sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
MOTHERSON

MOTHERSON - Samvardhana Motherson International Limited Share Price

Auto Components

₹119.80+3.52(+3.03%)
Market Open as of Dec 11, 2025, 15:30 IST

Valuation

Market Cap1.12 LCr
Price/Earnings (Trailing)35.34
Price/Sales (Trailing)0.97
EV/EBITDA10.51
Price/Free Cashflow65.6
MarketCap/EBT27.06
Enterprise Value1.12 LCr

Fundamentals

Revenue (TTM)1.16 LCr
Rev. Growth (Yr)4.7%
Earnings (TTM)3.65 kCr
Earnings Growth (Yr)-44.8%

Profitability

Operating Margin4%
EBT Margin4%
Return on Equity9.84%
Return on Assets3.94%
Free Cashflow Yield1.52%

Price to Sales Ratio

Latest reported: 1

Revenue (Last 12 mths)

Latest reported: 1.2 LCr

Net Income (Last 12 mths)

Latest reported: 3.7 kCr

Growth & Returns

Price Change 1W1.5%
Price Change 1M-1.6%
Price Change 6M19.2%
Price Change 1Y-17.2%
3Y Cumulative Return36.9%
5Y Cumulative Return28.6%
7Y Cumulative Return14.5%
10Y Cumulative Return13.6%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-4.86 kCr
Cash Flow from Operations (TTM)6.29 kCr
Cash Flow from Financing (TTM)-2.55 kCr
Cash & Equivalents5.64 kCr
Free Cash Flow (TTM)1.73 kCr
Free Cash Flow/Share (TTM)1.63

Balance Sheet

Total Assets92.85 kCr
Total Liabilities55.72 kCr
Shareholder Equity37.13 kCr
Current Assets43.94 kCr
Current Liabilities42.07 kCr
Net PPE23.83 kCr
Inventory10.79 kCr
Goodwill6.55 kCr

Capital Structure & Leverage

Debt Ratio0.19
Debt/Equity0.46
Interest Coverage1.22
Interest/Cashflow Ops4.37

Dividend & Shareholder Returns

Dividend/Share (TTM)1.1
Dividend Yield1.04%
Shares Dilution (1Y)3.8%
Shares Dilution (3Y)3.8%
Pros

Past Returns: Outperforming stock! In past three years, the stock has provided 36.9% return compared to 11.2% by NIFTY 50.

Size: It is among the top 200 market size companies of india.

Balance Sheet: Reasonably good balance sheet.

Cons

Smart Money: Smart money is losing interest in the stock.

Insider Trading: Significant insider selling noticed recently.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Investor Care

Dividend Yield1.04%
Dividend/Share (TTM)1.1
Shares Dilution (1Y)3.8%
Earnings/Share (TTM)3.01

Financial Health

Current Ratio1.04
Debt/Equity0.46

Technical Indicators

RSI (14d)48.85
RSI (5d)42.76
RSI (21d)46.52
MACD SignalSell
Stochastic Oscillator SignalHold
Grufity SignalBuy
RSI SignalHold
RSI5 SignalHold
RSI21 SignalHold
SMA 5 SignalBuy
SMA 10 SignalBuy
SMA 20 SignalBuy
SMA 50 SignalBuy
SMA 100 SignalBuy

Latest News and Updates from Samvardhana Motherson International

Updated Oct 17, 2025

The Bad News

CNBCTV18

Samvardhana Motherson shares dropped by 1.73% due to BMW's profit warning, highlighting dependence on a single client.

CNBCTV18

BMW's revision of its volume expectations for the Chinese market indicates weakening demand, affecting MOTHERSON's outlook.

CNBCTV18

The increased competition from local EV manufacturers in China poses additional challenges to BMW and, consequently, to MOTHERSON.

The Good News

CNBCTV18

Samvardhana Motherson International has a diverse portfolio of clients, which may mitigate some risks.

CNBCTV18

The company continues to expand its operations in various markets, showing potential for future growth.

CNBCTV18

Samvardhana Motherson has strong relationships with multiple automotive brands, which may provide resilience.

