Samvardhana Motherson International

Market Cap (₹ Cr.)

₹1,32,208

52 Week High

208.88

Book Value

₹39

52 Week Low

86.80

PE Ratio

41.07

PB Ratio

5.05

PE for Sector

41.20

PB for Sector

5.91

ROE

10.70 %

ROCE

12.63 %

Dividend Yield

0.41 %

EPS

₹4.75

Industry

Auto Ancillaries

Sector

Auto Ancillaries

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

25.23 %

Net Income Growth

80.86 %

Cash Flow Change

63.02 %

ROE

56.25 %

ROCE

39.04 %

EBITDA Margin (Avg.)

17.03 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Revenue	1,285	1,263	1,425	1,266	1,500	1,432	1,597	1,606	1,795	1,722	1,927	1,829	2,118	2,016	2,109	1,760	1,882	1,859	1,086	1,079	1,373	290	1,112	1,313	1,462	1,261	1,635	1,510	2,014	1,705	1,956	2,183	2,241	2,187	2,464	2,256	2,692	2,505
Expenses	1,018	980	1,079	1,036	1,158	1,161	1,260	1,235	1,392	1,405	1,497	1,506	1,716	1,661	1,660	1,472	1,515	1,530	828	834	847	381	876	967	1,095	989	1,150	1,189	1,463	1,474	1,604	1,723	1,981	1,831	2,021	1,945	2,111	2,125
EBITDA	266	283	346	230	342	271	337	372	403	317	430	323	402	355	449	288	367	329	258	245	525	-91	236	346	367	272	485	320	552	231	351	460	260	356	444	312	581	380
Operating Profit %	19 %	17 %	18 %	16 %	19 %	17 %	19 %	18 %	18 %	16 %	17 %	14 %	17 %	15 %	15 %	13 %	16 %	14 %	14 %	12 %	14 %	-39 %	11 %	13 %	13 %	11 %	9 %	9 %	9 %	8 %	11 %	10 %	8 %	11 %	11 %	10 %	8 %	10 %
Depreciation	48	51	50	49	51	48	49	50	51	53	59	54	53	54	54	56	55	62	52	51	79	50	50	49	49	50	50	52	53	56	56	64	66	75	76	81	81	86
Interest	9	13	18	9	7	14	1	10	-12	6	7	8	23	14	15	-4	-8	17	3	13	-7	14	21	31	24	24	27	31	59	30	22	31	68	52	64	76	64	70
Profit Before Tax	210	220	277	172	284	209	287	312	365	259	364	262	326	287	380	236	320	250	202	181	453	-156	165	267	294	198	408	238	440	145	273	364	126	228	303	155	436	224
Tax	58	69	89	46	48	69	93	97	97	93	110	84	115	92	80	74	64	85	25	24	68	0	7	26	28	22	41	17	17	15	59	45	39	39	77	51	30	42
Net Profit	146	160	199	121	239	144	198	213	273	191	272	175	242	188	273	142	211	172	174	167	386	-125	152	249	245	181	378	208	397	120	214	334	106	180	249	120	394	168
EPS in ₹	1.66	1.80	1.50	0.91	1.81	0.72	1.48	1.01	1.30	0.91	1.29	0.55	0.77	0.60	0.87	0.45	0.67	0.54	0.55	0.79	1.23	-0.40	0.48	0.79	0.77	0.57	1.20	0.66	0.88	0.27	0.31	0.49	0.15	0.26	0.37	0.18	0.58	0.25

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	3,739	3,894	8,278	8,810	9,043	9,203	13,543	37,755	38,938	38,404
Fixed Assets	1,462	1,432	1,443	1,547	1,796	1,928	1,759	1,768	2,369	2,695
Current Assets	1,389	1,567	2,162	2,340	2,412	2,328	3,660	3,184	5,548	3,740
Capital Work in Progress	40	65	53	92	91	90	28	54	66	253
Investments	0	746	4,498	4,654	4,603	4,682	5,586	30,387	30,747	31,319
Other Assets	2,237	1,651	2,285	2,517	2,553	2,502	6,169	5,546	5,756	4,137
Total Liabilities	1,637	1,440	2,475	2,629	2,605	2,959	6,800	6,824	7,501	6,475
Current Liabilities	1,278	1,188	1,255	1,459	1,403	1,589	3,265	2,143	4,420	2,568
Non Current Liabilities	359	253	1,220	1,170	1,202	1,369	3,535	4,681	3,081	3,908
Total Equity	2,102	2,454	5,803	6,180	6,438	6,244	6,743	30,931	31,437	31,929
Reserve & Surplus	2,014	2,322	5,662	5,970	6,122	5,929	6,427	30,479	30,760	31,251
Share Capital	88	132	140	211	316	316	316	452	678	678

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	128	-131	171	-84	32	97	57	338	-411	-67
Investing Activities	-158	-19	-3,869	-259	-271	-47	-3,696	909	-451	873
Operating Activities	821	678	713	839	942	1,036	340	368	343	1,111
Financing Activities	-535	-790	3,327	-664	-640	-893	3,413	-939	-304	-2,051

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Oct 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	61.73 %	61.73 %	61.73 %	61.73 %	68.16 %	68.16 %	68.16 %	68.16 %	64.77 %	64.77 %	64.77 %	64.78 %	60.36 %	60.36 %
FIIs	16.64 %	16.86 %	16.40 %	16.43 %	9.81 %	9.49 %	8.56 %	8.24 %	10.87 %	10.83 %	11.41 %	10.77 %	12.44 %	12.87 %
DIIs	13.42 %	13.02 %	13.63 %	13.87 %	10.50 %	10.50 %	10.70 %	12.02 %	14.80 %	15.18 %	15.00 %	15.34 %	18.28 %	18.15 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	8.21 %	8.39 %	8.24 %	7.98 %	11.53 %	11.86 %	12.58 %	11.58 %	9.56 %	9.22 %	8.83 %	9.10 %	8.92 %	8.62 %

Show % Change

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Samvardhana Motherson International	204.16	1,32,207.98	41.07	98,879.30	25.23	3,020	69.29	65.33
Bosch	34,363.90	1,02,354.73	53.66	17,449.50	13.29	2,490	13.93	59.06
UNO Minda	1,030.55	60,631.70	68.35	14,064.65	24.63	925	17.00	40.11
Sona BLW Precision Forgings	717.55	46,339.42	84.00	3,208.73	19.41	518	26.48	52.84
Exide Industries	471.75	40,970.00	46.84	16,859.68	10.90	883	-1.50	38.59
Endurance Technologies	2,453.60	33,861.77	46.97	10,326.49	16.69	680	24.69	44.40
ZF Commercial	16,274.00	31,073.07	76.51	3,910.46	11.37	406	-0.30	52.94
Motherson Sumi Wiring	69.98	30,810.70	46.46	8,335.10	17.73	638	20.90	46.44
Sundram Fasteners	1,376.55	28,871.64	53.88	5,720.47	0.23	526	10.84	52.31
Amara Raja Energy & Mobility	1,391.75	25,628.13	26.34	11,818.85	12.73	934	25.62	33.47