Samvardhana Motherson International Ltd (MOTHERSON) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 517334 | NSE: MOTHERSON | Auto Ancillary | Large Cap

SamvardhanaMotherson Share Price

117.50 -0.05 -0.04%
as on 05-Dec'25 13:52

Samvardhana Motherson International Ltd (MOTHERSON) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 517334 | NSE: MOTHERSON | Auto Ancillary | Large Cap

DeciZen - make an informed investing decision on SamvardhanaMotherson

Based on:

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Samvardhana Motherson International stock performance -

Key Ratios
mw4me loader
P/E Ratio (CD):
37.96
Market Cap:
1,24,067.5 Cr.
52-wk low:
71.5
52-wk high:
119.6

Is Samvardhana Motherson International Ltd an attractive stock to invest in?

1. Is Samvardhana Motherson International Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Samvardhana Motherson International Ltd is a good quality company.

2. Is Samvardhana Motherson International Ltd undervalued or overvalued?

The key valuation ratios of Samvardhana Motherson International Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Samvardhana Motherson International Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Samvardhana Motherson International Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of SamvardhanaMotherson:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Samvardhana Motherson International Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 27.9%23.8%18.9%17%9.7%7.3%7%9.4%14.5%15.4%-
Value Creation
Index
1.51.10.70.5-0.1-0.4-0.4-0.20.30.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 37,21642,37656,29363,52360,72957,37063,77478,78898,6921,13,6631,16,170
Sales YoY Gr.-13.9%32.8%12.8%-4.4%-5.5%11.2%23.5%25.3%15.2%-
Adj EPS 1.92.22.42.21.11.10.51.52.83.43.1
YoY Gr.-12.9%9.1%-7.5%-50.7%3.7%-59.3%232.6%85.6%19.4%-
BVPS (₹) 6.611.613.915.415.917.720.322.125.733.135.2
Adj Net
Profit
1,2981,5581,7011,5727728044641,5552,8923,5793,272
Cash Flow from Ops. 2,1883,8003,2644,3126,3525,0512,4634,6437,5696,286-
Debt/CF from Ops. 2.82.73.22.71.92.15.22.62.32.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 13.2%13.4%21.2%15.2%
Adj EPS 6.4%25.5%94.6%19.4%
BVPS19.7%15.8%17.7%28.5%
Share Price 7.8% 10.7% 32.7% 5.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
33.624.618.715.176.82.87.211.911.79.1
Op. Profit
Mgn %
9.69.89.18.47.77.77.489.59.38.8
Net Profit
Mgn %
4.85.14.23.21.52.31.22.23.23.52.8
Debt to
Equity
1.41.31.11.11.10.90.60.50.70.40.3
Working Cap
Days
85929210011011211010611412669
Cash Conv.
Cycle
111-3-4-5-7-14024

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 21.24%

Net Profit is growing at healthy rate in last 3 years 94.60%

Debt to equity has declined versus last 3 years average to 0.42

Return on Equity has declined versus last 3 years average to 9.10%

Sales growth is not so good in last 4 quarters at 7.20%

Latest Financials - Samvardhana Motherson International Ltd.

Standalone Consolidated
TTM EPS (₹) 1.8 3.1
TTM Sales (₹ Cr.) 10,548 1,16,170
BVPS (₹.) 36.2 35.2
Reserves (₹ Cr.) 37,188 36,077
P/BV 3.24 3.34
PE 66.92 37.96
From the Market
52 Week Low / High (₹) 71.53 / 119.60
All Time Low / High (₹) 0.04 / 144.67
Market Cap (₹ Cr.) 1,24,067
Equity (₹ Cr.) 1,055.4
Face Value (₹) 1
Industry PE 44.7

Management X-Ray of SamvardhanaMotherson:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *1.912.321.862.001.982.422.422.422.902.90
* Pledged shares as % of Promoter's holding (%)

Valuation of SamvardhanaMotherson - Consolidated Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of SamvardhanaMotherson

