Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹152923 Cr.
Stock P/E
36.9
P/B
3.7
Current Price
₹144.9
Book Value
₹ 38.8
Face Value
1
52W High
₹151.5
52W Low
₹ 89.7
Dividend Yield
0.41%

SamvardhanaMotherson Overview

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.

SamvardhanaMotherson Share Price

Live · BSE / NSE · Inception: 1986
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

SamvardhanaMotherson Quarterly Results

#(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

SamvardhanaMotherson Profit & Loss

#(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

SamvardhanaMotherson Balance Sheet

#(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

SamvardhanaMotherson Cash Flow

#(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

SamvardhanaMotherson Ratios

# 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

Growth Rates

Compounded annual
# 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%

SamvardhanaMotherson Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 48.6 %
FII 12.45 %
DII (MF + Insurance) 21.13 %
Public (retail) 51.4 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 64.7860.3660.3658.1358.1358.1348.648.5848.648.6
FII 10.7712.4412.8713.4714.3212.4212.6211.9911.7512.45
DII 15.3418.2318.119.8719.221.0120.7421.0321.6121.13
Public 35.2239.6439.6441.8741.8741.8751.451.4251.451.4
Others 0000000000
Total 100100100100100100100100100100

SamvardhanaMotherson Peer Comparison

Auto Ancillary Edit Columns

SamvardhanaMotherson Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

SamvardhanaMotherson Pros & Cons

Pros

  • Company has delivered good profit growth of 34% CAGR over last 5 years
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 48.6%.
  • Company has a low return on equity of 11% over the last 3 years.
  • Debtor days have increased from 123.27 to 138.36days.
  • Stock is trading at 3.7 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp