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 logo

MOTHERSON - Samvardhana Motherson International Limited Share Price

Auto Components
Sharesguru Stock Score

MOTHERSON

46/100

High Scoring Large Cap stocks have outperformed low scoring stocks by 90% over last 4 years

₹166.00+1.00(+0.61%)
Market Closed as of Aug 27, 2026, 15:30 IST
Pros

Technicals: Bullish SharesGuru indicator.

Past Returns: Outperforming stock! In past three years, the stock has provided 37.3% return compared to 8.1% by NIFTY 50.

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

Growth: Good revenue growth. With 56.9% growth over past three years, the company is going strong.

Balance Sheet: Reasonably good balance sheet.

Smart Money: Smart money has been increasing their position in the stock.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Cons

No major cons observed.

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

Sharesguru Stock Score

MOTHERSON

46/100

High Scoring Large Cap stocks have outperformed low scoring stocks by 90% over last 4 years

Valuation

Market Cap1.75 LCr
Price/Earnings (Trailing)39.86
Price/Sales (Trailing)1.33
EV/EBITDA14.55
Price/Free Cashflow33.38
MarketCap/EBT30.87
Enterprise Value1.83 LCr

Fundamentals

Revenue (TTM)1.31 LCr
Rev. Growth (Yr)16.6%
Earnings (TTM)4.56 kCr
Earnings Growth (Yr)77.5%

Profitability

Operating Margin5%
EBT Margin4%
Return on Equity10.43%
Return on Assets4.12%
Free Cashflow Yield3%

Growth & Returns

Price Change 1W-2.9%
Price Change 1M13.6%
Price Change 6M22.2%
Price Change 1Y74.2%
3Y Cumulative Return37.3%
5Y Cumulative Return23.2%
7Y Cumulative Return29%
10Y Cumulative Return15.5%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-6.12 kCr
Cash Flow from Operations (TTM)11.28 kCr
Cash Flow from Financing (TTM)-3.27 kCr
Cash & Equivalents7.52 kCr
Free Cash Flow (TTM)5.23 kCr
Free Cash Flow/Share (TTM)4.96

Balance Sheet

Total Assets1.1 LCr
Total Liabilities66.84 kCr
Shareholder Equity43.66 kCr
Current Assets52.13 kCr
Current Liabilities49.18 kCr
Net PPE28.47 kCr
Inventory12.65 kCr
Goodwill7.31 kCr

Capital Structure & Leverage

Debt Ratio0.14
Debt/Equity0.36
Interest Coverage2.41
Interest/Cashflow Ops7.8

Dividend & Shareholder Returns

Dividend/Share (TTM)0.6
Dividend Yield0.36%
Shares Dilution (1Y)0.00%
Shares Dilution (3Y)3.8%
Pros

Technicals: Bullish SharesGuru indicator.

Past Returns: Outperforming stock! In past three years, the stock has provided 37.3% return compared to 8.1% by NIFTY 50.

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

Growth: Good revenue growth. With 56.9% growth over past three years, the company is going strong.

Balance Sheet: Reasonably good balance sheet.

Smart Money: Smart money has been increasing their position in the stock.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Cons

No major cons observed.

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 Yield0.36%
Dividend/Share (TTM)0.6
Shares Dilution (1Y)0.00%
Earnings/Share (TTM)4.15

Financial Health

Current Ratio1.06
Debt/Equity0.36

Technical Indicators

RSI (14d)70.65
RSI (5d)0.00
RSI (21d)67.82
MACD SignalSell
Stochastic Oscillator SignalSell
SharesGuru SignalBuy
RSI SignalSell
RSI5 SignalBuy
RSI21 SignalHold
SMA 5 SignalSell
SMA 10 SignalSell
SMA 20 SignalBuy
SMA 50 SignalBuy
SMA 100 SignalBuy

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.

For the financial year 2026, Samvardhana Motherson International Limited achieved record revenues of INR 1.25 lakh crores, marking an 11% year-on-year growth. The highest quarterly revenue in Q4 FY 26 grew 17% year-on-year, supported by a diversified business model. The company saw a significant increase in EBITDA by 42%, with margins improving by 200 basis points year-on-year. The normalized PAT grew by 66% in Q4 FY 26, and for the full year, PAT increased by 17%, despite challenges posed by inflation and geopolitical uncertainties.

The management outlined a promising outlook, noting a robust book business value of USD 96 billion, with 22% attributed to electric vehicle (EV) programs. They maintain a capex discipline with a planned investment of approximately INR 6,000 crores for FY 27. This will be split evenly between growth and maintenance capex, with a focus on consumer electronics and emerging businesses.

