Motherson Sumi WRNG IND L
NSE: MSUMI · Auto Components & Equipments · sector
₹35.02NSE close 2026-10-26
Key numbers
Market cap₹23,224 cr
Price₹35.02
52w high / low₹54 / ₹33
P/E36.9xSector median 24.3x
P/B10.7xSector median 3.3x
Book value₹3.3
Dividend yield1.62%Sector median 0.55%
ROE32.5%Sector median 14.0%
ROCE35.7%Sector median 15.8%
OPM8.7%Sector median 11.6%
Debt / equity0.11xSector median 0.28x
EV/EBITDA21.8xSector median 13.0x
Interest cover30.5x
Current ratio1.62x
Sales growth 3y+17.6%Sector median +9.0%
Profit growth 3y+8.7%Sector median +9.5%
PEG4.27x
Last 12 months to Jun 2026, Standalone. "Sector median" = middle value of 132 companies in Auto Components & Equipments (P/E median leaves out loss-making companies). Tap ? for what a number means.
Things to know
- Cash ₹69 cr vs borrowings ₹233 cr (FY26): borrowings are higher by ₹164 cr.
- Operating profit covered interest 30.5x in the last 12 months.
- No promoter shares are pledged.
- Operating cash flow was below net profit in 2 of the last 5 years (FY25, FY23).
- Revenue was higher than a year earlier in 4 of the last 4 quarters.
- Other income was 1% of net profit in the last 12 months.
- Debtor days went from 39 (FY24) to 60 (FY26).
- Dividend paid in 3 of the last 5 financial years.
- Price ₹35.02 on 2026-10-26: -34.7% from the 52-week high, +7.1% from the 52-week low.
Plain facts from the filings, built by the same fixed rules for every company. A line appears only when the data for it is available. Not a view on the stock.
Charts
Weekly close · high ₹71.22 · low ₹33.53
RevenueNet profit
RevenueNet profit
Quarterly results
| ₹ cr | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2,326 | 2,300 | 2,510 | 2,494 | 2,762 | 2,887 | 3,335 | 3,407 |
| EBITDA | 250 | 238 | 271 | 244 | 280 | 262 | 274 | 258 |
| OPM % | 10.7% | 10.3% | 10.8% | 9.8% | 10.1% | 9.1% | 8.2% | 7.6% |
| Other income | 5 | 1 | 2 | 1 | 1 | 1 | 1 | 5 |
| Net profit | 152 | 140 | 165 | 143 | 165 | 149 | 167 | 145 |
| EPS (₹) | 0.23 | 0.21 | 0.25 | 0.15 | 0.25 | 0.23 | 0.25 | 0.22 |
| Revenue YoY | +18.8% | +25.5% | +32.9% | +36.6% | ||||
| Profit YoY | +8.7% | +6.8% | +1.4% | +1.6% |
Standalone figures where filed. Latest quarter Jun 2026.
Profit & loss (yearly)
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 | TTM |
|---|---|---|---|---|---|---|
| Revenue | 5,635 | 7,057 | 8,328 | 9,320 | 11,478 | 12,391 |
| EBITDA | 665 | 781 | 1,013 | 997 | 1,060 | 1,074 |
| Net profit | 411 | 487 | 638 | 606 | 625 | 627 |
| EPS (₹) | 0.87 | 0.73 | 0.96 | 0.91 | 0.94 | 0.95 |
| Revenue growth | +25.2% | +18.0% | +11.9% | +23.1% | +28.7% | |
| Profit growth | +18.6% | +31.1% | -5.1% | +3.2% | +4.5% | |
| Dividend / share (₹) | – | – | 0.65 | 1.30 | 0.35 |
| Compounded growth | 3 years | 5 years | Last 12 months |
|---|---|---|---|
| Sales | +17.6% | – | +28.7% |
| Net profit | +8.7% | – | +4.6% |
| EPS | +8.6% | – | – |
| Share price | – | -9.3% (2y) | -25.1% |
Balance sheet
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| Shareholders' equity | – | 1,330 | 1,677 | 1,698 | 2,162 |
| Borrowings | – | 373 | 259 | 269 | 233 |
| Cash & equivalents | – | 37 | 268 | 237 | 69 |
| Total assets | – | 2,898 | 3,139 | 3,729 | 4,746 |
| Fixed assets | – | 579 | 600 | 691 | 779 |
| Capital work in progress | – | 27 | 24 | 37 | 2 |
| Investments | – | 0 | 0 | 0 | 0 |
| Receivables | – | 800 | 896 | 1,244 | 1,884 |
| Inventory | – | 1,210 | 1,140 | 1,282 | 1,730 |
| Payables | – | 926 | 924 | 1,179 | 1,983 |
Year-end figures from the March annual filing.
Cash flow
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| Cash from operations | 501 | 224 | 791 | 365 | 761 |
| Cash from investing | -101 | -194 | -208 | -60 | -200 |
| Cash from financing | -144 | -287 | -452 | -457 | -509 |
| Capex | 101 | 199 | 111 | 172 | 201 |
| Free cash flow | 399 | 25 | 680 | 193 | 560 |
Free cash flow = cash from operations − capex.