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales37,21642,37656,29363,52360,72957,37063,77478,78898,6921,13,663
Operating Expenses 33,66838,20951,17158,17556,07553,01159,07572,49389,4051,03,111
Manufacturing Costs1,9282,0842,8113,4802,7662,5723,3554,7744,8806,338
Material Costs22,41125,75334,30336,73834,96932,59836,73645,31754,41561,052
Employee Cost 7,1578,09111,06814,16914,37314,10015,37517,93123,53928,387
Other Costs 2,1722,2812,9893,7873,9673,7423,6084,4706,5727,334
Operating Profit 3,5484,1675,1235,3484,6544,3594,6996,2959,28710,552
Operating Profit Margin (%) 9.5%9.8%9.1%8.4%7.7%7.6%7.4%8.0%9.4%9.3%
Other Income 39264170220225229258170188558
Interest 3453754114235935125437811,8111,882
Depreciation 1,0871,0591,5752,0582,7212,9262,9583,1363,8114,493
Exceptional Items 0-97-17800-62-48-100-2500
Profit Before Tax 2,2933,0833,2673,2001,6221,1731,4242,4053,8405,261
Tax 5199101,0071,102688-696077358211,116
Profit After Tax 1,7742,1722,2602,0989341,2438171,6703,0204,146
PAT Margin (%) 4.8%5.1%4.0%3.3%1.5%2.2%1.3%2.1%3.1%3.6%
Adjusted EPS (₹)1.92.22.32.31.71.50.91.52.73.6
Dividend Payout Ratio (%)26%18%30%29%40%46%34%29%20%16%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 4,3978,2739,88410,96311,26112,56120,58822,45226,15534,880
Share Capital 132140211316316316452678678704
Reserves 4,2658,1329,67410,64710,94512,24520,13721,77425,47734,177
Minority Interest1512223229603480356540231776192520612248
Debt5,74210,1429,47710,94311,6698,82611,7068,83111,53511,907
Long Term Debt4,7869,4447,5708,1008,2617,4698,5016,6189,9818,039
Short Term Debt9566981,9072,8433,4081,3583,2052,2131,5553,868
Trade Payables5,1637,3009,02610,66110,30911,14111,36014,13622,61723,669
Others Liabilities 3,4023,9205,5246,6718,18910,5129,69113,14320,57917,701
Total Liabilities 20,21631,86736,87142,71844,99347,06355,12260,48782,94790,406

Fixed Assets

Gross Block8,33915,46419,69525,26530,52332,32536,24541,52559,24570,910
Accumulated Depreciation1,1923,3615,1146,9739,89312,35415,35818,87829,70738,421
Net Fixed Assets 7,14712,10314,58118,29220,63019,97120,88722,64829,53832,490
CWIP 1,3971,9352,5851,0678528771,3101,4782,4982,646
Investments 5324747928557968476,4626,2906,5216,600
Inventories2,2853,0724,0134,6635,1574,9966,4427,8239,13910,787
Trade Receivables4,6544,6555,6246,1665,1785,6936,5738,51415,63717,431
Cash Equivalents 1,7724,8872,7823,5474,8795,9064,9994,6996,9866,289
Others Assets 2,4304,7426,4958,1277,5018,7738,4499,03712,62914,164
Total Assets 20,21631,86736,87142,71844,99347,06355,12260,48782,94790,406

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 2,1883,8003,2644,3126,3525,0512,4634,6437,5696,286
PBT 2,2933,0833,1293,0872,0551,5281,9092,4053,8405,261
Adjustment 1,4858962,3892,3713,7543,4403,4653,7765,2314,923
Changes in Working Capital -899664-1249-961620643-2079-685-67-2078
Tax Paid -690-843-1,005-1,050-1,078-560-832-853-1,435-1,820
Cash Flow From Investing Activity -1,906-6,726-3,194-3,311-2,240-1,894-2,312-2,245-6,662-4,862
Capex -1,931-2,779-3,031-2,685-2,194-1,933-2,436-2,183-4,010-4,433
Net Investments -1273-165-12-5-12-67-282-269
Others 36-4,0202-624-48441375-2,370-160
Cash Flow From Financing Activity -2635,518-2,221-225-2,803-2,098-1,217-2,7341,281-2,551
Net Proceeds from Shares 02,52800000006,376
Net Proceeds from Borrowing 5703,929-2,028-564-5451,137-844795,500-7,891
Interest Paid -323-347-394-416-567-414-553-808-1,510-1,831
Dividend Paid -639-83-552-555-1,142-161-646-331-675-746
Others 128-5097521,310-548-2,659825-1,674-2,0351,541
Net Cash Flow 192,591-2,1527771,3091,060-1,067-3362,188-1,126

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)4634.2924.8920.138.4110.434.937.7612.4213.58
ROCE (%)27.923.7718.9216.959.737.286.959.3714.4715.36
Asset Turnover Ratio2.011.661.641.61.381.251.251.361.381.31
PAT to CFO Conversion(x)1.231.751.442.066.84.063.012.782.511.52
Working Capital Days
Receivable Days37393334343535354553
Inventory Days29232325303233333132
Payable Days82888798109120112103123138

Samvardhana Motherson International Ltd Stock News

Samvardhana Motherson International Ltd FAQs

The current trading price of SamvardhanaMotherson on 05-Dec-2025 13:52 is ₹117.5.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of SamvardhanaMotherson stood at ₹1,24,067.5.
The latest P/E ratio of SamvardhanaMotherson as of 04-Dec-2025 is 66.92.
The latest P/B ratio of SamvardhanaMotherson as of 04-Dec-2025 is 3.24.
The 52-week high of SamvardhanaMotherson is ₹119.6 and the 52-week low is ₹71.53.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of SamvardhanaMotherson is ₹10,548 ( Cr.) .

About Samvardhana Motherson International Ltd

Samvardhana Motherson International (SAMIL) was incorporated on December 19, 1986 and domiciled in India. It is a global powerhouse in design, engineering, manufacturing, and assembly, with many facilities (including all Operational Units, Tech Centres, and Representative Offices) across various Countries. Its global footprint, spanning both emerging and developing markets, enables company to support the evolving needs of its customers and anticipate upcoming industrial trends worldwide. Starting with humble beginnings in India, the company has evolved from serving a single customer and offering a limited range of components to becoming a global powerhouse that provides sustainable solutions across diverse industries.

Business area of the company

Samvardhana Motherson International is engaged primarily in the manufacture and sale of components to automotive original equipment manufacturers. The company serves its customers with multiple products and services through its many business divisions. With the support of the customers, these divisions continue to grow stronger and become more diverse and help Motherson move closer to its Vision of being a globally preferred sustainable solutions provider. The three major divisions of the group are Wiring Harness, Vision Systems and Modules and Polymer Products.

Products and services offered by the company

Wiring Harness- The wiring harness division of Motherson is a full service system supplier with complete in-house design, development and manufacturing capability. It is one of the most vertically integrated business divisions with a product range that promotes technological advancement across both the automotive and non-automotive sectors that it supplies to.

Vision Systems- Motherson is one of the leading global suppliers of vision systems to the automotive industry and the product range includes interior mirrors, exterior mirrors and camera-based detection which it supplies to almost all major OEMs. Vision Systems is aided by strong vertical integration and provides full-service solutions to its customers.

Modules and Polymer Products- The division encompasses the largest business line in Motherson. It develops and produces a highly diversified product range from simple plastic parts to highly integrated systems and modules, supplying to OEMs globally. The group also exhibits capabilities in mould design, tooling and elastomer processing.

Integrated Assemblie- The division specializes in integrated premium module assembly and delivery solutions for the automotive industry. As a prominent global provider of services for the automotive industry, it works closely with customers and hold a leading position as a cockpit module integrator.

Elastomers - The Elastomers division supplies a wide range of elastomer-based solutions and products to a spectrum of industries including automotive, medical, home appliances and general industrial applications.

Lighting & Electronics - The division consists of a spectrum of businesses that focus on OEM supplies and also do business through direct channels. The product portfolio includes exterior lighting and electronics, passenger car HVAC & compressors, body control module, struts, shock absorbers and products for backward integration. The division also engages in the area of direct B2B supply.

Precision Metals & Modules - The division is a full system solutions provider for any metal processing including integration of higher-level assembly. It offers an array of products in precision machining; modules like cabins for off-highway vehicles and HVAC systems; body parts and process equipment to a wide spectrum of industries.

Technology & Industrial Solutions - The division focuses on technology, engineering and manufacturing solutions. It sustains the digital foundation of the group’s global operations. It also caters to external clients from different industries globally. This division has a futuristic approach in understanding industry trends and providing solutions. The division has also forayed in the healthcare IT solutions and telematics.

Logistics Solutions - The Logistics division of Motherson aims to bring in efficiency, technology and specialisation in the automotive supply chain. It deals with the logistics of finished vehicles in both the groups’ internal supply chain as well as for external customers.

Aerospace - The Aerospace division of Motherson brings the current capabilities of the group in areas such as wiring harnesses and plastics - into the aerospace industry by providing integrated solutions. The division is simultaneously engaged in developing new products in order to increase its foothold in this segment.

Health & Medical - The division is driven by its purpose of positively impacting lives globally by helping people become healthy, and stay healthy. The division works towards realising this by providing products, solutions and services that help people manage and improve their health, and enable people to access affordable care of the highest quality.

