WEBSITE BSE:543498 NSE: MSUMI Inc. Year: 2020 Industry: Auto Ancillary
Last updated: 15:59
Motherson Sumi Wiring India Ltd (MSWIL) is a subsidiary of Motherson Sumi Systems Ltd, a leading global automotive supplier based in India. MSWIL specializes in the design, development, and manufacturing of wiring harnesses for the automotive industry. The company's product range includes wiring harnesses for commercial vehicles, passenger cars, two-wheelers, and off-road vehicles. MSWIL also offers value-added services such as testing, prototyping, and reverse engineering to its customers. MSWIL has a strong presence in India with multiple...Read More
Motherson Sumi Wiring India Ltd (MSWIL) is a subsidiary of Motherson Sumi Systems Ltd, a leading global automotive supplier based in India. MSWIL specializes in the design, development, and manufacturing of wiring harnesses for the automotive industry. The company's product range includes wiring harnesses for commercial vehicles, passenger cars, two-wheelers, and off-road vehicles. MSWIL also offers value-added services such as testing, prototyping, and reverse engineering to its customers. MSWIL has a strong presence in India with multiple manufacturing facilities and a wide distribution network. The company's global footprint includes operations in China, Japan, Korea, Thailand, and the United States. MSWIL's focus on innovation and customer satisfaction has helped the company establish long-term relationships with leading OEMs in the automotive industry. The company has received several awards for its quality, delivery performance, and overall customer satisfaction. MSWIL's commitment to sustainability is reflected in its adoption of eco-friendly manufacturing practices and its focus on reducing its carbon footprint. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹13573 Cr.
Stock P/E 22.4
P/B 15.5
Current Price ₹43
Book Value ₹ 2.8
Face Value 1
52W High ₹53.6
Dividend Yield 0%
52W Low ₹ 30.7
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1872 | 2109 | 2115 | 2233 | 2185 | 2326 | 2300 | 2510 | 2494 | 2762 |
| Other Income | 1 | 1 | 1 | 4 | 5 | 5 | 1 | 2 | 1 | 1 |
| Total Income | 1872 | 2110 | 2116 | 2237 | 2190 | 2330 | 2301 | 2511 | 2495 | 2763 |
| Total Expenditure | 1665 | 1856 | 1853 | 1941 | 1946 | 2076 | 2063 | 2238 | 2250 | 2482 |
| Operating Profit | 208 | 254 | 263 | 296 | 244 | 254 | 238 | 273 | 245 | 280 |
| Interest | 8 | 7 | 6 | 6 | 5 | 7 | 7 | 6 | 6 | 6 |
| Depreciation | 34 | 36 | 38 | 39 | 40 | 44 | 47 | 48 | 49 | 53 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 166 | 210 | 219 | 250 | 198 | 203 | 185 | 220 | 190 | 221 |
| Provision for Tax | 43 | 54 | 51 | 59 | 49 | 51 | 45 | 55 | 47 | 56 |
| Profit After Tax | 123 | 156 | 168 | 191 | 149 | 152 | 140 | 165 | 143 | 165 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 123 | 156 | 168 | 191 | 149 | 152 | 140 | 165 | 143 | 165 |
| Adjusted Earnings Per Share | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
| Net Sales | 3938 | 5635 | 7068 | 8327 | 9319 | 10066 |
| Other Income | 24 | 30 | 12 | 8 | 13 | 5 |
| Total Income | 3961 | 5665 | 7080 | 8335 | 9332 | 10070 |
| Total Expenditure | 3385 | 4905 | 6276 | 7315 | 8323 | 9033 |
| Operating Profit | 577 | 760 | 804 | 1020 | 1009 | 1036 |
| Interest | 7 | 29 | 28 | 27 | 25 | 25 |
| Depreciation | 37 | 106 | 124 | 147 | 179 | 197 |
| Exceptional Income / Expenses | 0 | -65 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 532 | 561 | 652 | 846 | 806 | 816 |
| Provision for Tax | 136 | 150 | 165 | 207 | 200 | 203 |
| Profit After Tax | 396 | 411 | 487 | 638 | 606 | 613 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 396 | 411 | 487 | 638 | 606 | 613 |
| Adjusted Earnings Per Share | 1886.7 | 0.6 | 0.7 | 1 | 0.9 | 0.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 12% | 18% | 0% | 0% |
| Operating Profit CAGR | -1% | 10% | 0% | 0% |
| PAT CAGR | -5% | 14% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 15% | 8% | NA% | NA% |
| ROE Average | 36% | 39% | 38% | 38% |
| ROCE Average | 49% | 53% | 58% | 58% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Shareholder's Funds | 710 | 1115 | 1331 | 1677 | 1698 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 14 | 0 | 8 | 9 | 10 |
| Other Non-Current Liabilities | 35 | 212 | 230 | 176 | 157 |
| Total Current Liabilities | 1005 | 1195 | 1288 | 1227 | 1807 |
| Total Liabilities | 1764 | 2521 | 2857 | 3089 | 3671 |
| Fixed Assets | 170 | 432 | 579 | 600 | 691 |
| Other Non-Current Assets | 26 | 117 | 141 | 113 | 128 |
| Total Current Assets | 1568 | 1973 | 2137 | 2377 | 2853 |
| Total Assets | 1764 | 2521 | 2857 | 3089 | 3671 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 29 | 37 | 293 | 36 | 167 |
| Cash Flow from Operating Activities | 11 | 501 | 224 | 791 | 365 |
| Cash Flow from Investing Activities | -28 | -101 | -194 | -208 | -60 |
| Cash Flow from Financing Activities | 25 | -144 | -287 | -452 | -457 |
| Net Cash Inflow / Outflow | 8 | 256 | -257 | 131 | -153 |
| Closing Cash & Cash Equivalent | 37 | 293 | 36 | 167 | 14 |
| # | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1886.67 | 0.62 | 0.73 | 0.96 | 0.91 |
| CEPS(Rs) | 2064.76 | 0.78 | 0.92 | 1.18 | 1.18 |
| DPS(Rs) | 0 | 0.4 | 0.43 | 0.53 | 0.57 |
| Book NAV/Share(Rs) | -1.43 | 1.68 | 2.01 | 2.53 | 2.56 |
| Core EBITDA Margin(%) | 14.05 | 12.96 | 11.21 | 12.16 | 10.69 |
| EBIT Margin(%) | 13.7 | 10.46 | 9.62 | 10.48 | 8.91 |
| Pre Tax Margin(%) | 13.51 | 9.95 | 9.23 | 10.15 | 8.64 |
| PAT Margin (%) | 10.06 | 7.29 | 6.89 | 7.67 | 6.5 |
| Cash Profit Margin (%) | 11.01 | 9.16 | 8.64 | 9.43 | 8.42 |
| ROA(%) | 22.47 | 19.17 | 18.11 | 21.47 | 17.93 |
| ROE(%) | 0 | 73.71 | 39.83 | 42.45 | 35.9 |
| ROCE(%) | 68.14 | 61.22 | 53.41 | 56.35 | 48.93 |
| Receivable days | 62.56 | 43.21 | 37.69 | 37.18 | 41.9 |
| Inventory Days | 74.03 | 56.96 | 56.02 | 51.49 | 47.44 |
| Payable days | 109.25 | 84.16 | 72.45 | 61.91 | 63.17 |
| PER(x) | 0 | 49.56 | 43.9 | 45.69 | 37.98 |
| Price/Book(x) | 0 | 18.26 | 16.07 | 17.39 | 13.55 |
| Dividend Yield(%) | 0 | 1.32 | 1.34 | 1.21 | 1.63 |
| EV/Net Sales(x) | 0.01 | 3.56 | 3.03 | 3.47 | 2.45 |
| EV/Core EBITDA(x) | 0.08 | 26.41 | 26.66 | 28.34 | 22.58 |
| Net Sales Growth(%) | 0 | 43.1 | 25.43 | 17.82 | 11.91 |
| EBIT Growth(%) | 0 | 9.29 | 15.37 | 28.35 | -4.88 |
| PAT Growth(%) | 0 | 3.66 | 18.58 | 31.07 | -5.08 |
| EPS Growth(%) | 0 | -99.97 | 18.59 | 31.06 | -5.07 |
| Debt/Equity(x) | -272.67 | 0.02 | 0.06 | 0.01 | 0.01 |
| Current Ratio(x) | 1.56 | 1.65 | 1.66 | 1.94 | 1.58 |
| Quick Ratio(x) | 0.77 | 0.85 | 0.72 | 1.01 | 0.87 |
| Interest Cover(x) | 73.88 | 20.68 | 24.46 | 31.97 | 33.61 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 61.73 | 61.73 | 61.73 | 61.73 | 61.73 | 61.73 | 61.73 | 61.73 | 61.73 | 61.73 |
| FII | 11.05 | 10.98 | 10.93 | 10.76 | 10.51 | 9.84 | 10.15 | 10.37 | 10.27 | 10.14 |
| DII | 17.79 | 17.36 | 16.24 | 16.24 | 16.36 | 16.76 | 16.21 | 16.24 | 16.6 | 17.19 |
| Public | 9.41 | 9.94 | 11.11 | 11.27 | 11.41 | 11.68 | 11.91 | 11.66 | 11.4 | 10.94 |
| Others | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 272.9 | 272.9 | 272.9 | 272.9 | 272.9 | 272.9 | 272.9 | 272.9 | 409.35 | 409.35 |
| FII | 48.87 | 48.54 | 48.31 | 47.58 | 46.45 | 43.5 | 44.89 | 45.86 | 68.11 | 67.27 |
| DII | 78.65 | 76.74 | 71.78 | 71.82 | 72.32 | 74.09 | 71.65 | 71.82 | 110.08 | 114 |
| Public | 41.59 | 43.93 | 49.12 | 49.82 | 50.44 | 51.62 | 52.67 | 51.54 | 75.63 | 72.55 |
| Others | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 442.11 | 442.11 | 442.11 | 442.11 | 442.11 | 442.11 | 442.11 | 442.11 | 663.17 | 663.17 |
* The pros and cons are machine generated.
You May Also Know About
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.
