Auto Ancillary · Founded 1985 · www.munjalshowa.net · BSE 520043 · NSE MUNJAL SHOWA · ISIN INE577A01027
No Notes Added Yet
Business
Munjal Showa Ltd. is an India-based company engaged in the manufacturing and sale of automotive components. The company's core business revolves around producing shock absorbers, front forks, and suspension systems for two-wheelers, three-wheelers, and four-wheelers. It operates as a joint venture between the Munjal Group (promoters of Hero MotoCorp) and Showa Corporation of Japan, leveraging Japanese technology and manufacturing expertise. The company primarily makes money by supplying these critical components to major automotive original equipment manufacturers (OEMs) in India and also caters to the aftermarket segment.
Revenue Mix
Munjal Showa's revenue is primarily derived from the sale of suspension components. While specific revenue breakdowns by vehicle segment are not publicly detailed for every financial period, its product portfolio broadly caters to:
Two-Wheelers (2W): Shock absorbers and front forks. This is a significant segment given the high volume of two-wheeler sales in India and the company's strong ties to leading 2W OEMs.
Four-Wheelers (4W): McPherson struts, shock absorbers, and other suspension components.
Three-Wheelers (3W): Specific suspension solutions for this segment.
Aftermarket: Supplying replacement parts for its existing products.
The company benefits from its diversified customer base across these vehicle types.
Industry
Munjal Showa operates in the Indian Auto Ancillary sector, which is highly integrated with and dependent on the performance of the broader automotive industry. The sector is characterized by intense competition, high capital intensity, and significant technological advancements. Munjal Showa holds a strong position as a leading supplier of suspension components, particularly in the two-wheeler segment, due to its long-standing relationships with major OEMs like Hero MotoCorp, Honda, Maruti Suzuki, Tata Motors, and Bajaj Auto. Its joint venture with Showa Corporation (Japan) provides it with a technological edge and access to global best practices, positioning it favorably against local competitors.
MOAT
Technology & Expertise (Joint Venture): The collaboration with Showa Corporation of Japan provides access to advanced manufacturing technology, R&D, and quality control processes, which are critical in precision engineering. This allows Munjal Showa to deliver high-quality, reliable products that meet stringent OEM standards.
Strong OEM Relationships: Decades-long relationships with major Indian automotive manufacturers ensure a consistent order book and make it difficult for new entrants to dislodge. OEMs prefer established suppliers for critical components due to reliability and integration costs.
Scale & Cost Efficiency: As a large-scale manufacturer, Munjal Showa benefits from economies of scale in procurement and production, which can lead to cost efficiencies, an important factor when dealing with price-sensitive OEMs.
Growth Drivers
Growth in Indian Auto Production: The fundamental driver is the overall growth in vehicle production across two-wheelers, three-wheelers, and passenger vehicles in India, driven by increasing disposable incomes and improving infrastructure.
New Model Launches: As OEMs introduce new vehicle models, Munjal Showa stands to benefit from new product development and supply contracts.
Premiumization Trend: The increasing demand for vehicles with better performance, comfort, and safety features could drive demand for more advanced and higher-value suspension systems.
Aftermarket Demand: A growing vehicle parc in India naturally increases demand for replacement parts in the aftermarket segment.
Export Opportunities: Potential to expand its export footprint, leveraging its quality and cost-competitiveness.
Risks
Automotive Industry Cyclicality: The company's performance is directly tied to the highly cyclical nature of the automotive industry, making it vulnerable to economic downturns and fluctuations in consumer demand.
Raw Material Price Volatility: Fluctuations in the prices of key raw materials like steel, aluminum, and other metals can impact manufacturing costs and profitability, which may not always be fully passed on to OEMs.
OEM Concentration & Pricing Pressure: Dependency on a few large OEM customers can lead to pricing pressure, and any significant shift in OEM sourcing strategies could impact volumes.
Technological Disruption (EVs): While suspension components are largely vehicle-agnostic, the transition to electric vehicles (EVs) might eventually influence component design or material requirements, requiring continuous R&D investment.
Competition: Intense competition from both domestic and international players within the auto ancillary sector could limit pricing power and market share.
Management & Ownership
Munjal Showa Ltd. is part of the esteemed Munjal Group, known for its significant presence in the Indian automotive industry, primarily through Hero MotoCorp. The Munjal family serves as the promoters, providing a strong foundation and strategic direction. The management benefits from the deep industry experience of the Munjal Group and the technical expertise, R&D support, and quality benchmarks provided by the joint venture partner, Showa Corporation of Japan. This dual parentage typically ensures a focus on long-term growth, technological advancement, and robust corporate governance. The ownership structure reflects the joint venture arrangement between the two groups.
