Samvardhana Motherson International Ltd
MOTHERSONSamvardhana Motherson International Ltd
MOTHERSON
Price Chart
Scorecard
Performance
LowHasn't fared well - amongst the low performers
Valuation
HighSeems to be overvalued vs the market average
Growth
LowLagging behind the market in financials growth
Profitability
HighShowing good signs of profitability & efficiency
Entry point
AvgThe stock is overpriced but is not in the overbought zone
Red flags
LowNo red flag found
How to use scorecard? Learn more
Key Metrics
| No LabelNo Label | PB RatioPB Ratio | Dividend YieldDiv. Yield |
|---|---|---|
| 30.72 | 4.12 | 0.47% |
| Sector PESector PE | Sector PBSector PB | Sector Div YldSctr Div Yld |
|---|---|---|
| 37.81 | 6.58 | 0.75% |
Forecast & Ratings
Detailed Forecast from 20 analysts
Price
Price Upside
Earnings
Earnings Growth
Revenue
Rev. Growth
Company Profile
Samvardhana Motherson International Limited, formerly Motherson Sumi Systems Limited, is engaged in manufacturing components for the automotive and transport industries.
Peers
Compare with peersBosch Ltd
UNO Minda Ltd
Schaeffler India Ltd
Sona BLW Precision Forgings Ltd
Endurance Technologies Ltd
Get more out of Tickertape, Go Pro!
Customise key metrics, see detailed forecasts, download stock data and more
Forecasts
Price
Revenue
Earnings
Price Forecast
All values in ₹
All values in ₹
Revenue Forecast
All values in ₹ Thousand cr.
All values in ₹ Thousand cr.
Earnings Per Share Forecast
All values in ₹
All values in ₹
Income
Balance Sheet
Cash Flow
Income Statement
| Financial Year | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | TTM | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 37,393.20 | 42,822.80 | 56,611.00 | 63,856.20 | 61,371.30 | 58,010.80 | 64,411.90 | 78,957.70 | 99,116.90 | 1,10,337.33 | ||||||||||
Raw Materials | 22,391.50 | 25,757.50 | 34,539.60 | 36,903.40 | 34,995.00 | 32,779.10 | 36,987.70 | 45,640.90 | 54,367.90 | 98,909.04 | ||||||||||
| Power & Fuel Cost | 622.80 | 650.40 | 780.40 | 976.30 | 990.50 | 919.70 | 1,285.70 | 2,101.80 | 1,708.30 | |||||||||||
| Employee Cost | 7,157.30 | 8,090.90 | 11,067.80 | 14,169.40 | 14,372.60 | 14,099.60 | 15,374.60 | 17,931.40 | 23,538.50 | |||||||||||
| Selling & Administrative Expenses | 1,565.00 | 1,830.70 | 2,301.90 | 2,760.00 | 2,388.10 | 2,173.10 | 2,783.80 | 3,943.00 | 5,335.50 | |||||||||||
| Operating & Other expenses | 1,931.50 | 1,976.60 | 2,668.20 | 3,365.40 | 3,328.70 | 3,101.80 | 2,690.90 | 3,019.10 | 4,704.80 | |||||||||||
EBITDA | 3,725.10 | 4,516.70 | 5,253.10 | 5,681.70 | 5,296.40 | 4,937.50 | 5,289.20 | 6,321.50 | 9,461.90 | 11,428.29 | ||||||||||
| Depreciation/Amortization | 1,087.20 | 1,059.10 | 1,575.20 | 2,058.20 | 2,721.00 | 2,926.00 | 2,958.20 | 3,135.80 | 3,810.50 | 4,271.62 | ||||||||||
| PBIT | 2,637.90 | 3,457.60 | 3,677.90 | 3,623.50 | 2,575.40 | 2,011.50 | 2,331.00 | 3,185.70 | 5,651.40 | 7,156.67 | ||||||||||
| Interest & Other Items | 345.00 | 374.90 | 410.80 | 423.20 | 592.80 | 511.50 | 542.60 | 780.90 | 1,811.20 | 2,061.28 | ||||||||||
| PBT | 2,292.90 | 3,082.70 | 3,267.10 | 3,200.30 | 1,982.60 | 1,500.00 | 1,788.40 | 2,404.80 | 3,840.20 | 5,095.39 | ||||||||||
| Taxes & Other Items | 1,000.60 | 1,528.40 | 1,670.10 | 1,587.20 | 812.50 | 460.80 | 914.60 | 909.20 | 1,124.00 | 1,307.70 | ||||||||||
| Net Income | 1,292.30 | 1,554.30 | 1,597.00 | 1,613.10 | 1,170.10 | 1,039.20 | 873.80 | 1,495.60 | 2,716.20 | 3,787.69 | ||||||||||
| EPS | 2.40 | 2.80 | 2.80 | 2.83 | 2.05 | 1.82 | 1.40 | 2.21 | 4.01 | 5.59 | ||||||||||
| DPS | 0.62 | 0.49 | 0.83 | 0.83 | 0.83 | 0.83 | 0.43 | 0.65 | 0.80 | 0.80 | ||||||||||
| Payout ratio | 0.26 | 0.18 | 0.30 | 0.29 | 0.40 | 0.46 | 0.31 | 0.29 | 0.20 | 0.14 |
Company Updates
Peers & Comparison
Consumer DiscretionaryAuto Parts
Valuation
Technical
Forecast
Compare valuation on Screener| Stock | PE RatioPE Ratio | PB RatioPB Ratio | Div. YieldDividend Yield |
|---|---|---|---|
| Samvardhana Motherson International Ltd | 42.83 | 4.12 | 0.47% |
| Bosch Ltd | 40.61 | 8.39 | 1.09% |
| UNO Minda Ltd | 67.84 | 11.34 | 0.19% |
| Schaeffler India Ltd | 59.37 | 11.11 | 0.76% |
Price Comparison
Compare MOTHERSON with any stock or ETFShareholdings
Promoter Holdings Trend
Decreased Total Promoter Holding
