Samvardhana Motherson International Limited MOTHERSON NSEAI
Samvardhana Motherson International Limited, together with its subsidiaries, manufactures and sells components to automotive original equipment manufacturers in India, Germany, the United States, and internationally. It operates through Wiring Harness, Modules and Polymer Products, Vision Systems, Integrated Assemblies, and Emerging Businesses segments. The company offers wiring harness components, power modules, electrical cabinets and power packs, and electrical distribution systems; and exterior and interior rearview mirrors components, and camera monitoring systems. It also provides plastic parts and system modules for vehicle interiors and exteriors, under-bonnet products, upholstery, sunroofs, and fuel tanks; cockpit systems, centre consoles, door panels, headliners, and front-end and value-added module assemblies; and full module service and system integration, and logistic services. In addition, the company engages in emerging businesses, including elastomers and extruded rubber components, lighting and electronics, precision metals and modules, technology and industrial, aerospace, and health and medical solutions; provision of HVAC and compressors, body control modules, struts, shock absorbers, and machine tool accessories; and other support services, such as engineering consulting, project management, and turnkey solutions, as well as operation of an industrial park; and design and manufacture of OEM-certified automotive parts, accessories, and dealer-fit products. Further, it offers enterprise resource planning system; waste recycling; and product engineering, in-house application tooling, and testing and validation services, as well as export its products. The company was formerly known as Motherson Sumi Systems Limited and changed its name to Samvardhana Motherson International Limited in May 2022. Samvardhana Motherson International Limited was founded in 1975 and is headquartered in Noida, India.
READ MORE ›Market & Price
Valuation
Profitability & Returns
Balance Sheet & Liquidity
Ownership
Financial Snapshot
Growth (CAGR)
PROS
- Compounding revenue at 17.1% over 5 years.
- Profit CAGR of 37.2% over 5 years.
- Generates positive free cash flow.
- In a confirmed uptrend (50-DMA above 200-DMA).
CONS
No notable concerns flagged.
* The pros and cons are auto-generated from financial metrics.
Price Chart
Technical Trend
Computed from daily close history using EMA cross, slope, and RSI signals.
Note: intraday data is not stored locally. “Hourly” uses the most recent 10 daily candles as a short-term proxy.
Fundamental Growth
No fundamental data available for this stock.
Figures from the latest reported periods. CAGR is computed across the displayed window (quarterly CAGR is annualised assuming 4 quarters per year).
Peer comparison
Peer companies in the same sector (Consumer Cyclical).
| # | Name | CMP ₹ | P/E | Mkt Cap | Div Yld % | ROCE % | ROE % | Rev CAGR 5Y % | Profit CAGR 5Y % |
|---|---|---|---|---|---|---|---|---|---|
| 1 | MOTHERSON Samvardhana Motherson International Limited NSEAI | 145.74 | 39.82 | ₹1.53 L Cr | 0.41% | 11.82% | 10.11% | 17.10% | 37.17% |
| 2 | MARUTI Maruti Suzuki India Limited NIFTY50NSEAI | 13,127.00 | 28.09 | ₹4.13 L Cr | 1.07% | 17.22% | 14.43% | 16.60% | 21.11% |
| 3 | M&M Mahindra & Mahindra Limited NIFTY50NSEAI | 3,045.60 | 20.00 | ₹3.66 L Cr | 1.08% | 17.26% | 18.75% | 18.44% | 18.48% |
| 4 | TITAN Titan Company Limited NIFTY50NSE | 4,074.90 | 71.43 | ₹3.61 L Cr | 0.27% | 38.43% | 37.13% | 23.83% | 16.00% |
| 5 | ETERNAL Eternal Limited NSEAITECH | 250.58 | 626.45 | ₹2.30 L Cr | - | 2.87% | 1.19% | 97.70% | 45.90% |
| 6 | EICHERMOT Eicher Motors Limited NIFTY50NSEAI | 7,177.00 | 35.71 | ₹1.97 L Cr | 0.98% | 26.43% | 23.77% | 17.47% | 23.70% |
| 7 | TVSMOTOR TVS Motor Company Limited NSE | 3,355.70 | 52.91 | ₹1.59 L Cr | 0.36% | 28.86% | 31.62% | 26.91% | 31.46% |
| 8 | HYUNDAI HYUNDAI MOTOR INDIA LTD NSE | 1,924.00 | 28.82 | ₹1.56 L Cr | 1.09% | 32.62% | 29.92% | 5.50% | 4.87% |
| 9 | TRENT Trent Limited NIFTY50NSE | 4,224.00 | 86.95 | ₹1.50 L Cr | 0.14% | 28.23% | 27.13% | 35.26% | 56.97% |
Quarterly Results
Figures in INR.
| Metric | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Revenue | 29,119.31 Cr | 29,942.83 Cr | 29,876.01 Cr | 31,185.29 Cr | 34,018.75 Cr |
| Cost of Revenue | 15,862.02 Cr | 16,142.33 Cr | 16,502.94 Cr | 16,768.78 Cr | 18,433.37 Cr |
| Gross Profit | 13,257.29 Cr | 13,800.50 Cr | 13,373.07 Cr | 14,416.51 Cr | 15,585.38 Cr |
| Operating Expenses | 11,828.09 Cr | 12,571.88 Cr | 11,980.21 Cr | 12,694.27 Cr | 13,160.03 Cr |
| Operating Income | 1,429.20 Cr | 1,228.62 Cr | 1,392.86 Cr | 1,722.24 Cr | 2,425.35 Cr |
| EBITDA | 2,891.30 Cr | 2,526.60 Cr | 2,841.41 Cr | 3,188.50 Cr | 3,826.62 Cr |
| Interest Expense | 425.62 Cr | 425.04 Cr | 386.54 Cr | 341.07 Cr | 471.76 Cr |
| Pretax Income | 1,252.02 Cr | 871.84 Cr | 1,237.01 Cr | 1,526.60 Cr | 1,989.42 Cr |
| Tax Provision | 136.64 Cr | 265.75 Cr | 391.38 Cr | 454.33 Cr | 427.86 Cr |
| Net Income | 1,050.50 Cr | 511.84 Cr | 827.00 Cr | 1,023.70 Cr | 1,497.14 Cr |
| Diluted EPS | 1.00 | 0.48 | 0.78 | 0.97 | 1.42 |
Profit & Loss (Annual)
Figures in INR.
| Metric | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Revenue | - | 77,870.70 Cr | 97,779.40 Cr | 1.13 L Cr | 1.25 L Cr |
| Cost of Revenue | - | 46,064.10 Cr | 55,305.30 Cr | 61,052.19 Cr | 67,847.42 Cr |
| Gross Profit | - | 31,806.60 Cr | 42,474.10 Cr | 51,488.69 Cr | 57,175.46 Cr |
| Operating Expenses | - | 28,668.80 Cr | 36,885.40 Cr | 45,430.22 Cr | 50,406.39 Cr |
| Operating Income | - | 3,137.80 Cr | 5,588.70 Cr | 6,058.47 Cr | 6,769.07 Cr |
| EBITDA | - | 5,976.60 Cr | 9,007.80 Cr | 11,637.11 Cr | 12,383.13 Cr |
| Interest Expense | - | 392.90 Cr | 1,357.10 Cr | 1,882.39 Cr | 1,624.41 Cr |
| Pretax Income | - | 2,404.80 Cr | 3,840.20 Cr | 5,261.29 Cr | 5,624.87 Cr |
| Tax Provision | - | 735.20 Cr | 820.60 Cr | 1,115.59 Cr | 1,539.32 Cr |
| Net Income | - | 1,495.60 Cr | 2,716.20 Cr | 3,803.02 Cr | 3,859.68 Cr |
| Diluted EPS | 1.11 | 1.47 | 2.67 | 3.67 | - |
Compounded Sales Growth
| 5 Years: | 17.10% |
| 1 Year: | 14.90% |
Compounded Profit Growth
| 5 Years: | 37.17% |
| 1 Year: | 43.00% |
Stock Price Performance
| 1 Year: | +44.52% |
| 6 Months: | +32.65% |
| 3 Months: | +11.12% |
| 1 Month: | +20.24% |
Balance Sheet (Annual)
Figures in INR.
| Metric | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Total Assets | - | 61,851.70 Cr | 85,021.70 Cr | 92,847.30 Cr | 1.10 L Cr |
| Current Assets | - | 26,779.20 Cr | 40,272.20 Cr | 43,307.90 Cr | 52,128.65 Cr |
| Cash & Equivalents | - | 4,538.10 Cr | 6,743.20 Cr | 5,636.50 Cr | 7,515.82 Cr |
| Inventory | - | 7,822.80 Cr | 9,138.60 Cr | 10,787.30 Cr | 12,646.70 Cr |
| Receivables | - | 8,513.50 Cr | 15,637.10 Cr | 17,430.70 Cr | 19,880.99 Cr |
| Total Liabilities | - | 37,474.80 Cr | 56,806.20 Cr | 55,718.80 Cr | 66,836.09 Cr |
| Current Liabilities | - | 27,515.40 Cr | 41,720.80 Cr | 42,075.30 Cr | 49,181.81 Cr |
| Long Term Debt | - | 6,618.30 Cr | 9,980.60 Cr | 8,039.00 Cr | 10,250.43 Cr |
| Total Debt | - | 13,792.30 Cr | 19,921.90 Cr | 17,221.70 Cr | 19,169.76 Cr |
| Total Equity | - | 22,451.50 Cr | 26,154.90 Cr | 34,880.30 Cr | 40,979.64 Cr |
| Shares Outstanding | - | 1,016.46 Cr | 1,016.46 Cr | 1,055.44 Cr | 1,055.44 Cr |
Cash Flows (Annual)
Figures in INR.
| Metric | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Operating Cash Flow | - | 4,643.00 Cr | 7,568.90 Cr | 6,286.18 Cr | 11,283.97 Cr |
| Investing Cash Flow | - | -2,244.80 Cr | -6,661.70 Cr | -4,861.59 Cr | -6,123.53 Cr |
| Financing Cash Flow | - | -2,734.20 Cr | 1,280.70 Cr | -2,550.69 Cr | -3,274.84 Cr |
| Capital Expenditure | - | -2,221.10 Cr | -4,125.40 Cr | -4,561.02 Cr | -6,053.56 Cr |
| Free Cash Flow | - | 2,421.90 Cr | 3,443.50 Cr | 1,725.16 Cr | 5,230.41 Cr |
| Net Change in Cash | - | -336.00 Cr | 2,187.90 Cr | -1,126.10 Cr | 1,885.60 Cr |
Ratios (Annual)
Figures in %.
| Metric | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Gross Margin % | - | 40.8% | 43.4% | 45.8% | 45.7% |
| Operating Margin % | - | 4.0% | 5.7% | 5.4% | 5.4% |
| Net Margin % | - | 1.9% | 2.8% | 3.4% | 3.1% |
| ROE % | - | 6.7% | 10.4% | 10.9% | 9.4% |
| ROCE % | - | 9.1% | 12.9% | 11.9% | 11.0% |
Shareholding Pattern
Analyst View
Analyst aggregate. Targets and ratings update periodically; not investment advice.
Latest News
Recent headlines for MOTHERSON