Outlook
Munjal Showa operates in a foundational segment of the Indian automotive industry, supplying critical components to a diversified base of leading OEMs. Its joint venture structure provides a significant competitive edge through access to global technology and strong promoter backing. The company is well-positioned to benefit from the long-term growth trajectory of the Indian automotive market, particularly with increasing vehicle penetration and new model introductions across all segments. However, its performance remains intrinsically linked to the inherent cyclicality and competitive pressures of the auto sector. Raw material price volatility and the ongoing transition to electric vehicles present both challenges and opportunities for adaptation in product development. While strong OEM ties offer stability, dependency on a few key customers could lead to pricing constraints. Overall, Munjal Showa exhibits resilience through its established market position and technological prowess, balanced against the macroeconomic and industry-specific headwinds common to auto ancillaries.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 294 | 311 | 318 | 319 | 303 | 286 | 333 | 350 | 347 | 347 |
| Other Income | 6 | 9 | 9 | 3 | 9 | 11 | 3 | 7 | 4 | 13 |
| Total Income | 300 | 320 | 327 | 322 | 311 | 297 | 336 | 357 | 351 | 361 |
| Total Expenditure | 288 | 304 | 323 | 311 | 296 | 284 | 329 | 337 | 347 | 345 |
| Operating Profit | 13 | 16 | 4 | 11 | 16 | 13 | 7 | 20 | 4 | 16 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 |
| Profit Before Tax | 10 | 13 | 1 | 8 | 13 | 10 | 4 | 15 | 1 | 13 |
| Provision for Tax | 2 | 2 | -1 | 2 | 4 | 2 | 1 | 4 | 1 | 2 |
| Profit After Tax | 8 | 12 | 2 | 6 | 9 | 8 | 3 | 11 | -0 | 11 |
| Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 8 | 12 | 2 | 6 | 9 | 8 | 3 | 11 | -0 | 11 |
| Adjusted Earnings Per Share | 2 | 3 | 0.5 | 1.5 | 2.2 | 2.1 | 0.7 | 2.7 | -0 | 2.8 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1502 | 1460 | 1581 | 1669 | 1288 | 1085 | 1060 | 1241 | 1173 | 1250 | 1315 | 1377 |
| Other Income | 5 | 18 | 21 | 23 | 25 | 24 | 18 | 20 | 34 | 46 | 20 | 27 |
| Total Income | 1507 | 1477 | 1602 | 1693 | 1313 | 1109 | 1078 | 1261 | 1207 | 1297 | 1335 | 1405 |
| Total Expenditure | 1390 | 1360 | 1468 | 1581 | 1233 | 1061 | 1052 | 1210 | 1157 | 1249 | 1292 | 1358 |
| Operating Profit | 117 | 117 | 134 | 112 | 79 | 48 | 27 | 51 | 50 | 47 | 43 | 47 |
| Interest | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 29 | 29 | 28 | 26 | 20 | 16 | 12 | 12 | 12 | 12 | 11 | 12 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | -1 | 0 | -2 | -2 |
| Profit Before Tax | 88 | 88 | 105 | 86 | 58 | 31 | 14 | 42 | 36 | 35 | 30 | 33 |
| Provision for Tax | 27 | 27 | 28 | 23 | 16 | 5 | 2 | 10 | 6 | 6 | 8 | 8 |
| Profit After Tax | 61 | 61 | 78 | 63 | 43 | 26 | 12 | 32 | 31 | 29 | 22 | 25 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 61 | 61 | 78 | 63 | 43 | 26 | 12 | 32 | 31 | 29 | 22 | 25 |
| Adjusted Earnings Per Share | 15.3 | 15.2 | 19.4 | 15.7 | 10.6 | 6.5 | 3 | 8 | 7.7 | 7.2 | 5.5 | 6.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 5% | 2% | 4% | -1% |
| Operating Profit CAGR | -9% | -6% | -2% | -10% |
| PAT CAGR | -24% | -12% | -3% | -10% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -11% | -6% | -2% | -5% |
| ROE Average | 3% | 4% | 4% | 7% |
| ROCE Average | 4% | 5% | 5% | 10% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 453 | 513 | 570 | 611 | 633 | 641 | 637 | 651 | 664 | 674 | 678 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 10 | 38 | 35 | 26 | 22 | 13 | 14 | 9 | 11 | 9 | 11 |
| Total Current Liabilities | 147 | 156 | 221 | 178 | 118 | 148 | 138 | 149 | 135 | 143 | 174 |
| Total Liabilities | 610 | 706 | 825 | 815 | 772 | 803 | 790 | 809 | 811 | 826 | 863 |
| Fixed Assets | 197 | 178 | 157 | 143 | 145 | 134 | 125 | 129 | 123 | 118 | 113 |
| Other Non-Current Assets | 53 | 95 | 90 | 134 | 123 | 124 | 146 | 119 | 128 | 100 | 103 |
| Total Current Assets | 359 | 434 | 578 | 538 | 505 | 546 | 519 | 561 | 560 | 607 | 648 |
| Total Assets | 610 | 706 | 825 | 815 | 772 | 803 | 790 | 809 | 811 | 826 | 863 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 1 | 6 | 19 | 42 | 3 | 10 | 17 | 5 | 17 | 26 |
| Cash Flow from Operating Activities | 65 | 83 | 96 | 41 | 66 | -18 | 30 | 6 | 11 | 37 | -21 |
| Cash Flow from Investing Activities | -26 | -79 | -63 | 3 | -82 | 43 | -5 | 0 | 19 | -10 | 14 |
| Cash Flow from Financing Activities | -38 | -0 | -19 | -22 | -22 | -18 | -18 | -18 | -18 | -18 | -18 |
| Net Cash Inflow / Outflow | 1 | 4 | 14 | 23 | -39 | 7 | 7 | -11 | 12 | 9 | -25 |
| Closing Cash & Cash Equivalent | 2 | 6 | 19 | 42 | 3 | 10 | 17 | 5 | 17 | 26 | 1 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 15.29 | 15.18 | 19.38 | 15.65 | 10.64 | 6.54 | 3.04 | 7.98 | 7.69 | 7.22 | 5.47 |
| CEPS(Rs) | 22.62 | 22.45 | 26.44 | 22.14 | 15.73 | 10.6 | 6.15 | 10.92 | 10.77 | 10.22 | 8.12 |
| DPS(Rs) | 4 | 4 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 |
| Book NAV/Share(Rs) | 113.24 | 128.18 | 142.42 | 152.68 | 158.16 | 160.37 | 159.37 | 162.83 | 166.08 | 168.64 | 169.53 |
| Core EBITDA Margin(%) | 6.86 | 6.27 | 7.01 | 5.29 | 4.26 | 2.21 | 0.8 | 2.45 | 1.34 | 0.1 | 1.76 |
| EBIT Margin(%) | 5.39 | 5.54 | 6.54 | 5.14 | 4.58 | 2.93 | 1.33 | 3.42 | 3.11 | 2.83 | 2.28 |
| Pre Tax Margin(%) | 5.38 | 5.53 | 6.52 | 5.12 | 4.54 | 2.9 | 1.31 | 3.4 | 3.09 | 2.81 | 2.25 |
| PAT Margin (%) | 3.74 | 3.82 | 4.8 | 3.75 | 3.3 | 2.41 | 1.15 | 2.57 | 2.62 | 2.31 | 1.66 |
| Cash Profit Margin (%) | 5.54 | 5.64 | 6.55 | 5.3 | 4.88 | 3.91 | 2.32 | 3.52 | 3.67 | 3.27 | 2.47 |
| ROA(%) | 10.01 | 9.23 | 10.12 | 7.63 | 5.36 | 3.32 | 1.53 | 3.99 | 3.8 | 3.53 | 2.59 |
| ROE(%) | 14.16 | 12.58 | 14.32 | 10.61 | 6.84 | 4.1 | 1.9 | 4.95 | 4.68 | 4.31 | 3.23 |
| ROCE(%) | 20.41 | 18.26 | 19.54 | 14.54 | 9.5 | 4.98 | 2.21 | 6.58 | 5.55 | 5.29 | 4.43 |
| Receivable days | 44.95 | 45.13 | 49.6 | 48.53 | 48.03 | 56.58 | 63.17 | 53.51 | 58.64 | 51.28 | 55.84 |