Updates from Samvardhana Motherson International

Acquisition • 16 Oct 2025
Samvardhana Motherson International Limited has submitted with exchange an update on disclosure submitted on August 29, 2025 relating to the scheme undertaken by Motherson Technology Services ....
General • 16 Oct 2025
Samvardhana Motherson International Limited has submitted with the Exchange regarding disclosure under Regulation 30 of SEBI Listing Regulation.
Change in Directorate • 13 Oct 2025
Samvardhana Motherson International Limited has informed the Stock Exchange regarding cessation of Mr. Naveen Ganzu from the Directorship upon completion of second term as an Independent Director.
General • 10 Oct 2025
Samvardhana Motherson International Limited has informed the Exchange regarding deregistration of Indirect Subsidiary.
General • 10 Oct 2025
Samvardhana Motherson International Limited has informed the exchange regarding Listing of Commercial Paper.
Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 • 09 Oct 2025
Samvardhana Motherson International Limited has submitted with the exchange a certificate under Regulation 74(5) of SEBI (DP) Regulations, 2018.
Acquisition • 09 Oct 2025
Samvardhana Motherson International Limited has informed the Exchange about the completion of acquisition of additional 20% stake of Youngshin Motherson Auto Tech Limited.

This information is AI-generated and may contain inaccuracies. Please verify from multiple sources.

Summary of Latest Earnings Report from Samvardhana Motherson International

Summary of Samvardhana Motherson International's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

Last updated:

Samvardhana Motherson International Limited reported its Q1 FY '26 results, highlighting robust revenues of INR 30,200 crores, with EBITDA at INR 2,466 crores, and normalized PAT of INR 667 crores. The global light vehicle industry grew by 1.7%, while Motherson achieved a 5% growth despite headwinds from trade policies and geopolitical tensions.

Management emphasized initiatives aimed at mitigating challenges, including a transformative cost-saving plan in Central and West Europe targeting EUR 50 million, with provisions of approximately INR 136 crores recorded. The company remains cautious but optimistic, aiming to capitalize on sustained growth opportunities while investing INR 1,200 crores in capex, maintaining guidance of INR 6,000 crores for the year.

Forward-looking statements include expectations of a stronger second half of FY '26 as recent acquisitions integrate and greenfield assets ramp up production. The company is prepared for increased demand in emerging markets with new facilities underway and is actively managing working capital to better respond to market conditions. Management's strategic focus on local production minimized exposure to U.S. tariffs, with less than $10 million in export content for Q1, indicating limited impact from tariff-induced costs.

Overall, Motherson aims to stabilize margins affected by external environmental pressures, with expectations of improved profitability as the year progresses, particularly in Q3 and Q4.

Last updated:

Key Questions and Answers from the Earnings Transcript

Question 1: "Can you help us understand the impact of U.S. tariffs on the consumer business, considering recent news?"
Answer: "Currently, there's no impact on our consumer electronics business, which is exempt from U.S. tariffs. Demand remains strong, and we are optimistic about setting up facilities to meet future requirements. The larger facility will become operational by mid-next year, aligning with anticipated growth."

Question 2: "How much capex have we incurred so far, and what is the revenue ramp-up expected?"
Answer: "For Q1, our capex was INR 1,200 crores. We continue to guide for a full-year capex of around INR 6,000 crores. Half of this has already been spent. We anticipate ramping up revenues significantly as new facilities come online in the coming quarters."

Question 3: "What are the challenges affecting EBITDA margins and how are we addressing them?"
Answer: "We expect a rebound in margins in Q3 and Q4, especially post-summer holidays. The dip we experienced wasn't due to losing contracts but rather transitional challenges in the market and adjustments from recent acquisitions."

Question 4: "What is our approach to passing through tariff costs to customers?"
Answer: "Our contracts allow for tariff pass-throughs. Given the unique products we offer, we don't face significant competition issues, which helps us maintain margins despite external pressures."

Question 5: "How are we addressing working capital challenges amidst temporary geopolitical and supply chain issues?"
Answer: "We've kept higher working capital due to uncertainties in tariffs and geopolitics, which we believe are transitory. We're optimistic about reducing working capital needs as these issues stabilize, particularly in H2."