Ratios by year
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ROE % | – | 36.6% | 38.1% | 35.7% | 28.9% |
| ROCE % | – | 39.9% | 45.1% | 42.2% | 35.4% |
| Debtor days | – | 41 | 39 | 49 | 60 |
| Inventory days | – | 95 | 76 | 77 | 82 |
| Payable days | – | 73 | 62 | 71 | 93 |
| Cash conversion cycle (days) | – | 63 | 53 | 55 | 49 |
| Working capital days | – | 44 | 50 | 41 | 46 |
Shareholding
| Holder | % (2026-09-30) |
|---|---|
| Promoters | 61.73% |
| FIIs | 7.54% |
| DIIs | 18.31% |
| of which Mutual funds | 15.65% |
| of which Insurance | 2.50% |
| Government | 0.02% |
| Public (non-institutions) | 12.40% |
| Quarter | Mar 2025 | Jun 2025 | Jul 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|
| Promoters % | 61.73% | 61.73% | 61.73% | 61.73% | 61.73% | 61.73% | 61.73% | 61.73% |
| Promoter group | % |
|---|---|
| Samvardhana Motherson International Limited | 33.43% |
| Sumitomo Wiring Systems Limited | 25.10% |
| Vivek Chaand Sehgal | 2.32% |
| Geeta Soni | 0.27% |
| Nilu Mehra | 0.25% |
| H K Wiring Systems Limited | 0.24% |
| Radha Rani Holdings PTE Ltd | 0.11% |
| Motherson Auto Limited | 0.00% |
| Spirited Auto Cars (I) Limited | 0.00% |
| Spirited Motor Vehicles Limited | 0.00% |
| Southcity Motors Private Limited | 0.00% |
| Motherson Innovative Technologies and Research | 0.00% |
| Sisbro Motor and Workshop Private Limited | 0.00% |
| Nirvana Niche Products Private Limited | 0.00% |
| Moon Meadows Private Limited | 0.00% |
| Public holders above 1% | % |
|---|---|
| ICICI Prudential Retirement Fund-hybrid Conservati | 5.74% |
| SBI Nifty 500 Index Fund | 3.85% |
| 360 ONE Flexicap Fund | 1.06% |
| Franklin India Dividend Yield Fund | 1.06% |
| Canara Robeco Mutual Fund A/C Canara Robeco Balanc | 1.02% |
8,89,774 shareholders. Pledged: 0.00% of promoter shares.
Peers in Auto Components & Equipments
| Company | Market cap | P/E | P/B | ROE | ROCE | OPM | Sales 3y | Div yield |
|---|---|---|---|---|---|---|---|---|
| MOTHERSON | ₹1,62,274 cr | 37.0x | 4.0x | 11.6% | 12.9% | 9.3% | +17.0% | 0.44% |
| BOSCHLTD | ₹1,32,455 cr | 56.0x | 8.9x | 16.5% | 21.7% | 13.4% | +10.3% | 1.14% |
| BHARATFORG | ₹82,736 cr | 117.2x | 8.7x | 7.5% | 10.0% | 14.0% | +9.2% | 0.46% |
| UNOMINDA | ₹61,747 cr | 51.3x | 9.0x | 19.1% | 16.6% | 10.9% | +20.5% | 0.27% |
| SCHAEFFLER | ₹54,960 cr | 43.9x | 8.9x | 21.6% | 27.8% | 18.2% | – | – |
| SONACOMS | ₹48,637 cr | 69.8x | 8.1x | 12.0% | 15.2% | 23.6% | +18.7% | 0.41% |
| TIINDIA | ₹40,369 cr | 66.5x | 5.2x | 9.1% | 23.6% | 9.2% | +15.2% | 0.42% |
| ENDURANCE | ₹31,415 cr | 32.4x | 4.6x | 15.4% | 16.7% | 13.1% | +18.4% | 0.45% |
| EXIDEIND | ₹28,636 cr | 30.7x | 2.1x | 6.7% | 9.7% | 10.3% | +6.1% | 0.60% |
| MSUMI | ₹23,224 cr | 36.9x | 10.7x | 32.5% | 35.7% | 8.7% | +17.6% | 1.62% |
Dividends & corporate actions
| Ex-date | Action | Detail |
|---|---|---|
| 2026-07-14 | Dividend | Dividend - Re 0.58 Per Share |
| 2025-07-18 | Bonus | Bonus 1:2 |
| 2025-06-23 | Dividend | Dividend - Re 0.35 Per Share |
| 2025-03-28 | Dividend | Interim Dividend - Rs 0.50 Per Share |
| 2024-08-14 | Dividend | Annual General Meeting/Dividend - Re 0.80 Per Share |
| 2023-08-09 | Dividend | Annual General Meeting/Dividend - Re 0.65 Per Share |
| 2022-11-16 | Bonus | Bonus 2:5 |
| 2022-08-12 | Dividend | Annual General Meeting/Dividend - Rs Per Share |
Documents
- Annual report FY26
- Annual report FY25
- Annual report FY24
- Annual report FY23
- Annual report FY22
- Announcements NSE filings
- BRSR FY26
- Latest results (data file) XBRL
- Announcements BSE filings
Links go to the original files on the exchange website.
About the company
- Manufacturing (Wiring harness & Components): Manufacture of motor vehicle electrical equipment We are engaged primarily in the manufacture and sale of wiring harness and its components to automotive original equipment manufacturers
| Sector | Consumer Discretionary |
| Industry | Auto Components & Equipments |
| Sub-industry | Auto Components & Equipments |
| Symbol | MSUMI |
| BSE code | 543498 |
| ISIN | INE0FS801015 |
| Face value | ₹1.0 |
| Incorporated | 2020-07-02 |
| Website | www.mswil.motherson.com |
| Plants (India / abroad) | 30 / 0 |
From the company's filings (BRSR FY26).
Data built 2026-10-22 from NSE company filings (XBRL: Integrated Filing - Financials + financial results), NSE shareholding & pledge data; price = NSE close 2026-10-26.