Auto Ancillary · Founded 1986 · www.motherson.com · BSE 517334 · NSE MOTHERSON · ISIN INE775A01035
No Notes Added Yet
Business
Samvardhana Motherson International Ltd. (SMIL) is a globally diversified manufacturer of components for the automotive industry. Its core business involves designing, developing, manufacturing, and supplying a wide range of automotive components to leading original equipment manufacturers (OEMs) worldwide. The company makes money by selling these specialized components, which include wiring harnesses, plastic components, modules, polymer products, rear-view mirrors, and other precision-engineered products. It acts as a full-service supplier, often engaging early in the vehicle development process with its customers.
Revenue Mix
Motherson's operations are broadly categorized into:
Motherson Wiring Harness (MWH): Focuses on electrical distribution systems, including wiring harnesses and related components for passenger vehicles, commercial vehicles, and other specialized applications.
Motherson Automotive Technologies & Solutions (MATE): Encompasses a diverse portfolio including modules and polymer products (e.g., interior/exterior components, bumpers), rear-view mirrors, lighting, and other machined and sheet metal parts.
Others: Includes logistics solutions, software & IT services, and other emerging businesses.
While specific percentages fluctuate, wiring harnesses and modules/polymer products represent the largest revenue contributors, reflecting the company's dual core strengths.
Industry
The company operates in the global automotive ancillary industry, which is characterized by intense competition, technological advancements, and high capital intensity. It is cyclical, tied directly to global automotive production and sales. Motherson is one of the largest and most diversified global auto component suppliers, with a significant manufacturing footprint across multiple continents. Its positioning is as a preferred Tier-1 supplier to many major global OEMs, offering a comprehensive product range and integrated solutions, rather than just individual parts.
MOAT
Global Scale and Reach: An extensive manufacturing base and presence in over 41 countries allow it to serve global OEMs locally, offering localized solutions and cost efficiencies.
Diversified Product Portfolio: A wide array of products across multiple automotive systems reduces dependence on any single product, technology, or customer.
Strong Customer Relationships: Long-standing and deep relationships with leading global OEMs, often acting as a preferred or sole supplier for critical components and modules.
Integrated Solutions Capability: Ability to provide complex, integrated modules and systems rather than just discrete parts, adding higher value to customers.
Acquisition-led Growth & Integration Expertise: A track record of successful acquisitions, expanding its product and technological capabilities and integrating them efficiently.
Growth Drivers
Global Automotive Production Recovery: Sustained recovery and growth in vehicle production volumes globally.
Content Per Vehicle Increase: Higher demand for premium features, electronics, safety systems, and advanced interiors in modern vehicles drives demand for more complex components.
Electrification Trend (EVs): Opportunities in specialized wiring harnesses for EVs, battery enclosures, charging components, and lightweight polymer parts.
Strategic Acquisitions: Continuous inorganic growth through acquisitions to expand product portfolio, technology, and geographical reach.
Emerging Markets Growth: Expanding automotive markets, particularly in Asia, offer growth opportunities.
Premiumization and Customization: Increased demand for customized and higher-value components and modules.
Risks
Automotive Industry Cyclicality: Vulnerability to downturns in global automotive production due to economic slowdowns, geopolitical events, or consumer sentiment.
Raw Material Price Volatility: Fluctuations in prices of key raw materials (e.g., plastics, metals, copper) can impact profitability if not effectively passed on to customers.
Supply Chain Disruptions: Risks from global supply chain challenges, semiconductor shortages, and logistical bottlenecks.
Technological Disruption: Rapid shifts in automotive technology (e.g., autonomous driving, fuel cell vehicles) require significant R&D investment and could render existing technologies obsolete.
Customer Concentration: While diversified, a significant portion of revenue may still depend on a few large global OEMs, leading to bargaining power from customers.
Currency Fluctuations: Exposure to multiple currencies due to global operations can impact reported financials.
Integration Risks: Challenges in successfully integrating acquired businesses and realizing anticipated synergies.
Management & Ownership
Samvardhana Motherson International is a promoter-driven company, led by the Sehgal family. Mr. Vivek Chaand Sehgal is the Chairman. The management team is generally regarded as experienced, with a clear vision for global expansion and operational excellence, often articulated through its "3-year plans." The promoter group holds a significant stake, aligning their interests with long-term company growth. Institutional investors and public shareholders hold the remaining shares.