Key points highlighted include:

  • Revenue for FY 26 exceeded INR 1.25 lakh crores, with a growth of 11%.
  • Record EBITDA margins at 9.5%, showing resilience under inflation pressures.
  • Strong performance in consumer electronics, achieving a 7.5x year-on-year revenue growth.
  • The aerospace business's order book increased by over 20% to USD 1.6 billion, indicating substantial long-term visibility.
  • The ongoing transformation measures in Europe, costing about INR 177 crores, aim to optimize operations.
  • A proactive approach to manage costs and maintain strong customer relationships, essential for future profitability.

The management remains optimistic for FY 27, drawing on a combination of increased vehicle content, ongoing electrification trends, and strengthening OEM relationships, further supported by their Vision 2030 aspiration to reach USD 108 billion in revenues.

Q: Can you talk a bit directionally about the outlook for FY 27 for integrated assemblies? You've highlighted 2x new program launches in comparison to '26, would that mean strong growth in double-digits, high-teens for next year?

A: We're very pleased with MSAS's performance. We've integrated acquisitions successfully and see significant growth potential, although it depends largely on customer car sales. We expect meaningful growth this year due to new program wins and diversifying our offerings. While I can't give specific numbers, we are optimistic about growth in this segment.

Q: Can you help us understand the latest situation regarding the cost increases and the lag in pass-through for overheads like energy and polymer prices? Are these contractual or negotiated?

A: It varies by customer; some have contractual arrangements while others are negotiable. The relationships with our customers are stronger due to market volatility. We're managing operational efficiencies to offset costs, and while there may be lags, we have meaningful discussions to recover these costs.

Q: When do you expect the Nexon deal to be completed and begin booking revenues?

A: We anticipate closing the Nexon deal by the end of June or early July, during which we will consolidate it once we've obtained the necessary regulatory approvals.

Q: How is your debt structured to protect against rising yields? Will there be higher interest costs going forward?

A: Our debt comprises both fixed and floating rates. It's moderately protected from yield spikes. While we do have some exposure, our current net debt is at its lowest, which positions us well to maintain control over interest costs.

Q: Currently, what is the utilization level of your consumer electronics division, and how will revenue pace here?

A: The third plant is in its start-up phase, so current utilization is zero. However, once operational, we're confident it will ramp up quickly, significantly boosting revenue. Our existing plants (GF1 & GF2) are at full capacity, and the growth expected from GF3 is promising.

Q: Can you update us on the restructuring in Europe? What percentage is complete, and should we expect more benefits?

A: A large portion of the restructuring in Europe is complete, but challenges remain due to macroeconomic conditions. We'll continue to seek operational efficiencies and enhance acquisitions to boost growth. Future restructuring will likely yield significant benefits.

Q: What percentage of revenues comes from EVs currently, and how does that compare to your order book?

A: Currently, EVs account for about 11% of our revenues. The order book for EVs is growing, now representing 22%. However, our business remains engine-agnostic, serving both EV and traditional powertrains, allowing us to cater to diverse market demands.

Q: What factors are driving the tremendous growth in the precision metal and modules segment?

A: Growth in this segment comes primarily from our Atsumitec acquisition and operational improvements. We've also made strategic acquisitions like Rollon, which enhance our machining capabilities. This segment shows potential not just within automotive but also in aerospace and consumer electronics.

Q: Could you clarify your guidance on consumer electronics capex? Are we on track to meet previous guidance?

A: Yes, we remain aligned with our prior guidance of Rs.2,600 crores for the consumer electronics sector. We're finalizing this year's numbers and expect they will be similar, reflecting our continued investment in growing this business.

Q: What's your order book outlook for consumer electronics to be executed in FY 28?

A: Based on current trends, we expect around USD 1.4 billion in orders for consumer electronics to be executed in FY 28. However, this depends on customer demand and future orders, which can fluctuate based on market dynamics.

This Q&A highlights the key inquiries made during the earnings conference call, alongside the respective detailed responses from management, adhering to the character count and specificity requested.

