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

₹133.34-1.97(-1.46%)
Market Closed as of Feb 27, 2026, 15:30 IST

Valuation

Market Cap1.39 LCr
Price/Earnings (Trailing)42.95
Price/Sales (Trailing)1.14
EV/EBITDA13.95
Price/Free Cashflow65.6
MarketCap/EBT31.96
Enterprise Value1.52 LCr

Fundamentals

Revenue (TTM)1.21 LCr
Rev. Growth (Yr)13.3%
Earnings (TTM)3.64 kCr
Earnings Growth (Yr)8.9%

Profitability

Operating Margin4%
EBT Margin4%
Return on Equity9.19%
Return on Assets3.61%
Free Cashflow Yield1.52%

Growth & Returns

Price Change 1W-0.80%
Price Change 1M21.4%
Price Change 6M42.8%
Price Change 1Y56%
3Y Cumulative Return33.8%
5Y Cumulative Return17.2%
7Y Cumulative Return17.3%
10Y Cumulative Return17.2%

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 & Equivalents6.48 kCr
Free Cash Flow (TTM)1.73 kCr
Free Cash Flow/Share (TTM)1.63

Balance Sheet

Total Assets1.01 LCr
Total Liabilities61.23 kCr
Shareholder Equity39.6 kCr
Current Assets47.64 kCr
Current Liabilities43.87 kCr
Net PPE25.76 kCr
Inventory12.7 kCr
Goodwill7.04 kCr

Capital Structure & Leverage

Debt Ratio0.2
Debt/Equity0.5
Interest Coverage1.75
Interest/Cashflow Ops4.37

Dividend & Shareholder Returns

Dividend/Share (TTM)1.1
Dividend Yield0.93%
Shares Dilution (1Y)0.00%
Shares Dilution (3Y)3.8%
Pros

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

Past Returns: Outperforming stock! In past three years, the stock has provided 33.8% return compared to 13.3% by NIFTY 50.

Balance Sheet: Reasonably good balance sheet.

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

Smart Money: Smart money is taking extra interest in the stock as they increase their holdings.

Insider Trading: There's significant insider buying recently.

Cons

No major cons observed.

Pros

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

Past Returns: Outperforming stock! In past three years, the stock has provided 33.8% return compared to 13.3% by NIFTY 50.

Balance Sheet: Reasonably good balance sheet.

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

Smart Money: Smart money is taking extra interest in the stock as they increase their holdings.

Insider Trading: There's significant insider buying recently.

Cons

No major cons observed.

Investor Care

Dividend Yield0.93%
Dividend/Share (TTM)1.1
Shares Dilution (1Y)0.00%
Earnings/Share (TTM)3.06

Financial Health

Current Ratio1.09
Debt/Equity0.5

Technical Indicators

RSI (14d)65.57
RSI (5d)40.08
RSI (21d)70.17
MACD SignalBuy
Stochastic Oscillator SignalHold
SharesGuru SignalBuy
RSI SignalHold
RSI5 SignalHold
RSI21 SignalSell
SMA 5 SignalSell
SMA 10 Signal

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

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.

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. L11.96%
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 LIMITED

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
BOSCHLTDBosch1.04 LCr20.31 kCr+0.20%+30.90%37.85.13--
BHARATFORGBharat Forge88.84 kCr

Sector Comparison: MOTHERSON vs Auto Components

Comprehensive comparison against sector averages

Comparative Metrics

MOTHERSON metrics compared to Auto

CategoryMOTHERSONAuto
PE42.7140.83
PS1.142.30
Growth8.5 %11 %
33% 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 27.3% in Auto Components & Equipments.
  • 3. In last one year, the company has had a below average growth that other Auto Components & Equipments companies.

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.

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

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).
Sell
SMA 20 SignalBuy
SMA 50 SignalBuy
SMA 100 SignalBuy
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.
Latest reported: 1.1
Latest reported: 1.2 LCr
Latest reported: 3.6 kCr

Performance Comparison

MOTHERSON vs Auto (2021 - 2026)

MOTHERSON leads the Auto sector while registering a 40.8% growth compared to the previous year.

Sharesguru Stock Score

MOTHERSON

52/100

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

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 • 24 Feb 2026
Samvardhana Motherson International Limited has informed the exchange about incorporation of indirect wholly owned subsidiary namely Motherson Energy Systems Bhend Limited.
Acquisition • 24 Feb 2026
Samvardhana Motherson International Limited has informed the exchange about incorporation of indirect wholly owned subsidiary namely Motherson Energy Systems Naarangwadi Limited.
General • 23 Feb 2026
Samvardhana Motherson International Limited has submitted a Press Release with the Stock Exchange with respect to inauguration of new automotive lighting facility by its Joint Venture, ....
Analyst / Investor Meet • 19 Feb 2026
Samvardhana Motherson International Limited has submitted with the Stock Exchange schedule of Investor meet to be held on February 24, 2026.
Analyst / Investor Meet • 18 Feb 2026
Samvardhana Motherson International Limited has submitted with the Stock Exchange schedule of investor meet to be held on February 23, 2026.

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

  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.

9.37%
RADHA RANI HOLDINGS PTE LTD7.33%
NIPPON LIFE INDIA TRUSTEE LTD-A/C NIPPON INDIA ETF3.31%
SBI ARBITRAGE OPPORTUNITIES FUND2.63%
QUANT MUTUAL FUND-QUANT ELSS TAX SAVER FUND2.59%
ICICI PRUDENTIAL NIFTY AUTO ETF2.41%
DSP INDIA T.I.G.E.R. FUND1.94%
LICI ULIP-GROWTH FUND1.63%
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%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

16.34 kCr
+31.90%
+78.40%
78.61
5.44
-
-
TIINDIATube Investments of India49.59 kCr22.21 kCr+15.50%-3.80%82.912.23--
EXIDEINDExide Industries28.56 kCr17.74 kCr+3.30%-7.80%45.221.61--
SUNDRMFASTSundram Fasteners19.4 kCr6.19 kCr+1.40%-4.00%353.14--
TVSSRICHAKTVS Srichakra3.06 kCr3.49 kCr+3.80%+42.80%68.450.88--

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/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations4.1%31,40930,17330,21229,31727,66627,812
Other Income-58.3%5112180116111259
Total Income3.9%31,46130,29430,29229,43327,77728,071
Cost of Materials1.9%16,64416,33916,23814,20315,45014,866
Purchases of stock-in-trade-57.4%15937290262214159
Employee Expense4.8%7,8007,4407,9367,2167,1176,883
Finance costs-11.9%341387425426466546
Depreciation and Amortization8.5%1,3211,2181,2301,2141,1121,103
Other expenses4.9%3,7983,6193,6753,5963,2293,399
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 Expense

Balance Sheet for Samvardhana Motherson International

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents14.9%6,4815,64312,0816,7435,5214,538
Current investments264.7%24969142993.842.92
Loans, current6.2%353334282829
Total current financial assets5.4%30,51928,96334,57227,89125,39217,265
Inventories17.7%12,70010,78711,2839,1398,7857,823
Current tax assets-100.2%0634-0-0
Total current assets8.4%47,64243,94249,71840,27237,24626,779
Property, plant and equipment8.1%25,76023,82922,92721,65418,87317,563
Capital work-in-progress20%3,1272,6072,6932,4312,2771,422
Investment property11.2%768691705584553499
Goodwill7.4%7,0396,5546,5335,7505,7423,773
Non-current investments-57.1%160372454215233181
Loans, non-current71.9%563335123.99.03
Total non-current financial assets1.5%2,5852,5472,6801,9401,7591,630
Total non-current assets8.8%53,19348,90548,16144,75040,99035,072
Total assets8.6%100,83492,84797,87985,02278,23661,852
Borrowings, non-current23.7%12,38910,01715,5329,98110,2906,618
Total non-current financial liabilities31.6%14,49311,01016,64912,96512,7428,416
Provisions, non-current8.8%17516124812619577
Total non-current liabilities27.2%17,35713,64919,01015,08614,6339,959
Borrowings, current2.6%7,3887,2049,8867,3718,9385,547
Total current financial liabilities3.6%37,83436,51238,92235,96734,69724,363
Provisions, current8%1,0739941,0521,043617470
Current tax liabilities-9.7%403446466551333346
Total current liabilities4.3%43,87242,06944,12941,72039,16927,515
Total liabilities9.9%61,23055,71963,13856,80653,80237,475
Equity share capital49.9%1,055704704678678678
Non controlling interest10%2,4722,2482,1072,0611,8981,925
Total equity6.7%39,60537,12934,74028,21624,43424,377
Total equity and liabilities8.6%100,83492,84797,87985,02278,23661,852
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-10.2%1151286,323147136212
Current investments32.4%3.332.763.06671.811.55
Loans, current155%522134679162,426
Total current financial assets-5.9%2,3652,5128,1492,6021,9484,326
Inventories19.5%1,0849071,1261,014890918
Current tax assets-105.6%019-000
Total current assets1.9%3,6093,5409,4873,7402,9945,434
Property, plant and equipment

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

Sharesguru Stock Score

MOTHERSON

52/100

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

Total Expenses
3%
30,028
29,167
29,408
28,313
26,559
27,013
Profit Before exceptional items and Tax27.1%1,4331,1288841,1201,2191,058
Exceptional items before tax-27.8%-46.48-36.16-136.49000
Total profit before tax27.1%1,3861,0917481,1201,2191,058
Current tax16.4%371319443166428343
Deferred tax15.5%8372-177-29.34-91.18-49.52
Total tax16.2%454391266137337294
Total profit (loss) for period26.7%1,0728466061,115984949
Other comp. income net of taxes-28.6%545763583138-714.8809
Total Comprehensive Income0.6%1,6181,6091,1891,2532701,758
Earnings Per Share, Basic86.4%0.970.780.320.993333330.833333330.86
Earnings Per Share, Diluted86.4%0.970.780.320.993333330.833333330.86
Debt equity ratio0%046045050420490.01
Debt service coverage ratio-1%0.02070.030.02620.02340.02610.02
Interest service coverage ratio2%0.08570.06670.05670.0650.05640.05
13.1%
1,138
1,006
800
608
503
1,218
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/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations6.1%3,1342,9542,7422,7212,4092,574
Other Income-84.6%92591195559160533
Total Income-9%3,2263,5452,9373,2812,5683,107
Cost of Materials13.1%2,0421,8051,7261,7191,4811,632
Purchases of stock-in-trade-31.6%689946444961
Employee Expense-2.8%309318317293282282
Finance costs-59.5%50122291039184
Depreciation and Amortization1%10110097929089
Other expenses11.6%396355351336368342
Total Expenses5.1%2,9272,7862,5322,5702,3902,442
Profit Before exceptional items and Tax-60.7%299759405710179665
Exceptional items before tax--4.2600000
Total profit before tax-61.2%295759405710179665
Current tax18.3%726157755338
Deferred tax87.4%-3.33-33.42-7.16-9.864.23-15.32
Total tax161.5%692750655723
Total profit (loss) for period-69.1%227732355645122642
Other comp. income net of taxes142.4%18-39.06-46.937-25.06-23.4
Total Comprehensive Income-64.7%24569330868397619
Earnings Per Share, Basic-154.8%0.210.690.226666670.613333330.113333330.62666667
Earnings Per Share, Diluted-154.8%0.210.690.226666670.613333330.113333330.62666667
Debt equity ratio0%0180170180130130
Debt service coverage ratio-1%0430.01430.01110770840.01
Interest service coverage ratio3.6%0.06760.03270.1480.03070.02320.04
-2%
2,159
2,202
2,058
1,975
1,590
1,312
Capital work-in-progress-30.4%7911319324817166
Investment property9.4%678620627540509454
Goodwill0%17617617617600
Non-current investments2.1%31,74731,09031,53131,25231,15531,030
Loans, non-current137.3%4,4891,89270518317719
Total non-current financial assets9.5%36,29533,15032,37631,54931,46031,123
Total non-current assets8%44,57941,27735,65034,66433,84633,305
Total assets7.5%48,18844,81745,13738,40436,84038,739
Borrowings, non-current54.4%5,7653,7344,7423,6082,6172,869
Total non-current financial liabilities72%6,5743,8224,8213,8442,7383,008
Provisions, non-current-000000
Total non-current liabilities71.3%6,7743,9554,8923,9082,8033,069
Borrowings, current-12.1%1,1541,3121,1397591,1042,753
Total current financial liabilities-5.1%2,8883,0422,9502,3282,3934,035
Provisions, current0%11111.111.61.11.16
Current tax liabilities-00-000
Total current liabilities-6%3,1703,3733,1862,5682,6204,229
Total liabilities35.7%9,9457,3288,0786,4755,4227,298
Equity share capital49.9%1,055704704678678678
Total equity2%38,24337,48937,05931,92931,41731,441
Total equity and liabilities7.5%48,18844,81745,13738,40436,84038,739
-42.6%
762
1,326
418
564
-
-
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--
Earnings Call Transcript • 16 Feb 2026
Samvardhana Motherson International Limited has submitted with the Stock Exchange transcript of earning conference call dated February 10, 2026 for the third quarter and nine months ended ....
Newspaper Publication • 11 Feb 2026
Samvardhana Motherson International Limited has submitted with the Stock Exchange newspaper publication of unaudited financial result for the third quarter and nine months ended December 31, 2025.

Revenue Breakdown

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

Last Updated: Dec 31, 2025

DescriptionShareValue
Modules and polymer products42.5%15.8 kCr
Wiring harness24.5%9.1 kCr
Vision systems14.2%5.2 kCr
Emerging businesses11.4%4.2 kCr
Integrated Assemblies7.4%2.8 kCr
Total37.1 kCr