Outlook
Motherson is well-positioned to capitalize on the evolving automotive landscape, driven by its global scale, diversified product offerings, strong relationships with OEMs, and strategic acquisition strategy. The increasing content per vehicle, especially in EVs and premium segments, presents a significant opportunity. However, the company faces inherent risks from the cyclical nature of the auto industry, potential supply chain disruptions, and the rapid pace of technological change requiring continuous adaptation and investment. Its ability to successfully integrate new acquisitions, manage debt levels, and navigate geopolitical and economic headwinds will be critical to its sustained growth and profitability.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 25644 | 27058 | 28868 | 27812 | 27666 | 29317 | 30212 | 30173 | 31409 | 34309 |
| Other Income | 54 | 84 | 71 | 259 | 111 | 116 | 80 | 121 | 51 | 57 |
| Total Income | 25698 | 27142 | 28939 | 28071 | 27777 | 29433 | 30292 | 30294 | 31461 | 34367 |
| Total Expenditure | 23273 | 24124 | 26225 | 25364 | 24980 | 26834 | 27950 | 27562 | 28366 | 30696 |
| Operating Profit | 2424 | 3018 | 2713 | 2707 | 2797 | 2599 | 2342 | 2732 | 3094 | 3671 |
| Interest | 620 | 450 | 444 | 546 | 466 | 426 | 425 | 387 | 341 | 472 |
| Depreciation | 1016 | 1088 | 932 | 1103 | 1112 | 1053 | 1033 | 1218 | 1321 | 1188 |
| Exceptional Income / Expenses | -1 | 0 | 0 | 0 | 0 | 0 | -136 | -36 | -46 | -194 |
| Profit Before Tax | 787 | 1480 | 1337 | 1058 | 1219 | 1120 | 748 | 1091 | 1386 | 1817 |
| Provision for Tax | 218 | 113 | 348 | 294 | 337 | 137 | 266 | 391 | 454 | 428 |
| Profit After Tax | 569 | 1367 | 989 | 765 | 881 | 983 | 482 | 700 | 932 | 1389 |
| Adjustments | -27 | 4 | 5 | 115 | -3 | 67 | 30 | 127 | 92 | 108 |
| Profit After Adjustments | 542 | 1372 | 994 | 880 | 879 | 1051 | 512 | 827 | 1024 | 1497 |
| Adjusted Earnings Per Share | 0.5 | 1.3 | 1 | 0.8 | 0.8 | 1 | 0.5 | 0.8 | 1 | 1.4 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 34673 | 37216 | 42376 | 56293 | 63523 | 60729 | 57370 | 63774 | 78788 | 98692 | 113663 | 126103 |
| Other Income | 376 | 39 | 264 | 170 | 220 | 225 | 229 | 258 | 170 | 188 | 558 | 309 |
| Total Income | 35050 | 37256 | 42640 | 56463 | 63743 | 60954 | 57599 | 64032 | 78958 | 98879 | 114220 | 126414 |
| Total Expenditure | 31829 | 33668 | 38209 | 51171 | 58175 | 56075 | 53011 | 59075 | 72493 | 89405 | 103111 | 114574 |
| Operating Profit | 3220 | 3587 | 4431 | 5293 | 5569 | 4879 | 4588 | 4957 | 6465 | 9474 | 11110 | 11839 |
| Interest | 318 | 345 | 375 | 411 | 423 | 593 | 512 | 543 | 781 | 1811 | 1882 | 1625 |
| Depreciation | 921 | 1087 | 1059 | 1575 | 2058 | 2721 | 2926 | 2958 | 3136 | 3811 | 4493 | 4760 |
