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

51/100

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

₹144.25+1.06(+0.74%)
Market Closed as of Jul 13, 2026, 15:29 IST
Pros

Technicals: Bullish SharesGuru indicator.

Insider Trading: There's significant insider buying recently.

Past Returns: Outperforming stock! In past three years, the stock has provided 32.5% return compared to 7.6% by NIFTY 50.

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

Growth: Good revenue growth. With 60.1% growth over past three years, the company is going strong.

Balance Sheet: Reasonably good balance sheet.

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

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

Cons

Momentum: Stock has a weak negative price momentum.

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

Sharesguru Stock Score

MOTHERSON

51/100

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

Valuation

Market Cap1.51 LCr
Price/Earnings (Trailing)41.03
Price/Sales (Trailing)1.2
EV/EBITDA13.52
Price/Free Cashflow28.89
MarketCap/EBT29.98
Enterprise Value1.6 LCr

Fundamentals

Revenue (TTM)1.26 LCr
Rev. Growth (Yr)16.8%
Earnings (TTM)4.09 kCr
Earnings Growth (Yr)40%

Profitability

Operating Margin4%
EBT Margin4%
Return on Equity9.36%
Return on Assets3.7%
Free Cashflow Yield3.46%

Growth & Returns

Price Change 1W-2.1%
Price Change 1M0.70%
Price Change 6M23.8%
Price Change 1Y39.9%
3Y Cumulative Return32.5%
5Y Cumulative Return17.3%
7Y Cumulative Return23.7%
10Y Cumulative Return14.9%

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 Coverage2.1
Interest/Cashflow Ops7.95

Dividend & Shareholder Returns

Dividend/Share (TTM)0.58
Dividend Yield0.41%
Shares Dilution (1Y)0.00%
Shares Dilution (3Y)3.8%
Pros

Technicals: Bullish SharesGuru indicator.

Insider Trading: There's significant insider buying recently.

Past Returns: Outperforming stock! In past three years, the stock has provided 32.5% return compared to 7.6% by NIFTY 50.

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

Growth: Good revenue growth. With 60.1% growth over past three years, the company is going strong.

Balance Sheet: Reasonably good balance sheet.

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

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

Cons

Momentum: Stock has a weak negative price momentum.

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 Yield0.41%
Dividend/Share (TTM)0.58
Shares Dilution (1Y)0.00%
Earnings/Share (TTM)3.49

Financial Health

Current Ratio1.06
Debt/Equity0.36

Technical Indicators

RSI (14d)45.11
RSI (5d)31.01
RSI (21d)51.31
MACD SignalSell
Stochastic Oscillator SignalHold
SharesGuru SignalBuy
RSI SignalHold
RSI5 SignalHold
RSI21 SignalHold
SMA 5 SignalBuy
SMA 10 SignalSell
SMA 20 SignalSell
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.

In the Q3 FY'26 earnings call, management of Samvardhana Motherson International Limited provided a positive outlook, affirming strong financial performance and expansion. They reported record revenues of approximately INR 31,409 crores, reflecting a year-on-year growth of 14%, with an EBITDA of INR 3,042 crores. Normalized PAT stood at approximately INR 1,061 crores, showing a 21% increase, aided by efficiency measures and the consolidation of the Atsumitec business.

Key forward-looking points include:

  • Global Production Growth: The global PV production outlook is promising, with FY'27 projected to see production rise to approximately 93 million units from 91 million units in FY'26.
  • Greenfield Projects: The company is developing 12 Greenfield plants, with the latest two in Vision Systems in India and Wiring Harness in Morocco, expected to operationalize by H2 FY'27.
  • Capital Allocation: Motherson plans approximately INR 1,594 crores for reinvestment and aims to maintain a leverage ratio of 1.1x, ensuring financial flexibility aligned with Vision 2030.
  • Sector Growth: The aerospace and consumer electronics sectors recorded a growth of 41% and 75%, respectively, in Q3. The consumer electronics business is set to ramp up capacity to 16 million units by FY'26 end, with further expansions planned.
  • Strategic Acquisitions: Plans include acquiring the wiring harness business from Nexans Autoelectric and the Yutaka Giken acquisition, expected to complete in H1 FY'26, to enhance their platform for PV and CV growth.
  • Optimistic Q4: Management expressed confidence that Q4 FY'26 would surpass performance in previous quarters amid anticipated favorable market conditions.

Overall, management underscored a disciplined financial approach, solid operational execution, and a commitment to long-term sustainable growth.

  1. Question: "With your ventures into semiconductor, aerospace, health and medical CDMO, how do you create cost or capability synergies that enhance overall ROCE at a group level? Which of these synergies are quantifiable in terms of capital efficiency?"
    Answer: Our focus is on being a preferred sustainable solution provider. We pursue opportunities selectively, aiming for 40% ROCE. We leverage synergies, especially in wiring harnesses and plastics, while collaborating with technology partners for consumer electronics. We validate concepts on a smaller scale before global expansion, ensuring that once we enter a market, we have customer backing. Our proven success in automotive supports the pursuit of new industries, maintaining financial discipline and operational efficiency.

  2. Question: "Is it fair to say that we follow a 'fail-fast' model, scaling up only promising ventures, and are we gaining empirical evidence to support our capital deployment strategy?"
    Answer: Yes, we adopt a 'fail-fast' approach. In automotive, our mature relationships allow us to innovate in-house rather than venture into uncertain markets. For new sectors, we mitigate risk by partnering with established firms. This model allows us to focus on proven opportunities, ensuring robust financial discipline while maintaining a consistent approach aligned with customer needs.

  3. Question: "What drove the big margin expansion in the modules and polymer division, and can we expect this improvement to be sustainable?"
    Answer: The margin improvement comes from streamlined operations and past acquisitions, positioned for long-term growth. We're actively implementing AI, automation, and robotics to drive further efficiencies. Although there could be impacts from copper prices, the significant improvements stem largely from the restructuring efforts in Europe, indicating that this enhancement is sustainable.

  4. Question: "How do you assess the risk of Chinese OEMs becoming stronger in Europe? Does it worry you?"
    Answer: We don't speculate on market dynamics; automotive trends fluctuate over time. Our long-term experience shows that the best vehicles will resonate with customers regardless of origin, including both European and Chinese manufacturers. We believe that established players will adapt and retain competitive strength, evidenced by ongoing innovations in markets like EVs.

  5. Question: "What has driven the ramp-up in the aerospace and consumer electronics segment, and what percentage of revenue is contributed by these sectors?"
    Answer: Our aerospace and consumer electronics segments have each shown remarkable growth, with consumer electronics up 75% sequentially and aerospace over 40% year-on-year. While I can't break out specific revenue contributions, these sectors combined are integral to our emerging business's impressive growth rate exceeding 50%, indicating a strong trajectory moving forward.

  6. Question: "Can you provide guidance on expected capex for the year, having spent INR 4,200 crores so far?"
    Answer: We anticipate finishing the year with capex around INR 6,000 crores, consistent with our previous guidance. For FY '27, we'll update guidance in March, as we monitor our capex strategy based on evolving opportunities and market conditions.

  7. Question: "What specific metrics will indicate if the aerospace-semi-conductor sector is sustaining its growth, apart from revenue?"
    Answer: Tracking our customer base will be crucial"”our partnerships with top-tier players in aerospace like Airbus and Boeing indicate long-term viability. Additionally, the caliber of semiconductor clients will provide a measure of both partnership stability and growth potential, ensuring this isn't merely a short-term phase but a strategic, sustained expansion.

  8. Question: "What single constraint might hinder the aerospace to semiconductor growth transition?"
    Answer: Our longstanding commitment ensures we don't exit once invested. We gauge constraints like customer trust and engineering expertise. We have a calculated approach to building capacity and partnerships, which we believe fosters sustainable growth, rather than pursuing fleeting opportunities.

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, 2026

DescriptionShareValue
Modules and polymer products41.3%16.7 kCr
Wiring harness25.3%10.2 kCr
Vision systems13.7%5.5 kCr
Emerging businesses12.7%5.2 kCr
Integrated Assemblies7.1%2.9 kCr
Total40.5 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 GR3.37%
SBI CHILDREN'S FUND - INVESTMENT PLAN2.65%
ICICI PRUDENTIAL CONGLOMERATE FUND2.4%
QUANT MUTUAL FUND - QUANT LARGE CAP FUND2.33%
DSP INDIA T.I.G.E.R. FUND1.77%
LICI INDEX PLUS FLEXI GROWTH FUND1.65%
MOTHERSON ENGINEERING RESEARCH AND INTEGRATED TECH1.6%
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%
MASTER GANAN YUVAAN 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
BOSCHLTDBosch1.23 LCr20.89 kCr+10.60%+15.50%44.475.9--
BHARATFORGBharat Forge1.01 LCr17.01 kCr+8.60%+71.40%93.765.95--
TIINDIATube Investments of India57.26 kCr23.23 kCr-3.40%+2.00%89.872.46--
EXIDEINDExide Industries36.07 kCr18.1 kCr+9.80%+9.10%54.691.99--
SUNDRMFASTSundram Fasteners19.77 kCr6.37 kCr+13.30%-9.00%33.443.1--
TVSSRICHAKTVS Srichakra3.19 kCr3.66 kCr+5.60%+31.50%44.720.87--

Sector Comparison: MOTHERSON vs Auto Components

Comprehensive comparison against sector averages

Comparative Metrics

MOTHERSON metrics compared to Auto

CategoryMOTHERSONAuto
PE41.0341.45
PS1.202.36
Growth10.7 %11.4 %
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 27.2% in Auto Components & Equipments.
  • 3. The company is growing at an average growth rate of 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/QMar-2026Dec-2025Sep-2025Jun-2025Mar-2025Dec-2024
Revenue From Operations9.2%34,30931,40930,17330,21229,31727,666
Other Income12%575112180116111
Total Income9.2%34,36731,46130,29430,29229,43327,777
Cost of Materials8.2%18,00716,64416,33916,23814,20315,450
Purchases of stock-in-trade131.6%36715937290262214
Employee Expense6.4%8,3027,8007,4407,9367,2167,117
Finance costs38.5%472341387425426466
Depreciation and Amortization3.3%1,3651,3211,2181,2301,2141,112
Other expenses-0.4%3,7833,7983,6193,6753,5963,229
Total Expenses7.8%32,35630,02829,16729,40828,31326,559
Profit Before exceptional items and Tax40.4%2,0111,4331,1288841,1201,219
Exceptional items before tax-311.5%-194.4-46.48-36.16-136.4900
Total profit before tax31.1%1,8171,3861,0917481,1201,219
Current tax49.2%553371319443166428
Deferred tax-253.9%-125.238372-177-29.34-91.18
Total tax-5.7%428454391266137337
Total profit (loss) for period45.8%1,5621,0728466061,115984
Other comp. income net of taxes159.7%1,414545763583138-714.8
Total Comprehensive Income84%2,9761,6181,6091,1891,253270
Earnings Per Share, Basic1500%1.420.970.780.320.993333330.83333333
Earnings Per Share, Diluted1500%1.420.970.780.320.993333330.83333333
Debt equity ratio-0.1%03904604505042049
Debt service coverage ratio0.7%0.02770.02070.030.02620.02340.0261
Interest service coverage ratio-0.7%0.07920.08570.06670.05670.0650.0564
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/QMar-2026Dec-2025Sep-2025Jun-2025Mar-2025Dec-2024
Revenue From Operations13.1%3,5433,1342,9542,7422,7212,409
Other Income147.3%22692591195559160
Total Income16.8%3,7693,2263,5452,9373,2812,568
Cost of Materials10.9%2,2642,0421,8051,7261,7191,481
Purchases of stock-in-trade6%726899464449
Employee Expense3.9%321309318317293282
Finance costs55.1%77501222910391
Depreciation and Amortization-1%100101100979290
Other expenses-8.4%363396355351336368
Total Expenses8.8%3,1842,9272,7862,5322,5702,390
Profit Before exceptional items and Tax96%585299759405710179
Exceptional items before tax81%0-4.260000
Total profit before tax98.6%585295759405710179
Current tax60.6%1157261577553
Deferred tax-224.5%-13.05-3.33-33.42-7.16-9.864.23
Total tax48.5%1026927506557
Total profit (loss) for period113.3%483227732355645122
Other comp. income net of taxes-301.7%-33.2918-39.06-46.937-25.06
Total Comprehensive Income83.6%44924569330868397
Earnings Per Share, Basic31.6%0.460.210.690.226666670.613333330.11333333
Earnings Per Share, Diluted31.6%0.460.210.690.226666670.613333330.11333333
Debt equity ratio0%021018017018013013
Debt service coverage ratio0.4%0830430.01430.0111077084
Interest service coverage ratio-0.1%0.06690.06760.03270.1480.03070.0232

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 24.7% growth compared to the previous year.