Revenue Breakdown

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

Last Updated: Jun 30, 2026

DescriptionShareValue
Modules and polymer products40.4%16.7 kCr
Wiring harness27.3%11.3 kCr
Vision systems13.7%5.7 kCr
Emerging businesses11.6%4.8 kCr
Integrated Assemblies7.1%2.9 kCr
Total41.4 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)13.22%
MR. VIVEK CHAAND SEHGAL12.49%
Renu Sehgal Trust (1. Shri Sehgals Family Trustee Company Private Limited, Trustee; 2. Ms. Geeta Soni jointly with Mr. Laksh Vaaman Sehgal, Trustees)11.96%
SUMITOMO WIRING SYSTEMS LIMITED9.37%
RADHA RANI HOLDINGS PTE LTD7.33%
NIPPON LIFE INDIA TRUSTEE LTD- A/C NIPPON INDIA GR2.99%
QUANT MUTUAL FUND-QUANT ELSS TAX SAVER FUND2.19%
SBI LARGE & MIDCAP FUND2.13%
ICICI PRUDENTIAL MANUFACTURING FUND2.04%
LICI NEW ENDOWMENT PLUS-SECURED FUND1.67%
MOTHERSON ENGINEERING RESEARCH AND INTEGRATED TECH1.6%
MOTILAL OSWAL NIFTY 500 ETF1.43%
NPS TRUST - A/C LIC PENSION FUND SCHEME - CORPORAT1.13%
ADVANCE TECHNOLOGIES AND AUTOMOTIVE RESOURCES PTE0.93%
MS. VIDHI SEHGAL0.53%
MRS. GEETA SONI0.32%
MRS. NILU MEHRA0.21%
MR. LAKSH VAAMAN SEHGAL0.01%
MS. SAMRIDDHI SEHGAL0%
MASTER SIDDH VAASAV 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
BOSCHLTDBosch1.43 LCr21.88 kCr+15.90%+23.80%60.376.52--
BHARATFORGBharat Forge97.45 kCr17.75 kCr-5.30%+78.90%138.015.49--
TIINDIATube Investments of India55.55 kCr24.18 kCr+3.70%-6.20%91.552.3--
EXIDEINDExide Industries38.16 kCr18.93 kCr+1.40%+12.20%51.792.02--
SUNDRMFASTSundram Fasteners25.38 kCr6.67 kCr+28.40%+22.60%41.543.81--
TVSSRICHAKTVS Srichakra3.67 kCr3.92 kCr+20.80%+66.30%39.70.94--

Sector Comparison: MOTHERSON vs Auto Components

Comprehensive comparison against sector averages

Comparative Metrics

MOTHERSON metrics compared to Auto

CategoryMOTHERSONAuto
PE39.8643.73
PS1.332.42
Growth13.7 %16.6 %
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 a below average growth that other Auto Components & Equipments companies.

Income Statement for Samvardhana Motherson International

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2026Mar-2025Mar-2024Mar-2023Mar-2022Mar-2021
Revenue From Operations10.9%126,104113,66398,69278,70163,53657,370
Other Income-44.3%311558188257496229
Total Income10.7%126,414114,22098,87978,95864,03257,599
Cost of Materials12%67,22960,03353,90045,17536,80532,676
Purchases of stock-in-trade27.6%987774468465183103
Employee Expense10.9%31,47828,38723,53817,93115,37514,100
Finance costs-13.7%1,6241,8821,811781543511
Depreciation and Amortization14.3%5,1344,4933,8103,1362,9582,926
Other expenses8.8%14,87613,67211,4529,2446,9646,313
Total Expenses10.5%120,959109,48695,02776,41062,57556,448
Profit Before exceptional items and Tax15.2%5,4554,7343,8522,5481,4561,151
Exceptional items before tax--413.530-249.85-99.47-48.05-62.27
Total profit before tax6.5%5,0424,7343,6032,4491,4081,088
Current tax22.5%1,6861,3761,263940731607
Deferred tax43.5%-146.96-260.65-442.08-205.01-124.65-675.95
Total tax37.9%1,5391,116821735607-69.34
Total profit (loss) for period-1.4%4,0864,1463,0201,6701,1821,569
Other comp. income net of taxes1833.2%3,306-189.69-565.74629220322
Total Comprehensive Income86.9%7,3913,9562,4542,2991,4011,891
Earnings Per Share, Basic-0.3%3.663.666666672.673333331.471333331.111111111.46222222
Earnings Per Share, Diluted-0.3%3.663.666666672.673333331.471333331.111111111.46222222
Debt equity ratio0%039042066061069-
Debt service coverage ratio0.1%0.02260.02150.01120.01380.0317-
Interest service coverage ratio1.7%0.07160.05570.05040.07250.1498-
Description(%) Q/QJun-2026Mar-2026Dec-2025Sep-2025Jun-2025Mar-2025
Revenue From Operations2.7%35,24434,30931,40930,17330,21229,317
Other Income44.6%82575112180116
Total Income2.8%35,32534,36731,46130,29430,29229,433
Cost of Materials7.6%19,37918,00716,64416,33916,23814,203
Purchases of stock-in-trade-45.1%20236715937290262
Employee Expense7.8%8,9468,3027,8007,4407,9367,216
Finance costs-2.8%459472341387425426
Depreciation and Amortization-0.5%1,3581,3651,3211,2181,2301,214
Other expenses7.2%4,0573,7833,7983,6193,6753,596
Total Expenses5%33,96532,35630,02829,16729,40828,313
Profit Before exceptional items and Tax-32.3%1,3612,0111,4331,1288841,120
Exceptional items before tax99.5%0-194.4-46.48-36.16-136.490
Total profit before tax-25.1%1,3611,8171,3861,0917481,120
Current tax-1.4%545553371319443166
Deferred tax29.4%-88.16-125.238372-177-29.34
Total tax6.8%457428454391266137
Total profit (loss) for period-31.1%1,0761,5621,0728466061,115
Other comp. income net of taxes-110.2%-143.51,414545763583138
Total Comprehensive Income-68.7%9322,9761,6181,6091,1891,253
Earnings Per Share, Basic-104.8%0.981.420.970.780.320.99333333
Earnings Per Share, Diluted-104.8%0.981.420.970.780.320.99333333
Debt equity ratio0%0403904604505042
Debt service coverage ratio-0.6%0.02190.02770.02070.030.02620.0234
Interest service coverage ratio-1.7%0.06360.07920.08570.06670.05670.065
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2026Mar-2025Mar-2024Mar-2023Mar-2022Mar-2021
Revenue From Operations21.5%12,37410,1879,0467,3555,3453,669
Other Income-13.4%1,1031,274553466711110
Total Income17.6%13,47711,4619,5997,8216,0563,780
Cost of Materials24.2%7,8386,3135,5574,5653,3832,179
Purchases of stock-in-trade35.9%2852102131499270
Employee Expense11.2%1,2651,1381,006800608503
Finance costs-19.7%27934725614514190
Depreciation and Amortization11.8%398356313231204198
Other expenses7.1%1,4651,3681,1731,113743542
Total Expenses18%11,4299,6848,4776,9115,0883,517
Profit Before exceptional items and Tax15.3%2,0481,7771,122909968263
Exceptional items before tax--4.26000-48.05-19.85
Total profit before tax15%2,0441,7771,122909920243
Current tax47.6%3052071971629761
Deferred tax-628.1%-56.96-6.96-18.59-26.623-11.77
Total tax24.1%24820017813612049
Total profit (loss) for period13.9%1,7961,5779447741,164521
Other comp. income net of taxes-498.5%-100.8-16.01-2.83026-23.5
Total Comprehensive Income8.6%1,6951,5619418031,190497
Earnings Per Share, Basic34.6%1.71.520.926666670.761.480.72888889
Earnings Per Share, Diluted34.6%1.71.520.926666670.761.480.72888889
Debt equity ratio0.1%021013014018018-
Debt service coverage ratio-0.1%06607409902607-
Interest service coverage ratio2.6%0.05880.03350.04180.05250.0501-
Description(%) Q/QJun-2026Mar-2026Dec-2025Sep-2025Jun-2025Mar-2025
Revenue From Operations2.1%3,6163,5433,1342,9542,7422,721
Other Income-6.2%21222692591195559
Total Income1.6%3,8283,7693,2263,5452,9373,281
Cost of Materials8.8%2,4642,2642,0421,8051,7261,719
Purchases of stock-in-trade-46.5%397268994644
Employee Expense14.7%368321309318317293
Finance costs93.4%148775012229103
Depreciation and Amortization2%1021001011009792
Other expenses8.3%393363396355351336
Total Expenses7.2%3,4143,1842,9272,7862,5322,570
Profit Before exceptional items and Tax-29.5%413585299759405710
Exceptional items before tax-00-4.26000
Total profit before tax-29.5%413585295759405710
Current tax-37.7%7211572615775
Deferred tax47.3%-6.4-13.05-3.33-33.42-7.16-9.86
Total tax-36.6%6510269275065
Total profit (loss) for period-28%348483227732355645
Other comp. income net of taxes158.3%21-33.2918-39.06-46.937
Total Comprehensive Income-17.9%369449245693308683
Earnings Per Share, Basic-24.1%0.330.460.210.690.226666670.61333333
Earnings Per Share, Diluted-24.1%0.330.460.210.690.226666670.61333333
Debt equity ratio0%021021018017018013
Debt service coverage ratio-0.2%060830430.01430.0111077
Interest service coverage ratio-4.8%0.02190.06690.06760.03270.1480.0307

Balance Sheet for Samvardhana Motherson International

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2026Sep-2025Mar-2025Sep-2024Mar-2024Sep-2023
Cash and cash equivalents16%7,5166,4815,64312,0816,7435,521
Current investments-62.5%9424969142993.84
Loans, current0%353533342828
Total current financial assets14.5%34,94730,51928,96334,57227,89125,392
Inventories-0.4%12,64712,70010,78711,2839,1398,785
Current tax assets-00634-0-
Total current assets9.4%52,12947,64243,94249,71840,27237,246
Property, plant and equipment10.5%28,46925,76023,82922,92721,65418,873
Capital work-in-progress28.4%4,0163,1272,6072,6932,4312,277
Investment property3.8%797768691705584553
Goodwill3.8%7,3097,0396,5546,5335,7505,742
Non-current investments209.4%493160372454215233
Loans, non-current-41.8%33563335123.9
Total non-current financial assets-0.6%2,5702,5852,5472,6801,9401,759
Total non-current assets9.7%58,36753,19348,90548,16144,75040,990
Total assets9.6%110,495100,83492,84797,87985,02278,236
Borrowings, non-current-17.3%10,25012,38910,01715,5329,98110,290
Total non-current financial liabilities1.3%14,67814,49311,01016,64912,96512,742
Provisions, non-current-38.5%108175161248126195
Total non-current liabilities1.7%17,65417,35713,64919,01015,08614,633
Borrowings, current-23.6%5,6447,3887,2049,8867,3718,938
Total current financial liabilities11.8%42,31237,83436,51238,92235,96734,697
Provisions, current7.2%1,1501,0739941,0521,043617
Current tax liabilities22.6%494403446466551333
Total current liabilities12.1%49,18243,87242,06944,12941,72039,169
Total liabilities9.2%66,83661,23055,71963,13856,80653,802
Equity share capital0%1,0551,055704704678678
Non controlling interest8.4%2,6802,4722,2482,1072,0611,898
Total equity10.2%43,65939,60537,12934,74028,21624,434
Total equity and liabilities9.6%110,495100,83492,84797,87985,02278,236
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2026Sep-2025Mar-2025Sep-2024Mar-2024Sep-2023
Cash and cash equivalents-57.9%491151286,323147136
Current investments-20.2%2.863.332.763.06671.81
Loans, current3649%1,91352213467916
Total current financial assets102.9%4,7972,3652,5128,1492,6021,948
Inventories4.6%1,1341,0849071,1261,014890
Current tax assets--019-00
Total current assets64.4%5,9313,6093,5409,4873,7402,994
Property, plant and equipment-14.5%1,8472,1592,2022,0581,9751,590
Capital work-in-progress53.8%12179113193248171
Investment property3.1%699678620627540509
Goodwill0%1761761761761760
Non-current investments-100%8.9931,74731,09031,53131,25231,155
Loans, non-current-32.8%3,0184,4891,892705183177
Total non-current financial assets-90.3%3,51936,29533,15032,37631,54931,460
Total non-current assets0%44,58444,57941,27735,65034,66433,846
Total assets4.8%50,51648,18844,81745,13738,40436,840
Borrowings, non-current-9.5%5,2175,7653,7344,7423,6082,617
Total non-current financial liabilities-4.2%6,2976,5743,8224,8213,8442,738
Provisions, non-current-000000
Total non-current liabilities-4.9%6,4396,7743,9554,8923,9082,803
Borrowings, current141.5%2,7861,1541,3121,1397591,104
Total current financial liabilities85.2%5,3482,8883,0422,9502,3282,393
Provisions, current-10%1011111.111.61.1
Current tax liabilities--00-00
Total current liabilities82.6%5,7873,1703,3733,1862,5682,620
Total liabilities22.9%12,2259,9457,3288,0786,4755,422
Equity share capital0%1,0551,055704704678678
Total equity0.1%38,29038,24337,48937,05931,92931,417
Total equity and liabilities4.8%50,51648,18844,81745,13738,40436,840

Cash Flow for Samvardhana Motherson International

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2026Mar-2025Mar-2024Mar-2023Mar-2022Mar-2021
Finance costs-13.7%1,6241,8821,8117810-
Change in inventories-928.7%-1,695.28-163.89173-1,273.42-1,354.24-
Depreciation14.3%5,1344,4933,8103,1362,996-
Unrealised forex losses/gains173.7%346-467.36-160.78-70.5652-
Dividend income14.1%1.731.641.3400-
Adjustments for interest income-27.8%167231148700-
Net Cashflows from Operations60.1%12,9758,1069,0045,4972,377-
Dividends received-0000-0.57-
Interest paid-0000-551.92-
Interest received-0000-117.33-
Income taxes paid (refund)-7.1%1,6911,8201,435853832-
Other inflows (outflows) of cash-0000485-
Net Cashflows From Operating Activities79.5%11,2846,2867,5694,6432,463-
Cashflows used in obtaining control of subsidiaries-50.3%2755522,723259108-
Proceeds from sales of PPE11.8%1431281153872-
Purchase of property, plant and equipment32.7%6,0544,5614,1252,2212,508-
Proceeds from sales of investment property-00-195.83-27.9314-
Purchase of investment property-100.5%0187000-
Proceeds from sales of long-term assets-00-85.7200-
Cash receipts from repayment of advances and loans made to other parties-001200-
Dividends received20%20517117219879-
Interest received-29%16523216969116-
Other inflows (outflows) of cash21.6%-64.22-82.20-39.29-25.82-
Net Cashflows From Investing Activities-26%-6,123.53-4,861.59-6,661.77-2,244.8-2,311.9-
Proceeds from changes in ownership interests in subsidiaries1108.1%1099.94000-
Payments from changes in ownership interests in subsidiaries-00-23.631450-
Proceeds from issuing shares-100%06,376000-
Payments to acquire or redeem entity's shares-2790000-
Proceeds from borrowings25.8%7,4265,90111,7124,8625,293-
Repayments of borrowings-36.8%7,30011,5587,6745,9185,047-
Payments of lease liabilities40.3%9867035963940-
Dividends paid-5.4%706746675331646-
Interest paid-16%1,5391,8311,510808553-
Net Cashflows from Financing Activities-28.4%-3,274.84-2,550.691,281-2,734.16-1,217.43-
Effect of exchange rate on cash eq.-155.8%-12.42517-3.577.49-
Net change in cash and cash eq.269.9%1,873-1,100.612,205-339.46-1,059.14-
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2026Mar-2025Mar-2024Mar-2023Mar-2022Mar-2021
Finance costs-19.7%2793472561450-
Change in inventories-314.6%-226.48107-59.1-230.05-313.45-
Depreciation11.3%396356313231242-
Impairment loss / reversal--32.0700820-
Unrealised forex losses/gains-00-19.1-20.49-8.76-
Dividend income-27%7481,0244402890-
Adjustments for interest income40.3%210150661010-
Net Cashflows from Operations74.6%1,3307621,326418564-
Dividends received-0000-454.9-
Interest paid-0000-150.41-
Interest received-0000-123.96-
Income taxes paid (refund)109%256123215129252-
Other inflows (outflows) of cash--24.01000485-
Net Cashflows From Operating Activities64.5%1,0496381,111289368-
Cashflows used in obtaining control of subsidiaries-77.3%1,0824,76006130-
Proceeds from sales of PPE29.4%2318204.0231-
Purchase of property, plant and equipment-1.4%494501662402289-
Cash receipts from repayment of advances and loans made to other parties-94.8%2595,0072,4440550-
Dividends received-14.7%793930424275455-
Interest received12.4%110987696140-
Other inflows (outflows) of cash-009.60.215-
Net Cashflows From Investing Activities38.1%-3,153.93-5,098.44863-456.86902-
Proceeds from issuing shares-100%06,376000-
Payments to acquire or redeem entity's shares-2790000-
Proceeds from borrowings4418.5%5,3781201,6451,3262,568-
Repayments of borrowings87.2%2,2641,2102,9731,0552,750-
Payments of lease liabilities-102.6%04034230-
Dividends paid4.2%599575441294473-
Interest paid-37.5%164262249206265-
Other inflows (outflows) of cash--46.180000-
Net Cashflows from Financing Activities-54.1%2,0264,410-2,050.7-251.57-939.31-
Effect of exchange rate on cash eq.-106.3%-0.931116.977.06-
Net change in cash and cash eq.-303.8%-79.27-18.88-66.79-412.35338-

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.

Performance Comparison

MOTHERSON vs Auto (2021 - 2026)

MOTHERSON leads the Auto sector while registering a 58.9% growth compared to the previous year.