In last 6 months, promoter holding in the company has decreased by 2.23%
Low Pledged Promoter Holding
Pledged promoter holdings is insignificant
Institutional Holdings Trend
Total Retail Holding
In last 3 months, retail holding in the company has almost stayed constant
Foreign Institutional Holding
In last 3 months, foreign institutional holding of the company has almost stayed constant
Shareholding Pattern
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Shareholding History
Mutual Funds Holding Trend
Increased Mutual Fund Holding
In last 3 months, mutual fund holding of the company has increased by 1.05%
Top 5 Mutual Funds holding Samvardhana Motherson International Ltd
| Funds (Top 5) | The rupee value of the stock held by the fund divided by the stock’s market cap Market-cap held | Percentage of the fund’s portfolio invested in the stock Weight | Change in the portfolio weight of the stock over the last 3 months 3M holding change | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months Portfolio rank(3M change) |
|---|---|---|---|---|
Quant ELSS Tax Saver Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.8209% | Percentage of the fund’s portfolio invested in the stock 8.26% | Change in the portfolio weight of the stock over the last 3 months -0.64% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 2/40 (+1) |
ICICI Prudential Balanced Advantage Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.7705% | Percentage of the fund’s portfolio invested in the stock 1.48% | Change in the portfolio weight of the stock over the last 3 months 0.40% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 10/256 (+3) |
SBI Blue Chip Fund - Growth - Direct Plan Growth | The rupee value of the stock held by the fund divided by the stock’s market cap 0.6876% | Percentage of the fund’s portfolio invested in the stock 1.59% | Change in the portfolio weight of the stock over the last 3 months -0.11% | The rank of the stock in the fund’s portfolio based on its weight in the portfolio along with the change in the rank over the last 3 months 22/57 (-2) |
Compare 3-month MF holding change on Screener
smallcases
A smallcase is a basket of stocks/ETFs that represents an idea or theme.Diversify your risk and buy smallcases that have Samvardhana Motherson International Ltd
Events
Dividend Trend
No Trend In Dividends
MOTHERSON has shown inconsistent dividend trend over the last 5 years
Dividend Yield
Current dividend yield is 0.47%. An investment of ₹1,000 in the stock is expected to generate dividend of ₹4.66 every year
Dividends
Corp. Actions
Announcements
Legal Orders
Upcoming Dividends
No upcoming dividends are available
Past Dividends
Cash Dividend
Ex DateEx DateAug 14, 2024
Dividend/Share
₹0.80
Ex DateEx Date
Aug 14, 2024
Cash Dividend
Ex DateEx DateAug 11, 2023
Dividend/Share
₹0.65
Ex DateEx Date
Aug 11, 2023
Cash Dividend
Ex DateEx DateAug 12, 2022
Dividend/Share
₹0.65
Ex DateEx Date
Aug 12, 2022
Cash Dividend
Ex DateEx DateSep 3, 2021
Dividend/Share
₹1.50
Ex DateEx Date
Sep 3, 2021
Cash Dividend
Ex DateEx DateMar 12, 2020
Dividend/Share
₹1.50
Ex DateEx Date
Mar 12, 2020
Samvardhana Motherson International Ltd is down for a fifth straight session today. The stock is quoting at Rs 159.37, down 4.02% on the day as on 12:59 IST on the NSE. The benchmark NIFTY is down around 0.94% on the day, quoting at 23659.1. The Sensex is at 78018.99, down 0.83%.Samvardhana Motherson International Ltd has lost around 25.61% in last one month.Meanwhile, Nifty Auto index of which Samvardhana Motherson International Ltd is a constituent, has eased around 14.07% in last one month and is currently quoting at 23269.1, down 2.27% on the day. The volume in the stock stood at 312.71 lakh shares today, compared to the daily average of 132.96 lakh shares in last one month. The benchmark November futures contract for the stock is quoting at Rs 159.73, down 4.16% on the day. Samvardhana Motherson International Ltd jumped 75.81% in last one year as compared to a 20.25% rally in NIFTY and a 36.59% spurt in the Nifty Auto index.The PE of the stock is 125.91 based on TTM earnings ending June 24.Powered by Capital Market - Live
Net profit of Samvardhana Motherson International rose 336.49% to Rs 879.74 crore in the quarter ended September 2024 as against Rs 201.55 crore during the previous quarter ended September 2023. Sales rose 18.78% to Rs 27668.35 crore in the quarter ended September 2024 as against Rs 23294.33 crore during the previous quarter ended September 2023. ParticularsQuarter EndedSep. 2024Sep. 2023% Var. Sales27668.3523294.33 19 OPM %8.858.11 - PBDT2345.251640.11 43 PBT1242.41772.72 61 NP879.74201.55 336 Powered by Capital Market - Live
Samvardhana Motherson Intl. will hold a meeting of the Board of Directors of the Company on 12 November 2024.Powered by Capital Market - Live
Samvardhana Motherson International Ltd is up for a fifth straight session today. The stock is quoting at Rs 213.28, up 0.22% on the day as on 12:44 IST on the NSE. The benchmark NIFTY is up around 0.69% on the day, quoting at 25137.7. The Sensex is at 82005.67, up 0.77%. Samvardhana Motherson International Ltd has gained around 10.06% in last one month. Meanwhile, Nifty Auto index of which Samvardhana Motherson International Ltd is a constituent, has gained around 2.54% in last one month and is currently quoting at 26436.6, up 0.19% on the day. The volume in the stock stood at 34.39 lakh shares today, compared to the daily average of 265.31 lakh shares in last one month. The benchmark October futures contract for the stock is quoting at Rs 213.71, up 0.01% on the day. Samvardhana Motherson International Ltd is up 119.09% in last one year as compared to a 27.4% jump in NIFTY and a 60.33% jump in the Nifty Auto index.The PE of the stock is 161.02 based on TTM earnings ending June 24.Powered by Capital Market - Live
Samvardhana Motherson International Ltd dropped for a fifth straight session today. The stock is quoting at Rs 197.99, down 1.46% on the day as on 13:19 IST on the NSE. The benchmark NIFTY is down around 0.93% on the day, quoting at 24780.85. The Sensex is at 81048.48, down 0.78%.Samvardhana Motherson International Ltd has added around 5.67% in last one month.Meanwhile, Nifty Auto index of which Samvardhana Motherson International Ltd is a constituent, has increased around 0.74% in last one month and is currently quoting at 25926.3, down 0.94% on the day. The volume in the stock stood at 121.67 lakh shares today, compared to the daily average of 269.38 lakh shares in last one month. The benchmark October futures contract for the stock is quoting at Rs 199.75, down 1.09% on the day. Samvardhana Motherson International Ltd jumped 118.89% in last one year as compared to a 27% rally in NIFTY and a 62.21% spurt in the Nifty Auto index.The PE of the stock is 152.16 based on TTM earnings ending June 24.Powered by Capital Market - Live
Samvardhana Motherson International (SAMIL) successfully concluded its capital raise of Rs 6,438 crore (USD 771 Mn approx.) on 20 September 2024. The issue garnered strong interest from both domestic and foreign institutional investors, leading to substantial demand over the issue size. Over 95% of allocations were made to marquee long-only investors such as mutual funds, insurance and pension funds, foreign institutional investors (FIIs) etc. The issue resulted in the further diversification and strengthening of the shareholder base. SAMIL has become one of the few successful issuers of Equity and Compulsorily Convertible Debentures (CCDs) in a composite issuance (equity of Rs 4,938 crore and CCDs of Rs 1,500 crore) (the issuance). The transaction subscription was done at a share price of Rs 190/share while the floor price as per SEBI ICDR regulations was Rs 188.85/share. The proceeds from the issuance will be mainly directed towards debt repayment, thereby further strengthening SAMIL's balance sheet and enhancing its position to capitalize on various growth opportunities. Some of the proceeds will be used towards general corporate purposes.Powered by Capital Market - Live
