Samvardhana Motherson International Limited
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.
Valuation
Profitability
Returns
Solvency
AI Summary
Indian StockStrengths1
- Strong 5-year revenue CAGR of 17.8%
Concerns1
- Low return on equity of 3.0%
Rule-based from financial data. Not advice.
Monthly Returns
Year-to-Date ROI
Historical Volatility
Historical Performance
Revenue, profitability, and cash flow trends (βΉ Crores)
Revenue (10Y)
Operating Income (10Y)
Net Profit (10Y)
Operating Margin % (10Y)
Dividend Payout % (10Y)
Free Cash Flow (10Y)
Growth Summary
Latest fiscal year: Mar 2025
Historical Growth
Year-by-year revenue, profitability, and cash flow (βΉ Crores, last 10 years)
| Year | Revenue | Op. Income | Net Profit | CFO | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|---|
| Mar 2025 | βΉ10.19 K Cr | β | βΉ1.58 K Cr | β | β | 4.2% | 12.6% | 67.1% |
| Mar 2024 | βΉ9.05 K Cr | β | βΉ944.00 Cr | β | β | 3.0% | 13.5% | 20.1% |
| Mar 2023 | βΉ7.97 K Cr | β | βΉ786.00 Cr | β | β | 2.5% | 47.2% | -32.5% |
| Mar 2022 | βΉ5.42 K Cr | β | βΉ1.16 K Cr | β | β | 3.8% | 47.6% | 123.4% |
| Mar 2021 | βΉ3.67 K Cr | β | βΉ521.00 Cr | β | β | 7.7% | -7.8% | -42.0% |
| Mar 2020 | βΉ3.98 K Cr | β | βΉ899.00 Cr | β | β | 14.4% | -47.5% | 10.4% |
| Mar 2019 | βΉ7.58 K Cr | β | βΉ814.00 Cr | β | β | 12.6% | 1.5% | -7.4% |
| Mar 2018 | βΉ7.47 K Cr | β | βΉ879.00 Cr | β | β | 14.2% | 18.8% | 6.3% |
| Mar 2017 | βΉ6.29 K Cr | β | βΉ827.00 Cr | β | β | 14.3% | 18.8% | 15.0% |
| Mar 2016 | βΉ5.29 K Cr | β | βΉ719.00 Cr | β | β | 29.3% | 6.4% | 39.6% |
Financial Statements
Income statement, balance sheet, and cash flow (βΉ Crores, as reported)
Consolidated Figures in USD Millions.
| Unnamed: 0 | TTM |
|---|---|
| Revenue / Net Sales | 10,827 |
| Total Expenses | 9,554 |
| EBIT / Operating Profit | 1,272 |
| OPM % | 12% |
| Other Income | 1,505 |
| Finance Costs | 345 |
| Depreciation & Amortisation | 379 |
| Profit Before Tax | 2,053 |
| Tax % | - |
| Net Profit / PAT | 1,854 |
| EPS (βΉ) | 1.76 |
| Dividend Payout % | - |
Peer Comparison
Automobiles & Components sector peers, ranked by market cap
| Company | Market Cap | Revenue | P/E | P/B | EV/EBITDA | Rev G 1Y |
|---|---|---|---|---|---|---|
| Samvardhana Motherson International Limitedthis co. | βΉ1.21 L Cr | βΉ10.19 K Cr | 65.40 | 3.18 | 73.93 | 12.6% |
| Maruti Suzuki India Ltd. | βΉ5.16 L Cr | βΉ1.52 L Cr | 36.20 | 5.30 | 25.33 | 7.8% |
| Mahindra & Mahindra Ltd. | βΉ4.55 L Cr | βΉ1.19 L Cr | 32.50 | 6.84 | 26.39 | 17.1% |
| Bajaj Auto Limited | βΉ2.67 L Cr | βΉ50.01 K Cr | 30.50 | 8.68 | 26.02 | 11.9% |
| Eicher Motors Ltd. | βΉ2.03 L Cr | βΉ18.45 K Cr | 43.20 | 10.56 | β | 14.8% |
| HYUNDAI MOTOR INDIA LIMITED | βΉ1.88 L Cr | βΉ67.65 K Cr | 33.40 | 11.03 | 17.74 | -1.3% |
| TVS Motor Company Ltd. | βΉ1.78 L Cr | βΉ36.25 K Cr | 56.60 | 18.32 | 49.03 | 14.1% |
| Industry Average | β | βΉ15.02 K Cr | 51.90 | 6.13 | 25.31 | 7.0% |