Question 6: "How has the acquisition of Atsumitec contributed to our revenues?"
Answer: "Atsumitec contributed approximately INR 700 crores in revenues this quarter. Excluding this acquisition, our growth was about 2%. Our strategy integrates acquisitions to enhance overall resilience and growth."

Question 7: "Is the recent slowdown in the modules and polymer business solely due to cost issues?"
Answer: "The current softness in these divisions can be attributed to seasonal factors and the transitional period post-acquisitions. We're in a good position to recover with several key launches expected in the next quarters."

Question 8: "What are our expectations around greenfield projects and their profitability?"
Answer: "While these greenfields incur initial startup costs, we expect significant revenue and profitability improvements as they complete commissioning. The impact of these investments will be more visible in the latter half of the year."

Revenue Breakdown

Analysis of Samvardhana Motherson International's financial performance, highlighting revenue trends, growth patterns, and key metrics through quarterly analysis.

Last Updated: Mar 31, 2025

DescriptionShareValue
Modules and polymer products44.5%15.4 kCr
Wiring harness24.9%8.6 kCr
Vision systems14.4%5 kCr
Emerging businesses9.3%3.2 kCr
Integrated Assemblies6.9%2.4 kCr
Total34.6 kCr

Share Holdings

Understand Samvardhana Motherson International ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
SEHGAL FAMILY TRUST (SHRI SEHGALS TRUSTEE COMPANY PRIVATE LIMITED, TRUSTEE)0.1322%
MR. VIVEK CHAAND SEHGAL0.1249%
RENU SEHGAL TRUST (1. SHRI SEHGALS FAMILY TRUSTEE COMPANY PRIVATE LIMITED, TRUSTEE; 2. MS. GEETA SONI JOINTLY WITH MR. LAKSH VAAMAN SEHGAL, TRUSTEES)0.1196%
SUMITOMO WIRING SYSTEMS LIMITED0.0937%
RADHA RANI HOLDINGS PTE LTD0.0733%
SBI ARBITRAGE OPPORTUNITIES FUND0.0244%
ICICI PRUDENTIAL NIFTY AUTO INDEX FUND0.0237%
QUANT MUTUAL FUND - QUANT LARGE CAP FUND0.0221%
DSP MULTI ASSET ALLOCATION FUND0.0181%
MOTHERSON ENGINEERING RESEARCH AND INTEGRATED TECH0.016%
LICI NEW PENSION PLUS GROWTH FUND0.0146%
ADVANCE TECHNOLOGIES AND AUTOMOTIVE RESOURCES PTE0.0093%
MS. VIDHI SEHGAL0.0053%
MS. GEETA SONI0.0031%
MS. NILU MEHRA0.0021%
MR. LAKSH VAAMAN SEHGAL0.0001%
MS. SAMRIDDHI SEHGAL0%
MASTER SIDDH VAASAV SEHGAL0%
MASTER GANAN YUVAAN SEHGAL0%
MASTER KUSHAAN SAMARTH SEHGAL0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Is Samvardhana Motherson International Better than it's peers?

Detailed comparison of Samvardhana Motherson International against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr
BOSCHLTDBosch1.14 LCr19.48 kCr-0.40%+7.00%42.725.84--
BHARATFORGBharat Forge61.38 kCr15.14 kCr+6.20%-10.20%59.384.06--
TIINDIATube Investments of India61.13 kCr20.57 kCr-3.60%-33.00%94.622.97--
EXIDEINDExide Industries33.04 kCr17.62 kCr-2.70%-16.80%38.991.87--
SUNDRMFASTSundram Fasteners20.51 kCr6.03 kCr-4.40%-30.00%37.583.4--
TVSSRICHAKTVS Srichakra3.12 kCr3.29 kCr+23.20%+9.30%116.270.95--

Sector Comparison: MOTHERSON vs Auto Components

Comprehensive comparison against sector averages

Comparative Metrics

MOTHERSON metrics compared to Auto

CategoryMOTHERSONAuto
PE35.3441.03
PS0.972.33
Growth9.6 %6.2 %
0% metrics above sector average
Key Insights
  • 1. MOTHERSON is among the Top 3 Auto Components & Equipments companies by market cap.
  • 2. The company holds a market share of 27% in Auto Components & Equipments.
  • 3. In last one year, the company has had an above average growth that other Auto Components & Equipments companies.