Samvardhana Motherson International Ltd gained for a fifth straight session today. The stock is quoting at Rs 205.33, up 5.29% on the day as on 12:44 IST on the NSE. The benchmark NIFTY is up around 0.23% on the day, quoting at 25476.3. The Sensex is at 83297.27, up 0.26%. Samvardhana Motherson International Ltd has risen around 10.32% in last one month. Meanwhile, Nifty Auto index of which Samvardhana Motherson International Ltd is a constituent, has risen around 2.61% in last one month and is currently quoting at 25896.4, up 0.52% on the day. The volume in the stock stood at 649.2 lakh shares today, compared to the daily average of 160.7 lakh shares in last one month. The benchmark September futures contract for the stock is quoting at Rs 204.42, up 4.75% on the day. Samvardhana Motherson International Ltd is up 108.14% in last one year as compared to a 28.01% spurt in NIFTY and a 57.95% spurt in the Nifty Auto index.The PE of the stock is 142.41 based on TTM earnings ending June 24.Powered by Capital Market - Live
Samvardhana Motherson International Ltd rose for a third straight session today. The stock is quoting at Rs 192.54, up 1.08% on the day as on 12:49 IST on the NSE. The benchmark NIFTY is up around 0.06% on the day, quoting at 25372.35. The Sensex is at 82952.82, up 0.07%. Samvardhana Motherson International Ltd has added around 3.44% in last one month. Meanwhile, Nifty Auto index of which Samvardhana Motherson International Ltd is a constituent, has added around 1.9% in last one month and is currently quoting at 25820.85, up 0.12% on the day. The volume in the stock stood at 130.08 lakh shares today, compared to the daily average of 145.19 lakh shares in last one month. The benchmark September futures contract for the stock is quoting at Rs 192.43, up 0.74% on the day. Samvardhana Motherson International Ltd is up 93.99% in last one year as compared to a 26.02% gain in NIFTY and a 56.07% gain in the Nifty Auto index.The PE of the stock is 139.09 based on TTM earnings ending June 24.Powered by Capital Market - Live
Motherson and Hamakyorex have an existing strategic partnership with both parties having 50% shareholding each. This was established in 2019 and is engaged in the business of finished vehicle logistics in India. On the back of the ongoing successful partnership in India both parties have decided to enter into another partnership. The JV entity is being setup to conduct comprehensive logistics operations and provide a range of related services, including third-party logistics (3PL), warehousing, packaging, and import/export (EXIM) solutions, to various industries in Japan or other locations as mutually agreed between the parties. Motherson's share in the JV would be 51% while the remaining 49% would be held by Hamakyorex. Samvardhana Motherson International is the flagship company of the Samvardhana Motherson group. The company's consolidated net profit of Rs 994.17 crore in Q1 FY25, jumped 65.45% as against Rs 600.87 crore posted in Q1 FY24. Total revenue from operations increased 28.51% YoY to Rs 28,867.96 crore during the June 2024 quarter. The scrip rose 0.34% to currently trade at Rs 191.20 on the BSE. Powered by Capital Market - Live
On Tuesday, the German luxury carmaker BMW has cut its profit margin forecast for the year due to sluggish demand in China, its key market, and problems related to a braking system supplied by Continental. BMW has cut its EBIT margin guidance for 2024 to between 6% to 7% from the 8% to 10% range earlier. EBIT margin for the motorcycle segment is also likely to be in the same range from the 8% to 10% range earlier. According to Samvardhana Motherson International's 2024 annual report, BMW accounted for 5% of the total revenue of the company. The share of Chinese market in the company's total revenue was at 11% for the period under review. Samvardhana Motherson International is the flagship company of the Samvardhana Motherson group. The company's consolidated net profit of Rs 994.17 crore in Q1 FY25, jumped 65.45% as against Rs 600.87 crore posted in Q1 FY24. Total revenue from operations increased 28.51% YoY to Rs 28,867.96 crore during the June 2024 quarter. Powered by Capital Market - Live
Higher than Industry Revenue Growth
Over the last 5 years, revenue has grown at a yearly rate of 9.19%, vs industry avg of 8.46%
Increasing Market Share
Over the last 5 years, market share increased from 29.15% to 30.62%
Higher than Industry Net Income
Over the last 5 years, net income has grown at a yearly rate of 10.98%, vs industry avg of 10.9%