Nifty

:

24636.00

Sensex

:

78954.76

11.35 (0.05%)
373.76 (0.48%)

Login

Nifty
Sensex

:
:

24636.00
78954.76

11.35 (0.05%)
373.76 (0.48%)

Motherson Sumi Wiring India Ltd.

Auto Ancillary

Rating :

69/99

BSE: 543498 | NSE: MSUMI

Watchlist

NSE BSE

41.01

06-Aug-2026

Open
High
Low
Previous Close

41.1
41.39
40.7
40.97

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

10595418
435157600.39
53.59
35.7

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

27,189.81
43.34
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

27,131.01
1.41%
11.79

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
15.29
11.29

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
7.74
0.93

PAT CAGR (%)

10 Years
5 Years
3 Years

-
8.77
-0.69

P:E (Median)

8 Years
5 Years
3 Years

-
-
46.76

P:BV (Average)

8 Years
5 Years
3 Years

-
-
16.41

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
28.26

Earnings Forecasts:

(Updated: 01-08-2026)

Description 2026 2027 2028 2029
Adj EPS 60 -7 26.59 0.94
P/E Ratio 0.68 -5.86 1.54 43.63
Revenue 34.62 27.41 22.91 11155.4
EBITDA 13284.6 14938.7 16605.3 1072.66
Net Income 1324.13 1615.95 1877.14 628.55
ROA 798.66 1003.9 1197.17 17.24
P/B Ratio -2.59 -0.19 -0.04 13.72
ROE 11.19 9.67 7.95 33.95
FCFF 34.51 38 37.13 491.44
FCFF Yield 693.79 870.87 1037.78 1.78
Net Debt 2.51 3.15 3.75 -192.36
BVPS -15.82 -218.82 -1006.2 2.99

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 3,407.26 2,494.03 36.62% 3,334.62 2,509.52 32.88% 2,887.07 2,300.28 25.51% 2,761.86 2,325.64 18.76%
Expenses 3,149.01 2,249.78 39.97% 3,060.56 2,238.30 36.74% 2,624.75 2,062.70 27.25% 2,482.18 2,076.09 19.56%
EBITDA 258.25 244.25 5.73% 274.06 271.22 1.05% 262.32 237.58 10.41% 279.68 249.55 12.07%
EBIDTM 7.58% 9.79% 8.22% 10.81% 9.09% 10.33% 10.13% 10.73%
Other Income 5.38 0.86 525.58% 1.32 1.61 -18.01% 0.95 0.58 63.79% 0.81 4.75 -82.95%
Interest 8.11 6.30 28.73% 6.35 5.54 14.62% 7.23 6.56 10.21% 6.37 7.18 -11.28%
Depreciation 60.14 49.18 22.29% 57.32 47.60 20.42% 56.50 46.96 20.32% 53.12 44.40 19.64%
PBT 195.38 189.63 3.03% 211.71 219.69 -3.63% 199.54 184.64 8.07% 221.00 202.72 9.02%
Tax 50.06 46.53 7.59% 44.41 54.76 -18.90% 50.10 44.66 12.18% 55.66 50.64 9.91%
PAT 145.32 143.10 1.55% 167.30 164.93 1.44% 149.44 139.98 6.76% 165.34 152.08 8.72%
PATM 4.26% 5.74% 5.02% 6.57% 5.18% 6.09% 5.99% 6.54%
EPS 0.22 0.22 0.00% 0.25 0.25 0.00% 0.23 0.21 9.52% 0.25 0.23 8.70%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 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 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 12,390.81 11,477.60 9,319.40 8,327.40 7,068.00 5,635.00 3,937.70 Net Sales Growth 28.68% 23.16% 11.91% 17.82% 25.43% 43.10% Cost Of Goods Sold 8,483.75 7,741.70 6,076.30 5,453.70 4,631.70 3,609.30 2,511.10 Gross Profit 3,907.06 3,735.90 3,243.10 2,873.70 2,436.30 2,025.70 1,426.60 GP Margin 31.53% 32.55% 34.80% 34.51% 34.47% 35.95% 36.23% Total Expenditure 11,316.50 10,417.20 8,323.10 7,315.00 6,276.00 4,904.70 3,384.60 Power & Fuel Cost - 41.10 36.30 31.60 28.80 22.80 15.80 % Of Sales - 0.36% 0.39% 0.38% 0.41% 0.40% 0.40% Employee Cost - 1,971.80 1,603.30 1,355.10 1,183.10 946.40 653.50 % Of Sales - 17.18% 17.20% 16.27% 16.74% 16.80% 16.60% Manufacturing Exp. - 321.90 306.20 214.70 203.20 141.50 95.30 % Of Sales - 2.80% 3.29% 2.58% 2.87% 2.51% 2.42% General & Admin Exp. - 219.00 194.90 148.10 135.20 116.40 69.70 % Of Sales - 1.91% 2.09% 1.78% 1.91% 2.07% 1.77% Selling & Distn. Exp. - 54.70 42.40 36.70 35.70 27.20 17.10 % Of Sales - 0.48% 0.45% 0.44% 0.51% 0.48% 0.43% Miscellaneous Exp. - 67.00 63.70 75.10 58.30 41.10 22.10 % Of Sales - 0.58% 0.68% 0.90% 0.82% 0.73% 0.56% EBITDA 1,074.31 1,060.40 996.30 1,012.40 792.00 730.30 553.10 EBITDA Margin 8.67% 9.24% 10.69% 12.16% 11.21% 12.96% 14.05% Other Income 8.46 3.90 12.80 7.70 11.70 30.00 23.60 Interest 28.06 26.30 24.70 27.30 27.80 28.50 7.30 Depreciation 227.08 216.10 178.90 147.30 123.70 105.50 37.40 PBT 827.63 821.90 805.50 845.50 652.20 626.30 532.00 Tax 200.23 196.70 199.60 207.20 165.20 150.20 135.80 Tax Rate 24.19% 23.93% 24.78% 24.51% 25.33% 26.78% 25.53% PAT 627.40 625.20 605.90 638.30 487.00 410.70 396.20 PAT before Minority Interest 627.40 625.20 605.90 638.30 487.00 410.70 396.20 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.06% 5.45% 6.50% 7.67% 6.89% 7.29% 10.06% PAT Growth 4.55% 3.19% -5.08% 31.07% 18.58% 3.66% EPS 0.95 0.94 0.91 0.96 0.73 0.62 0.60

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 2,161.70 1,698.30 1,676.80 1,330.50 1,114.60 709.70 Share Capital 663.20 442.10 442.10 442.10 315.80 0.10 Total Reserves 1,498.50 1,256.20 1,234.70 888.40 798.80 -0.40 Non-Current Liabilities 165.70 166.30 184.80 238.20 211.70 48.80 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 9.50 8.60 7.80 0.00 13.90 Long Term Provisions 99.70 27.90 22.70 19.70 16.70 21.10 Current Liabilities 2,354.70 1,806.80 1,227.40 1,287.90 1,195.10 1,005.00 Trade Payables 1,982.80 1,178.80 924.50 925.70 912.90 751.60 Other Current Liabilities 315.90 542.00 241.00 241.20 225.20 135.30 Short Term Borrowings 10.40 0.00 0.00 74.00 0.00 67.90 Short Term Provisions 45.60 86.00 61.90 47.00 57.00 50.20 Total Liabilities 4,682.10 3,671.40 3,089.00 2,856.60 2,521.40 1,763.50 Net Block 779.40 690.60 599.70 579.20 432.10 169.70 Gross Block 1,752.90 1,455.40 1,193.70 1,037.30 781.40 415.00 Accumulated Depreciation 973.50 764.80 594.00 458.10 349.30 245.30 Non Current Assets 873.90 818.40 712.30 720.10 548.70 195.70 Capital Work in Progress 1.70 36.70 23.70 27.00 32.30 0.10 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 92.50 80.40 78.20 103.20 76.30 11.60 Other Non Current Assets 0.30 10.70 10.70 10.70 8.00 14.30 Current Assets 3,808.20 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 0.00 Inventories 1,730.10 1,282.40 1,139.90 1,209.60 960.00 798.60 Sundry Debtors 1,884.20 1,243.70 895.90 800.40 659.30 674.90 Cash & Bank 69.20 237.50 268.30 36.80 293.30 37.30 Other Current Assets 124.70 3.60 15.70 6.20 60.10 57.00 Short Term Loans & Adv. 122.90 85.80 56.90 83.50 52.40 51.90 Net Current Assets 1,453.50 1,046.20 1,149.30 848.60 777.60 562.80 Total Assets 4,682.10 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 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 761.30 364.80 791.00 223.60 500.70 11.40 PBT 821.90 805.50 845.50 652.20 626.30 532.00 Adjustment 239.60 187.60 164.70 141.30 131.70 39.00 Changes in Working Capital -88.90 -434.40 -2.10 -392.40 4.30 -445.40 Cash after chg. in Working capital 972.60 558.70 1,008.10 401.10 762.30 125.60 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -211.30 -193.90 -217.10 -177.50 -196.20 -114.20 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 -65.40 0.00 Cash From Investing Activity -199.90 -60.10 -207.90 -193.70 -100.80 -28.10 Net Fixed Assets -262.50 -274.70 -153.10 -250.60 -398.60 Net Investments 0.00 0.00 0.00 0.00 0.00 Others 62.60 214.60 -54.80 56.90 297.80 Cash from Financing Activity -509.50 -457.40 -452.20 -287.10 -143.90 25.00 Net Cash Inflow / Outflow 51.90 -152.70 130.90 -257.20 256.00 8.30 Opening Cash & Equivalents 14.30 167.00 36.10 293.30 37.30 29.00 Closing Cash & Equivalent 66.20 14.30 167.00 36.10 293.30 37.30

Financial Ratios

Standalone

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 3.26 2.56 2.53 3.01 2.52 -2.14 ROA 14.97% 17.93% 21.47% 18.11% 19.17% 22.47% ROE 32.39% 35.90% 42.45% 39.83% 73.71% 0.00% ROCE 43.72% 48.93% 56.35% 53.41% 61.22% 68.14% Fixed Asset Turnover 7.15 7.04 7.47 7.77 9.42 9.49 Receivable days 49.74 41.90 37.18 37.69 43.21 62.56 Inventory Days 47.90 47.44 51.49 56.02 56.96 74.03 Payable days 74.53 63.17 61.91 72.45 84.16 109.25 Cash Conversion Cycle 23.11 26.16 26.75 21.27 16.00 27.34 Total Debt/Equity 0.00 0.01 0.01 0.06 0.02 -272.67 Interest Cover 32.25 33.61 31.97 24.46 20.68 73.88

Top Investors:

icici prudential dividend yield equity fund

sbi large & midcap fund

franklin india dividend yield fund

360 one flexicap fund

canara robeco mutual fund a/c canara robeco conser

uti nifty midsmallcap 400 momentum quality 100 ind

investor education and protection fund (iepf)

Annual Reports:

News Update:

Motherson SumiWiring - Quarterly Results
5th Aug 2026, 00:00 AM

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