| Exceptional Income / Expenses | -165 | 0 | -97 | -178 | 0 | 0 | -62 | -48 | -100 | -250 | 0 | -412 |
| Profit Before Tax | 1817 | 2293 | 3083 | 3267 | 3200 | 1622 | 1173 | 1424 | 2405 | 3840 | 5261 | 5042 |
| Provision for Tax | 526 | 519 | 910 | 1007 | 1102 | 688 | -69 | 607 | 735 | 821 | 1116 | 1539 |
| Profit After Tax | 1292 | 1774 | 2172 | 2260 | 2098 | 934 | 1243 | 817 | 1670 | 3020 | 4146 | 3503 |
| Adjustments | -429 | -481 | -618 | -663 | -485 | 236 | -204 | 57 | -174 | -303 | -343 | 357 |
| Profit After Adjustments | 863 | 1292 | 1554 | 1597 | 1613 | 1170 | 1039 | 874 | 1496 | 2716 | 3803 | 3860 |
| Adjusted Earnings Per Share | 1.3 | 1.9 | 2.2 | 2.2 | 2.3 | 1.6 | 1.5 | 0.9 | 1.5 | 2.7 | 3.6 | 3.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 15% | 21% | 13% | 13% |
| Operating Profit CAGR | 17% | 31% | 18% | 13% |
| PAT CAGR | 37% | 72% | 35% | 12% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 44% | 39% | 4% | 10% |
| ROE Average | 14% | 11% | 10% | 20% |
| ROCE Average | 15% | 13% | 11% | 16% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 3324 | 4397 | 8273 | 9884 | 10963 | 11261 | 12561 | 20588 | 22452 | 26155 | 34880 |
| Minority's Interest | 1014 | 1512 | 2232 | 2960 | 3480 | 3565 | 4023 | 1776 | 1925 | 2061 | 2248 |
| Borrowings | 4086 | 4786 | 9444 | 7570 | 8100 | 8261 | 7469 | 8501 | 6618 | 9981 | 8039 |
| Other Non-Current Liabilities | 482 | 271 | 536 | 1123 | 1285 | 2335 | 1880 | 1971 | 1977 | 3031 | 3169 |
| Total Current Liabilities | 8474 | 9250 | 11383 | 15334 | 18891 | 19571 | 20294 | 22285 | 27515 | 41720 | 42069 |
| Total Liabilities | 17380 | 20216 | 31867 | 36871 | 42718 | 44993 | 47063 | 55122 | 60487 | 82947 | 90406 |
| Fixed Assets | 6129 | 7147 | 12103 | 14581 | 18292 | 20630 | 19971 | 20887 | 22648 | 29538 | 32490 |
| Other Non-Current Assets | 1832 | 2620 | 3716 | 5190 | 4476 | 4897 | 5064 | 11618 | 11061 | 13137 | 14608 |
| Total Current Assets | 9419 | 10449 | 16048 | 17100 | 19950 | 19465 | 20249 | 22616 | 26779 | 40272 | 43308 |
| Total Assets | 17380 | 20216 | 31867 | 36871 | 42718 | 44993 | 47063 | 55122 | 60487 | 82947 | 90406 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 831 | 1743 | 1766 | 4877 | 2771 | 3540 | 4869 | 5937 | 4878 | 4538 | 6743 |
| Cash Flow from Operating Activities | 3390 | 2188 | 3800 | 3264 | 4312 | 6352 | 5051 | 2463 | 4643 | 7569 | 6286 |
| Cash Flow from Investing Activities | -2853 | -1906 | -6726 | -3194 | -3311 | -2240 | -1894 | -2312 | -2245 | -6662 | -4862 |
| Cash Flow from Financing Activities | 495 | -263 | 5518 | -2221 | -225 | -2803 | -2098 | -1217 | -2734 | 1281 | -2551 |
| Net Cash Inflow / Outflow | 1031 | 19 | 2591 | -2152 | 777 | 1309 | 1060 | -1067 | -336 | 2188 | -1126 |
| Closing Cash & Cash Equivalent | 1870 | 1762 | 4938 | 2726 | 3540 | 4869 | 5937 | 4878 | 4538 | 6743 | 5643 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.29 | 1.93 | 2.19 | 2.25 | 2.27 | 1.65 | 1.46 | 0.86 | 1.47 | 2.67 | 3.6 |
| CEPS(Rs) | 3.3 | 4.27 | 4.55 | 5.4 | 5.85 | 5.14 | 5.87 | 3.71 | 4.73 | 6.72 | 8.19 |
| DPS(Rs) | 0.4 | 0.49 | 0.4 | 0.67 | 0.67 | 0.67 | 0.67 | 0.29 | 0.43 | 0.53 | 0.57 |
| Book NAV/Share(Rs) | 4.95 | 6.57 | 11.64 | 13.91 | 15.43 | 15.85 | 17.68 | 20.25 | 22.09 | 25.73 | 33.05 |
| Core EBITDA Margin(%) | 8.06 | 9.37 | 9.66 | 9.06 | 8.42 | 7.66 | 7.6 | 7.37 | 7.99 | 9.41 | 9.28 |
| EBIT Margin(%) | 6.05 | 6.97 | 8.01 | 6.51 | 5.7 | 3.65 | 2.94 | 3.08 | 4.04 | 5.73 | 6.29 |
| Pre Tax Margin(%) | 5.15 | 6.06 | 7.14 | 5.78 | 5.04 | 2.67 | 2.05 | 2.23 | 3.05 | 3.89 | 4.63 |
| PAT Margin (%) | 3.66 | 4.68 | 5.03 | 4 | 3.3 | 1.54 | 2.17 | 1.28 | 2.12 | 3.06 | 3.65 |
| Cash Profit Margin (%) | 6.27 | 7.56 | 7.49 | 6.79 | 6.54 | 6.02 | 7.27 | 5.92 | 6.1 | 6.92 | 7.6 |
| ROA(%) | 7.92 | 9.44 | 8.34 | 6.58 | 5.27 | 2.13 | 2.7 | 1.6 | 2.89 | 4.21 | 4.78 |
| ROE(%) | 41.24 | 46 | 34.29 | 24.89 | 20.13 | 8.41 | 10.43 | 4.93 | 7.76 | 12.42 | 13.58 |
| ROCE(%) | 26.3 | 27.9 | 23.77 | 18.92 | 16.95 | 9.73 | 7.28 | 6.95 | 9.37 | 14.47 | 15.36 |
| Receivable days | 32.36 | 36.96 | 39.37 | 33.19 | 33.87 | 34.09 | 34.58 | 35.1 | 34.95 | 44.66 | 53.09 |
| Inventory Days | 36.39 | 29.09 | 22.65 | 22.88 | 24.93 | 29.51 | 32.3 | 32.73 | 33.04 | 31.36 | 31.99 |
| Payable days | 75.55 | 81.65 | 88.32 | 86.86 | 97.8 | 109.44 | 120.09 | 111.78 | 102.68 | 123.27 | 138.36 |
| PER(x) | 52.5 | 27.32 | 33.68 | 41.09 | 29.22 | 16.48 | 61.25 | 72.05 | 30.39 | 29.2 | 24.24 |
| Price/Book(x) | 13.66 | 8.03 | 6.33 | 6.64 | 4.3 | 1.71 | 5.07 | 3.06 | 2.02 | 3.03 | 2.64 |
| Dividend Yield(%) | 0.58 | 0.94 | 0.54 | 0.72 | 1.01 | 2.46 | 0.74 | 0.47 | 0.97 | 0.68 | 0.65 |
| EV/Net Sales(x) | 1.4 | 1.06 | 1.36 | 1.3 | 0.87 | 0.43 | 1.19 | 1.11 | 0.67 | 0.91 | 0.88 |
| EV/Core EBITDA(x) | 15.07 | 11.04 | 13.05 | 13.83 | 9.9 | 5.36 | 14.91 | 14.27 | 8.19 | 9.47 | 9.05 |
| Net Sales Growth(%) | 13.95 | 7.33 | 13.86 | 32.84 | 12.84 | -4.4 | -5.53 | 11.16 | 23.54 | 25.26 | 15.17 |
| EBIT Growth(%) | 12.93 | 23.56 | 31.07 | 6.37 | -1.48 | -38.87 | -23.94 | 16.74 | 61.97 | 77.4 | 26.41 |
| PAT Growth(%) | 17.75 | 37.34 | 22.48 | 4.03 | -7.16 | -55.47 | 33.02 | -34.23 | 104.28 | 80.86 | 37.29 |
| EPS Growth(%) | 12.74 | 49.83 | 13.33 | 2.8 | 0.99 | -27.46 | -11.19 | -41.23 | 71.19 | 81.61 | 34.84 |
| Debt/Equity(x) | 1.55 | 1.38 | 1.25 | 1.05 | 1.05 | 1.05 | 0.85 | 0.62 | 0.54 | 0.66 | 0.42 |
| Current Ratio(x) | 1.11 | 1.13 | 1.41 | 1.12 | 1.06 | 0.99 | 1 | 1.01 | 0.97 | 0.97 | 1.03 |
| Quick Ratio(x) | 0.67 | 0.88 | 1.14 | 0.85 | 0.81 | 0.73 | 0.75 | 0.73 | 0.69 | 0.75 | 0.77 |
| Interest Cover(x) | 6.72 | 7.65 | 9.22 | 8.95 | 8.56 | 3.74 | 3.29 | 3.62 | 4.08 | 3.12 | 3.8 |
| Total Debt/Mcap(x) | 0.11 | 0.17 | 0.2 | 0.16 | 0.24 | 0.61 | 0.17 | 0.2 | 0.27 | 0.22 | 0.16 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.78 | 60.36 | 60.36 | 58.13 | 58.13 | 58.13 | 48.6 | 48.58 | 48.6 | 48.6 |
| FII | 10.77 | 12.44 | 12.87 | 13.47 | 14.32 | 12.42 | 12.62 | 11.99 | 11.75 | 12.45 |
| DII | 15.34 | 18.23 | 18.1 | 19.87 | 19.2 | 21.01 | 20.74 | 21.03 | 21.61 | 21.13 |
| Public | 9.1 | 8.98 | 8.67 | 8.54 | 8.35 | 8.45 | 18.04 | 18.4 | 18.04 | 17.83 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 438.99 | 408.99 | 408.99 | 408.99 | 408.99 | 408.99 | 341.95 | 512.79 | 512.92 | 512.92 |
| FII | 73 | 84.32 | 87.23 | 94.76 | 100.76 | 87.41 | 88.81 | 126.55 | 124.04 | 131.36 |
| DII | 103.96 | 123.5 | 122.64 | 139.82 | 135.11 | 147.8 | 145.96 | 221.93 | 228.13 | 223.02 |
| Public | 61.69 | 60.83 | 58.78 | 60.06 | 58.77 | 59.43 | 126.91 | 194.17 | 190.36 | 188.14 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 677.64 | 677.64 | 677.64 | 703.63 | 703.63 | 703.63 | 703.63 | 1055.44 | 1055.44 | 1055.44 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +15% | +21% | +13% | +13% |
| Operating Profit CAGR | +17% | +31% | +18% | +13% |
| PAT CAGR | +37% | +72% | +35% | +12% |
| Share Price CAGR | +44% | +39% | +4% | +10% |
| ROE Average | +14% | +11% | +10% | +20% |
| ROCE Average | +15% | +13% | +11% | +16% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 64.78 | 60.36 | 60.36 | 58.13 | 58.13 | 58.13 | 48.6 | 48.58 | 48.6 | 48.6 |
| FII | 10.77 | 12.44 | 12.87 | 13.47 | 14.32 | 12.42 | 12.62 | 11.99 | 11.75 | 12.45 |
| DII | 15.34 | 18.23 | 18.1 | 19.87 | 19.2 | 21.01 | 20.74 | 21.03 | 21.61 | 21.13 |
| Public | 35.22 | 39.64 | 39.64 | 41.87 | 41.87 | 41.87 | 51.4 | 51.42 | 51.4 | 51.4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 438.99 | 408.99 | 408.99 | 408.99 | 408.99 | 408.99 | 341.95 | 512.79 | 512.92 | 512.92 |
| FII | 73 | 84.32 | 87.23 | 94.76 | 100.76 | 87.41 | 88.81 | 126.55 | 124.04 | 131.36 |
| DII | 103.96 | 123.5 | 122.64 | 139.82 | 135.11 | 147.8 | 145.96 | 221.93 | 228.13 | 223.02 |
| Public | 238.65 | 268.65 | 268.65 | 294.64 | 294.64 | 294.64 | 361.68 | 542.66 | 542.52 | 542.52 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 677.64 | 677.64 | 677.64 | 703.63 | 703.63 | 703.63 | 703.63 | 1055.44 | 1055.44 | 1055.44 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.