Income Statement for Samvardhana Motherson International

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations15.2%113,66398,69278,70163,53657,37063,537
Other Income197.9%558188257496229231
Total Income15.5%114,22098,87978,95864,03257,59963,768
Cost of Materials11.4%60,03353,90045,17536,80532,67635,547
Purchases of stock-in-trade65.5%774468465183103710
Employee Expense20.6%28,38723,53817,93115,37514,10015,077
Finance costs3.9%1,8821,811781543511599
Depreciation and Amortization17.9%4,4933,8103,1362,9582,9262,778
Other expenses19.4%13,67211,4529,2446,9646,3136,987
Total Expenses15.2%109,48695,02776,41062,57556,44861,712
Profit Before exceptional items and Tax22.9%4,7343,8522,5481,4561,1512,055
Exceptional items before tax99.6%0-249.85-99.47-48.05-62.270
Total profit before tax31.4%4,7343,6032,4491,4081,0882,055
Current tax9%1,3761,263940731607904
Deferred tax40.9%-260.65-442.08-205.01-124.65-675.95-85.89
Total tax36%1,116821735607-69.34818
Total profit (loss) for period37.3%4,1463,0201,6701,1821,5691,294
Other comp. income net of taxes66.4%-189.69-565.74629220322263
Total Comprehensive Income61.2%3,9562,4542,2991,4011,8911,557
Earnings Per Share, Basic59.4%3.666666672.673333331.471333331.111111111.462222221.64888889
Earnings Per Share, Diluted59.4%3.666666672.673333331.471333331.111111111.462222221.64888889
Debt equity ratio-0.2%042066061069--
Debt service coverage ratio1%0.02150.01120.01380.0317--
Interest service coverage ratio0.6%0.05570.05040.07250.1498--
Description(%) Q/QJun-2025Mar-2025Dec-2024Sep-2024Jun-2024Mar-2024
Revenue From Operations3.1%30,21229,31727,66627,81228,86827,058
Other Income-31.3%801161112597184
Total Income2.9%30,29229,43327,77728,07128,93927,142
Cost of Materials14.3%16,23814,20315,45014,86615,51413,541
Purchases of stock-in-trade-65.9%90262214159139107
Employee Expense10%7,9367,2167,1176,8837,1706,687
Finance costs-0.2%425426466546444450
Depreciation and Amortization1.3%1,2301,2141,1121,1031,0651,088
Other expenses2.2%3,6753,5963,2293,3993,4473,213
Total Expenses3.9%29,40828,31326,55927,01327,60225,662
Profit Before exceptional items and Tax-21.1%8841,1201,2191,0581,3371,480
Exceptional items before tax--136.4900000.41
Total profit before tax-33.2%7481,1201,2191,0581,3371,480
Current tax167.9%443166428343439377
Deferred tax-486.7%-177-29.34-91.18-49.52-90.62-263.89
Total tax94.9%266137337294348113
Total profit (loss) for period-45.7%6061,1159849491,0971,444
Other comp. income net of taxes324.8%583138-714.8809-421.43-292.61
Total Comprehensive Income-5.1%1,1891,2532701,7586761,151
Earnings Per Share, Basic-10100%0.320.993333330.833333330.860.981.34666667
Earnings Per Share, Diluted-10100%0.320.993333330.833333330.860.981.34666667
Debt equity ratio0.1%050420490.01075066
Debt service coverage ratio0.3%0.02620.02340.02610.020.01730.0154
Interest service coverage ratio-0.9%0.05670.0650.05640.050.0590.0696
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations12.6%10,1879,0467,3555,3453,6696,874
Other Income130.6%1,274553466711110378
Total Income19.4%11,4619,5997,8216,0563,7807,252
Cost of Materials13.6%6,3135,5574,5653,3832,1793,569
Purchases of stock-in-trade-1.4%210213149927099
Employee Expense13.1%1,1381,0068006085031,218
Finance costs35.7%3472561451419031
Depreciation and Amortization13.8%356313231204198288
Other expenses16.6%1,3681,1731,113743542838
Total Expenses14.2%9,6848,4776,9115,0883,5176,091
Profit Before exceptional items and Tax58.4%1,7771,1229099682631,161
Exceptional items before tax-000-48.05-19.850
Total profit before tax58.4%1,7771,1229099202431,161
Current tax5.1%2071971629761274
Deferred tax59.4%-6.96-18.59-26.623-11.77-11.58
Total tax12.4%20017813612049263
Total profit (loss) for period67.1%1,5779447741,164521899
Other comp. income net of taxes-347.6%-16.01-2.83026-23.5-11.21
Total Comprehensive Income66%1,5619418031,190497888
Earnings Per Share, Basic809.1%1.520.926666670.761.480.728888891.26666667
Earnings Per Share, Diluted809.1%1.520.926666670.761.480.728888891.26666667
Debt equity ratio0%013014018018--
Debt service coverage ratio-0.3%07409902607--
Interest service coverage ratio-0.9%0.03350.04180.05250.0501--
Description(%) Q/QJun-2025Mar-2025Dec-2024Sep-2024Jun-2024Mar-2024
Revenue From Operations0.8%2,7422,7212,4092,5742,4832,366
Other Income-65.2%19555916053322326
Total Income-10.5%2,9373,2812,5683,1072,5052,692
Cost of Materials0.4%1,7261,7191,4811,6321,4811,470
Purchases of stock-in-trade4.7%464449615670
Employee Expense8.2%317293282282282256
Finance costs-72.5%2910391847064
Depreciation and Amortization5.5%979290898681
Other expenses4.5%351336368342323347
Total Expenses-1.5%2,5322,5702,3902,4422,2812,256
Profit Before exceptional items and Tax-43%405710179665224436
Total profit before tax-43%405710179665224436
Current tax-24.3%577553384230
Deferred tax24.9%-7.16-9.864.23-15.321411
Total tax-23.4%506557235642
Total profit (loss) for period-45%355645122642168394
Other comp. income net of taxes-233.1%-46.937-25.06-23.4-4.640.85
Total Comprehensive Income-55%30868397619163395
Earnings Per Share, Basic-100%0.226666670.613333330.113333330.626666670.166666670.38666667
Earnings Per Share, Diluted-100%0.226666670.613333330.113333330.626666670.166666670.38666667
Debt equity ratio0.1%0180130130014014
Debt service coverage ratio0.3%0.01110770840.010.0119089
Interest service coverage ratio12.1%0.1480.03070.02320.040.04710.038

Balance Sheet for Samvardhana Motherson International

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Sep-2024Mar-2024Sep-2023Mar-2023Sep-2022
Cash and cash equivalents-53.3%5,64312,0816,7435,5214,5383,962
Current investments-51.8%69142993.842.921.55
Loans, current-3%333428282933
Total current financial assets-16.2%28,96334,57227,89125,39217,26515,042
Inventories-4.4%10,78711,2839,1398,7857,8237,308
Current tax assets-634-0-00
Total current assets-11.6%43,94249,71840,27237,24626,77923,755
Property, plant and equipment3.9%23,82922,92721,65418,87317,56316,020
Capital work-in-progress-3.2%2,6072,6932,4312,2771,4221,058
Investment property-2%691705584553499509
Goodwill0.3%6,5546,5335,7505,7423,7733,460
Non-current investments-18.1%372454215233181187
Loans, non-current-5.9%3335123.99.034.17
Total non-current financial assets-5%2,5472,6801,9401,7591,6301,963
Total non-current assets1.5%48,90548,16144,75040,99035,07233,458
Total assets-5.1%92,84797,87985,02278,23661,85257,212
Borrowings, non-current-35.5%10,01715,5329,98110,2906,6185,149
Total non-current financial liabilities-33.9%11,01016,64912,96512,7428,4166,799
Provisions, non-current-35.2%16124812619577120
Total non-current liabilities-28.2%13,64919,01015,08614,6339,9598,354
Borrowings, current-27.1%7,2049,8867,3718,9385,5477,522
Total current financial liabilities-6.2%36,51238,92235,96734,69724,36323,266
Provisions, current-5.5%9941,0521,043617470446
Current tax liabilities-4.3%446466551333346453
Total current liabilities-4.7%42,06944,12941,72039,16927,51526,399
Total liabilities-11.8%55,71963,13856,80653,80237,47534,752
Equity share capital0%704704678678678452
Non controlling interest6.7%2,2482,1072,0611,8981,9251,760
Total equity6.9%37,12934,74028,21624,43424,37722,460
Total equity and liabilities-5.1%92,84797,87985,02278,23661,85257,212
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Sep-2024Mar-2024Sep-2023Mar-2023Sep-2022
Cash and cash equivalents-98%1286,32314713621294
Current investments-14.6%2.763.06671.811.551.55
Loans, current-39.4%2134679162,4262,368
Total current financial assets-69.2%2,5128,1492,6021,9484,3264,115
Inventories-19.5%9071,1261,014890918794
Current tax assets-19-0000
Total current assets-62.7%3,5409,4873,7402,9945,4345,051
Property, plant and equipment7%2,2022,0581,9751,5901,3121,321
Capital work-in-progress-41.7%1131932481716664
Investment property-1.1%620627540509454465
Goodwill0%176176176000
Non-current investments-1.4%31,09031,53131,25231,15531,03030,667
Loans, non-current168.6%1,892705183177193.65
Total non-current financial assets2.4%33,15032,37631,54931,46031,12330,936
Total non-current assets15.8%41,27735,65034,66433,84633,30532,944
Total assets-0.7%44,81745,13738,40436,84038,73937,994
Borrowings, non-current-21.3%3,7344,7423,6082,6172,8691,797
Total non-current financial liabilities-20.7%3,8224,8213,8442,7383,0081,883
Provisions, non-current-000000
Total non-current liabilities-19.2%3,9554,8923,9082,8033,0691,956
Borrowings, current15.2%1,3121,1397591,1042,7533,656
Total current financial liabilities3.1%3,0422,9502,3282,3934,0354,846
Provisions, current8990.9%111.111.61.11.161
Current tax liabilities-0-000-
Total current liabilities5.9%3,3733,1862,5682,6204,2295,027
Total liabilities-9.3%7,3288,0786,4755,4227,2986,983
Equity share capital0%704704678678678452
Total equity1.2%37,48937,05931,92931,41731,44131,012
Total equity and liabilities-0.7%44,81745,13738,40436,84038,73937,994

Cash Flow for Samvardhana Motherson International

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs3.9%1,8821,8117810--
Change in inventories-195.9%-163.89173-1,273.42-1,354.24--
Depreciation17.9%4,4933,8103,1362,996--
Unrealised forex losses/gains-189.5%-467.36-160.78-70.5652--
Dividend income88.2%1.641.3400--
Adjustments for interest income56.5%231148700--
Net Cashflows from Operations-10%8,1069,0045,4972,377--
Dividends received-000-0.57--
Interest paid-000-551.92--
Interest received-000-117.33--
Income taxes paid (refund)26.8%1,8201,435853832--
Other inflows (outflows) of cash-000485--
Net Cashflows From Operating Activities-17%6,2867,5694,6432,463--
Cashflows used in obtaining control of subsidiaries-79.8%5522,723259108--
Proceeds from sales of PPE11.4%1281153872--
Purchase of property, plant and equipment10.6%4,5614,1252,2212,508--
Proceeds from sales of investment property99.5%0-195.83-27.9314--
Purchase of investment property-187000--
Proceeds from sales of long-term assets98.8%0-85.7200--
Cash receipts from repayment of advances and loans made to other parties-109.1%01200--
Dividends received-0.6%17117219879--
Interest received37.5%23216969116--
Other inflows (outflows) of cash--82.20-39.29-25.82--
Net Cashflows From Investing Activities27%-4,861.59-6,661.77-2,244.8-2,311.9--
Proceeds from changes in ownership interests in subsidiaries-9.94000--
Payments from changes in ownership interests in subsidiaries95.9%0-23.631450--
Proceeds from issuing shares-6,376000--
Proceeds from borrowings-49.6%5,90111,7124,8625,293--
Repayments of borrowings50.6%11,5587,6745,9185,047--
Payments of lease liabilities18%7035963940--
Dividends paid10.5%746675331646--
Interest paid21.3%1,8311,510808553--
Net Cashflows from Financing Activities-299.4%-2,550.691,281-2,734.16-1,217.43--
Effect of exchange rate on cash eq.50%2517-3.577.49--
Net change in cash and cash eq.-150%-1,100.612,205-339.46-1,059.14--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs35.7%3472561450--
Change in inventories276.4%107-59.1-230.05-313.45--
Depreciation13.8%356313231242--
Impairment loss / reversal-00820--
Unrealised forex losses/gains95%0-19.1-20.49-8.76--
Dividend income133%1,0244402890--
Adjustments for interest income129.2%150661010--
Net Cashflows from Operations-42.6%7621,326418564--
Dividends received-000-454.9--
Interest paid-000-150.41--
Interest received-000-123.96--
Income taxes paid (refund)-43%123215129252--
Other inflows (outflows) of cash-000485--
Net Cashflows From Operating Activities-42.6%6381,111289368--
Cashflows used in obtaining control of subsidiaries-4,76006130--
Proceeds from sales of PPE-10.5%18204.0231--
Purchase of property, plant and equipment-24.4%501662402289--
Cash receipts from repayment of advances and loans made to other parties104.9%5,0072,4440550--
Dividends received119.6%930424275455--
Interest received29.3%987696140--
Other inflows (outflows) of cash-111.6%09.60.215--
Net Cashflows From Investing Activities-691.6%-5,098.44863-456.86902--
Proceeds from issuing shares-6,376000--
Proceeds from borrowings-92.8%1201,6451,3262,568--
Repayments of borrowings-59.3%1,2102,9731,0552,750--
Payments of lease liabilities18.2%4034230--
Dividends paid30.5%575441294473--
Interest paid5.2%262249206265--
Net Cashflows from Financing Activities314.9%4,410-2,050.7-251.57-939.31--
Effect of exchange rate on cash eq.200%31116.977.06--
Net change in cash and cash eq.70.7%-18.88-66.79-412.35338--

What does Samvardhana Motherson International Limited do?

Auto Components & Equipments•Automobile and AutoComponents•Large Cap

Samvardhana Motherson International is an auto components and equipment company, traded under the stock ticker MOTHERSON. With a market capitalization of Rs. 94,983 Crores, it specializes in the development, manufacture, supply, and sale of automotive components, primarily serving original equipment manufacturers (OEMs) across India, Germany, the United States, and other international markets.

The company operates through several segments, including:

  • Wiring Harness
  • Modules and Polymer Products
  • Vision Systems
  • Integrated Assemblies
  • Emerging Businesses

Samvardhana Motherson International offers a wide range of products, such as:

  • Plastic parts and system modules for vehicle interiors and exteriors
  • Upholstery and camera-based detection systems
  • High precision metal components machining
  • Touch-enabled display screens and mirrors
  • Drive assistance systems, electrical cabinets, and power packs
  • Solutions for the aerospace industry and health-related products

In addition to manufacturing, the company provides logistics solutions, project management, engineering consultation, and engages in activities like leasing and trading machine tools.

Originally known as Motherson Sumi Systems Limited, the company rebranded in May 2022 and was founded in 1975 in Noida, India.

With a trailing twelve-month revenue of Rs. 111,928.9 Crores, it has shown significant growth, boasting a 75.6% increase in revenue over the past three years. It also returns value to its investors through a dividend yield of 0.96%, distributing Rs. 1.3 per share in the last year, although it has diluted shareholder holdings by 48.5% during the same timeframe.

Industry Group:Auto Components
Employees:93,971
Website:www.motherson.com

Important Disclosure & Data Context

This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.

Sharesguru Stock Score for MOTHERSON

54/100

Performance Comparison

MOTHERSON vs Auto (2021 - 2025)

MOTHERSON is underperforming relative to the broader Auto sector and has declined by 64.7% compared to the previous year.