Services - The division consists of several businesses that engage in direct sales and services to end customers and supports their manufacturing operations. The business portfolio includes an industrial park; manufacturing engineering, consultation, project management and turnkey supplies to the automotive industry and trading of machine tools and hydraulic products.

Awards

2020-21


  • Supplier Excellence Award Spares Category (Modules and Polymer Products)
  • Silver Performance Award (Wiring Harness)
  • Suppliers Excellence Award Technology & Innovation (Wiring Harness)
  • Best Quality Performance Award (Wiring Harness)
2021-22

  • Master of Quality Award (Wiring Harness)
  • 10 PPM Quality Award (Wiring Harness)
  • Best Performer in Extended Support in Logistics Excellence (Wiring Harness)
2022-23

  • Paccar PPM Quality (Wiring Harness)
  • SPM Achiever (Wiring Harness)
  • Quality Achievement (Wiring Harness)
  • Key Supplier (Wiring Harness)
2023-24

  • Dun & Bradstreet Leading SMEs of India 2024 (Aerospace)
  • FACC Top Improved Vendor (Aerospace)
  • Government of India – KASEZ Highest Export Award (Wiring Harness)
2024-25

  • Best Water Conservation and Efficiency Initiative (Lighting & Electronics)
  • Energy Efficient Unit (Lighting & Electronics)
  • Project Partner of the Year (Technology & Industrial Solutions)
  • No-1 Digital Indian Partner (Technology & Industrial Solutions)
Milestones

1975-1982

  • Motherson founded in Delhi, India.
  • First cable factory launches a new direction for the family firm.

1983-1986

  • First automotive component (wiring harness) produced in India Maruti Suzuki.
  • Motherson Sumi Systems Ltd. established in joint venture with Sumitomo Wiring Systems..

1987-1998

  • First wiring harnesses for commercial vehicles Tata.
  • The flagship company of the Group, Motherson Sumi Systems Ltd. (MSSL) listed on Indian stock exchanges.
  • First partnership with a luxury automotive brand Mercedes.
  • First parts for models exported from India Hyundai.
  • First collaboration with a US automaker Ford.

1999-2007

  • First overseas office in Graz, Austria.
  • 5-year plan announced publicly for the first time.
  • First partnership in the off-road segment Caterpillar.
  • First acquisition by Motherson Group I Wexford Electronics.
  • First overseas plant in Sharjah, UAE.
  • First Motherson operation in Europe Ford.
  • European headquarters opened in Germany.

2008-2020

  • Acquisition of Visiocorp (rearview mirror business), SMR established.
  • Peguform acquisition, SMP established.
  • Acquisition of wiring harness division of Stoneridge Inc, entering CV segment in USA.
  • PKC acquisition, leadership position in Amercian, European and Chinese CV market.
  • Reydel acquisition, closer relations with French OEMs.
  • Acquisition of Bombardier’s UK rolling stock electrical component business.
  • Motherson Sumi Systems has incorporated a wholly owned subsidiary namely, Motherson Sumi Wiring India (MSWIL) on July 2, 2020 for manufacturing of wiring harness.
2021

  • Motherson Sumi Systems’arm completes acquisition of majority stake in Nanchang JMCG Mekra Lang Vehicle Mirror Co
  • Motherson Sumi features in Dow Jones Sustainability Emerging Markets Index 2021
2022

  • Motherson Sumi Systems secures order from Boeing
  • Motherson Sumi Systems completes acquisition of majority stake in CIM Tools
  • Motherson Sumi Systems completes acquisition of majority stake in CIM Tools
  • Samvardhana Motherson International signs MoU with MISA
2023

  • Samvardhana Motherson acquires assets of frame manufacturing, assembly operations from DICV
  • Samvardhana Motherson International’s arm acquires additional 1.55% stake in SMR Jersey
  • Samvardhana Motherson International completes acquisition of Youngshin Motherson Auto Tech
  • Samvardhana Motherson International acquires 51% stake in SIAAIPL
2024

  • Samvardhana Motherson completes acquisition of 73.05% stake in Irillic
  • Samvardhana Motherson International’s arm subscribes shares of REE Automotive
  • Samvardhana Motherson International’s arm incorporates wholly owned subsidiary
2025

  • Samvardhana Motherson International incorporates subsidiary in UAE
  • Samvardhana Motherson International acquires Baldi
  • Samvardhana Motherson International incorporates wholly owned subsidiary
You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×