| Inventory Days | 14.48 | 14.34 | 14.13 | 15.69 | 21.7 | 27.05 | 27.68 | 21.5 | 22.76 | 21.91 | 22.27 |
| Payable days | 47.93 | 45.69 | 50.31 | 47.93 | 47 | 50.88 | 53.38 | 45.78 | 49.02 | 44.3 | 49.25 |
| PER(x) | 10.69 | 14.14 | 10.55 | 10.59 | 5.62 | 21.15 | 32.24 | 10.64 | 21.22 | 15.13 | 20.21 |
| Price/Book(x) | 1.44 | 1.67 | 1.44 | 1.09 | 0.38 | 0.86 | 0.61 | 0.52 | 0.98 | 0.65 | 0.65 |
| Dividend Yield(%) | 2.45 | 1.86 | 2.2 | 2.71 | 7.53 | 3.25 | 4.59 | 5.3 | 2.76 | 4.12 | 4.07 |
| EV/Net Sales(x) | 0.43 | 0.58 | 0.5 | 0.37 | 0.18 | 0.5 | 0.35 | 0.27 | 0.54 | 0.33 | 0.33 |
| EV/Core EBITDA(x) | 5.55 | 7.27 | 5.96 | 5.55 | 2.96 | 11.29 | 14.06 | 6.58 | 12.67 | 8.65 | 10.3 |
| Net Sales Growth(%) | -8.59 | -2.81 | 8.34 | 5.56 | -22.83 | -15.75 | -2.34 | 17.04 | -5.47 | 6.63 | 5.2 |
| EBIT Growth(%) | -17.57 | 0.05 | 19.89 | -18.81 | -31.23 | -46.21 | -55.44 | 199.77 | -13.9 | -3 | -15.46 |
| PAT Growth(%) | -19.14 | -0.72 | 27.67 | -19.25 | -32.04 | -38.55 | -53.52 | 162.57 | -3.56 | -6.16 | -24.24 |
| EPS Growth(%) | -19.14 | -0.72 | 27.67 | -19.25 | -32.04 | -38.55 | -53.52 | 162.58 | -3.56 | -6.16 | -24.24 |
| Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 2.45 | 2.78 | 2.62 | 3.02 | 4.29 | 3.68 | 3.76 | 3.76 | 4.15 | 4.25 | 3.72 |
| Quick Ratio(x) | 2.02 | 2.39 | 2.33 | 2.57 | 3.67 | 3.09 | 3.23 | 3.27 | 3.61 | 3.71 | 3.24 |
| Interest Cover(x) | 308.51 | 390.53 | 335.93 | 302.21 | 103.47 | 103.09 | 51.81 | 186.03 | 160.66 | 138.47 | 81.42 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.02 | 65.02 | 65.02 | 65.02 | 65.02 | 65.02 | 65.02 | 65.02 | 65.02 | 65.02 |
| FII | 1.27 | 1.55 | 1.83 | 1.8 | 2.2 | 1.51 | 1.38 | 0.17 | 0.09 | 0.11 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 33.7 | 33.43 | 33.15 | 33.17 | 32.77 | 33.47 | 33.6 | 34.81 | 34.88 | 34.87 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 |
| FII | 0.05 | 0.06 | 0.07 | 0.07 | 0.09 | 0.06 | 0.06 | 0.01 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.35 | 1.34 | 1.33 | 1.33 | 1.31 | 1.34 | 1.34 | 1.39 | 1.4 | 1.39 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +5% | +2% | +4% | -1% |
| Operating Profit CAGR | -9% | -6% | -2% | -10% |
| PAT CAGR | -24% | -12% | -3% | -10% |
| Share Price CAGR | -11% | -6% | -2% | -5% |
| ROE Average | +3% | +4% | +4% | +7% |
| ROCE Average | +4% | +5% | +5% | +10% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.02 | 65.02 | 65.02 | 65.02 | 65.02 | 65.02 | 65.02 | 65.02 | 65.02 | 65.02 |
| FII | 1.27 | 1.55 | 1.83 | 1.8 | 2.2 | 1.51 | 1.38 | 0.17 | 0.09 | 0.11 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 33.7 | 33.43 | 33.15 | 33.17 | 32.77 | 33.47 | 33.6 | 34.81 | 34.88 | 34.87 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 |
| FII | 0.05 | 0.06 | 0.07 | 0.07 | 0.09 | 0.06 | 0.06 | 0.01 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.35 | 1.34 | 1.33 | 1.33 | 1.31 | 1.34 | 1.34 | 1.39 | 1.4 | 1.39 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
* 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.
Your relationship manager will connect with you shortly.