Nifty

:

24894.25

Sensex

:

81207.17

57.95 (0.23%)
223.86 (0.28%)

Login

Nifty
Sensex

:
:

24894.25
81207.17

57.95 (0.23%)
223.86 (0.28%)

Motherson Sumi Wiring India Ltd.

Auto Ancillary

Rating :

74/99

BSE: 543498 | NSE: MSUMI

Watchlist

NSE BSE

45.74

03-Oct-2025

Open
High
Low
Previous Close

45.85
46.13
45.2
45.84

Volume
Traded Value (lacs)
52 Week High
52 Week Low

3044672
138871141.26
50.54
30.72

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

30,326.59
50.65
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

30,098.59
1.24%
14.74

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
18.80
9.66

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
12.49
4.70

PAT CAGR (%)

10 Years
5 Years
3 Years

-
8.87
7.55

P:E (Median)

8 Years
5 Years
3 Years

-
-
51.40

P:BV (Average)

8 Years
5 Years
3 Years

-
-
17.84

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
29.41

Earnings Forecasts:

(Updated: 27-09-2025)

Description 2024 2025 2026 2027
Adj EPS 0.91 1.09 1.38 1.56
P/E Ratio 50.26 41.96 33.14 29.32
Revenue 9271.6 10686.5 12216.4 13806.6
EBITDA 996.3 1168.65 1434.38 1660.74
Net Income 605.9 713.04 896.38 1054.56
ROA 17.64 19.96 23.3 24.86
P/B Ratio 17.87 14.95 12.85 11.08
ROE 35.9 38.95 43.13 42.7
FCFF 180.2 563.65 776.72 904.18
FCFF Yield
Net Debt 31.7 -5.8 -41.4 -198.6
BVPS 2.56 3.06 3.56 4.13

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 2,494.03 2,184.84 14.15% 2,509.52 2,232.67 12.40% 2,300.28 2,114.53 8.78% 2,325.64 2,109.22 10.26%
Expenses 2,249.78 1,946.06 15.61% 2,238.30 1,941.34 15.30% 2,062.70 1,852.53 11.35% 2,076.09 1,856.49 11.83%
EBITDA 244.25 238.78 2.29% 271.22 291.33 -6.90% 237.58 262.00 -9.32% 249.55 252.73 -1.26%
EBIDTM 9.79% 10.93% 10.81% 13.05% 10.33% 12.39% 10.73% 11.98%
Other Income 0.86 4.98 -82.73% 1.61 4.33 -62.82% 0.58 1.07 -45.79% 4.75 0.99 379.80%
Interest 6.30 5.47 15.17% 5.54 5.83 -4.97% 6.56 6.39 2.66% 7.18 7.36 -2.45%
Depreciation 49.18 39.93 23.17% 47.60 39.37 20.90% 46.96 37.69 24.60% 44.40 36.35 22.15%
PBT 189.63 198.36 -4.40% 219.69 250.46 -12.29% 184.64 218.99 -15.69% 202.72 210.01 -3.47%
Tax 46.53 49.49 -5.98% 54.76 59.02 -7.22% 44.66 51.13 -12.65% 50.64 54.13 -6.45%
PAT 143.10 148.87 -3.88% 164.93 191.44 -13.85% 139.98 167.86 -16.61% 152.08 155.88 -2.44%
PATM 5.74% 6.81% 6.57% 8.57% 6.09% 7.94% 6.54% 7.39%
EPS 0.32 0.34 -5.88% 0.37 0.43 -13.95% 0.32 0.38 -15.79% 0.34 0.35 -2.86%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 9,629.47 9,319.40 8,327.40 7,068.00 5,635.00 3,937.70 Net Sales Growth 11.44% 11.91% 17.82% 25.43% 43.10% Cost Of Goods Sold 6,266.54 6,076.30 5,453.70 4,631.70 3,609.30 2,511.10 Gross Profit 3,362.93 3,243.10 2,873.70 2,436.30 2,025.70 1,426.60 GP Margin 34.92% 34.80% 34.51% 34.47% 35.95% 36.23% Total Expenditure 8,626.87 8,323.10 7,315.00 6,276.00 4,904.70 3,384.60 Power & Fuel Cost - 36.30 31.60 28.80 22.80 15.80 % Of Sales - 0.39% 0.38% 0.41% 0.40% 0.40% Employee Cost - 1,603.30 1,355.10 1,183.10 946.40 653.50 % Of Sales - 17.20% 16.27% 16.74% 16.80% 16.60% Manufacturing Exp. - 306.20 214.70 203.20 141.50 95.30 % Of Sales - 3.29% 2.58% 2.87% 2.51% 2.42% General & Admin Exp. - 176.40 148.10 135.20 116.40 69.70 % Of Sales - 1.89% 1.78% 1.91% 2.07% 1.77% Selling & Distn. Exp. - 42.40 36.70 35.70 27.20 17.10 % Of Sales - 0.45% 0.44% 0.51% 0.48% 0.43% Miscellaneous Exp. - 82.20 75.10 58.30 41.10 22.10 % Of Sales - 0.88% 0.90% 0.82% 0.73% 0.56% EBITDA 1,002.60 996.30 1,012.40 792.00 730.30 553.10 EBITDA Margin 10.41% 10.69% 12.16% 11.21% 12.96% 14.05% Other Income 7.80 12.80 7.70 11.70 30.00 23.60 Interest 25.58 24.70 27.30 27.80 28.50 7.30 Depreciation 188.14 178.90 147.30 123.70 105.50 37.40 PBT 796.68 805.50 845.50 652.20 626.30 532.00 Tax 196.59 199.60 207.20 165.20 150.20 135.80 Tax Rate 24.68% 24.78% 24.51% 25.33% 26.78% 25.53% PAT 600.09 605.90 638.30 487.00 410.70 396.20 PAT before Minority Interest 600.09 605.90 638.30 487.00 410.70 396.20 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 6.23% 6.50% 7.67% 6.89% 7.29% 10.06% PAT Growth -9.63% -5.08% 31.07% 18.58% 3.66% EPS 1.36 1.37 1.44 1.10 0.93 0.90

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 1,698.30 1,676.80 1,330.50 1,114.60 709.70 Share Capital 442.10 442.10 442.10 315.80 0.10 Total Reserves 1,256.20 1,234.70 888.40 798.80 -0.40 Non-Current Liabilities 166.30 184.80 238.20 211.70 48.80 Secured Loans 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 9.50 8.60 7.80 0.00 13.90 Long Term Provisions 27.90 22.70 19.70 16.70 21.10 Current Liabilities 1,806.80 1,227.40 1,287.90 1,195.10 1,005.00 Trade Payables 1,178.80 924.50 925.70 912.90 751.60 Other Current Liabilities 542.00 241.00 241.20 225.20 135.30 Short Term Borrowings 0.00 0.00 74.00 0.00 67.90 Short Term Provisions 86.00 61.90 47.00 57.00 50.20 Total Liabilities 3,671.40 3,089.00 2,856.60 2,521.40 1,763.50 Net Block 690.60 599.70 579.20 432.10 169.70 Gross Block 1,455.40 1,193.70 1,037.30 781.40 415.00 Accumulated Depreciation 764.80 594.00 458.10 349.30 245.30 Non Current Assets 818.40 712.30 720.10 548.70 195.70 Capital Work in Progress 36.70 23.70 27.00 32.30 0.10 Non Current Investment 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 80.40 78.20 103.20 76.30 11.60 Other Non Current Assets 10.70 10.70 10.70 8.00 14.30 Current Assets 2,853.00 2,376.70 2,136.50 1,972.70 1,567.80 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 1,282.40 1,139.90 1,209.60 960.00 798.60 Sundry Debtors 1,243.70 895.90 800.40 659.30 674.90 Cash & Bank 237.50 268.30 36.80 293.30 37.30 Other Current Assets 89.40 15.70 6.20 7.70 57.00 Short Term Loans & Adv. 75.60 56.90 83.50 52.40 51.90 Net Current Assets 1,046.20 1,149.30 848.60 777.60 562.80 Total Assets 3,671.40 3,089.00 2,856.60 2,521.40 1,763.50

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 364.80 791.00 223.60 500.70 11.40 PBT 805.50 845.50 652.20 626.30 532.00 Adjustment 187.60 164.70 141.30 131.70 39.00 Changes in Working Capital -434.40 -2.10 -392.40 4.30 -445.40 Cash after chg. in Working capital 558.70 1,008.10 401.10 762.30 125.60 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -193.90 -217.10 -177.50 -196.20 -114.20 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 -65.40 0.00 Cash From Investing Activity -60.10 -207.90 -193.70 -100.80 -28.10 Net Fixed Assets -274.70 -153.10 -250.60 -398.60 Net Investments 0.00 0.00 0.00 0.00 Others 214.60 -54.80 56.90 297.80 Cash from Financing Activity -457.40 -452.20 -287.10 -143.90 25.00 Net Cash Inflow / Outflow -152.70 130.90 -257.20 256.00 8.30 Opening Cash & Equivalents 167.00 36.10 293.30 37.30 29.00 Closing Cash & Equivalent 14.30 167.00 36.10 293.30 37.30

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 2.56 2.53 3.01 2.52 -2.14 ROA 17.93% 21.47% 18.11% 19.17% 22.47% ROE 35.90% 42.45% 39.83% 73.71% 0.00% ROCE 48.93% 56.35% 53.41% 61.22% 68.14% Fixed Asset Turnover 7.04 7.47 7.77 9.42 9.49 Receivable days 41.90 37.18 37.69 43.21 62.56 Inventory Days 47.44 51.49 56.02 56.96 74.03 Payable days 63.17 61.91 72.45 84.16 109.25 Cash Conversion Cycle 26.16 26.75 21.27 16.00 27.34 Total Debt/Equity 0.01 0.01 0.06 0.02 -272.67 Interest Cover 33.61 31.97 24.46 20.68 73.88

Top Investors:

icici prudential large & mid cap fund

sbi large & midcap fund

uti nifty midcap 150 index fund

franklin templeton investment funds - franklin ind

360 one flexicap fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Motherson Sumi Wirin - Quarterly Results
28th Jul 2025, 14:57 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback