Motherson Sumi Wiring India Ltd

Motherson Wiring Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Motherson Sumi Wiring India Ltd

₹ 59.9 -3.32%
20 Dec - close price
mswil.motherson.com BSE: 543498 NSE: MSUMI
About

Motherson Sumi Wiring India, a JV between Sumitomo Wiring System and Motherson Group, is a market leader in the Indian wiring harness industry with a market share of over 40%.[1]

Key Points

Business Profile[1]
Motherson Sumi Wiring India Limited (MSWIL) was established in FY22 as a result of the reorganization of Samvardhana Motherson International Limited wherein the automotive wiring harness business for Indian OEMs was demerged from the parent company and established under MSWIL.
MSWIL is a JV with Sumitomo Wiring Systems, Ltd., a global leader in the manufacture of wiring harnesses, harness components, and other electric wires.

Website BSE NSE
  • Market Cap ₹ 26,500 Cr.
  • Current Price ₹ 59.9
  • High / Low ₹ 80.0 / 59.5
  • Stock P/E 40.1
  • Book Value ₹ 3.66
  • Dividend Yield 1.33 %
  • ROCE 48.0 %
  • ROE 42.4 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company has a good return on equity (ROE) track record: 3 Years ROE 48.2%
  • Company has been maintaining a healthy dividend payout of 59.9%

Cons

  • Stock is trading at 16.4 times its book value

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Auto Ancillaries Industry: Auto Ancillaries

Part of Nifty Total Market BSE 400 MidSmallCap Index Nifty MidSmallcap 400 Nifty LargeMidcap 250 Nifty Midcap 150

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
1,400 1,460 1,662 1,671 1,835 1,687 1,872 1,859 2,109 2,115 2,233 2,185 2,326
1,214 1,251 1,443 1,468 1,654 1,508 1,655 1,665 1,856 1,853 1,941 1,946 2,076
Operating Profit 186 209 219 203 181 179 217 194 253 262 291 239 250
OPM % 13% 14% 13% 12% 10% 11% 12% 10% 12% 12% 13% 11% 11%
8 8 -56 8 11 1 5 14 1 1 4 5 5
Interest 3 4 19 7 6 7 9 8 7 6 6 5 7
Depreciation 13 12 67 28 30 32 35 34 36 38 39 40 44
Profit before tax 178 200 76 176 156 141 179 166 210 219 250 198 203
Tax % 25% 24% 39% 28% 25% 25% 22% 26% 26% 23% 24% 25% 25%
134 152 46 126 116 106 138 123 156 168 191 149 152
EPS in Rs 0.10 0.28 0.26 0.24 0.31 0.28 0.35 0.38 0.43 0.34 0.34
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
3,938 5,635 7,068 8,328 8,858
3,385 4,905 6,276 7,315 7,816
Operating Profit 553 730 792 1,013 1,042
OPM % 14% 13% 11% 12% 12%
24 -35 12 7 15
Interest 7 28 28 27 25
Depreciation 37 106 124 147 161
Profit before tax 532 561 652 846 871
Tax % 26% 27% 25% 25%
396 411 487 638 660
EPS in Rs 0.93 1.10 1.44 1.49
Dividend Payout % 0% 65% 59% 55%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 28%
TTM: 18%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 17%
TTM: 26%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -2%
Return on Equity
10 Years: %
5 Years: %
3 Years: 48%
Last Year: 42%

Balance Sheet

Figures in Rs. Crores

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 0.10 316 442 442 442
Reserves -0 799 888 1,235 1,175
96 283 373 259 282
1,693 1,164 1,195 1,203 1,482
Total Liabilities 1,789 2,562 2,898 3,139 3,381
170 432 579 600 686
CWIP 0 32 27 24 6
Investments 0 0 0 0 0
1,620 2,097 2,292 2,516 2,689
Total Assets 1,789 2,562 2,898 3,139 3,381

Cash Flows

Figures in Rs. Crores

Mar 2021 Mar 2022 Mar 2023 Mar 2024
11 501 224 791
-28 -101 -194 -208
25 -144 -287 -452
Net Cash Flow 8 256 -257 131

Ratios

Figures in Rs. Crores

Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 63 43 41 39
Inventory Days 116 97 95 76
Days Payable 109 92 73 62
Cash Conversion Cycle 69 47 64 54
Working Capital Days 55 36 49 42
ROCE % 88% 44% 48%

Shareholding Pattern

Numbers in percentages

Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
61.73% 61.73% 61.73% 61.73% 61.73% 61.74% 61.75% 61.73% 61.73% 61.73% 61.73%
14.89% 8.60% 10.47% 11.03% 9.92% 10.93% 11.08% 11.01% 10.96% 10.78% 10.52%
13.42% 20.81% 19.13% 18.26% 18.94% 17.77% 17.56% 17.12% 16.22% 16.23% 16.34%
0.00% 0.00% 0.09% 0.09% 0.09% 0.21% 0.21% 0.21% 0.00% 0.00% 0.00%
9.96% 8.86% 8.57% 8.89% 9.32% 9.33% 9.41% 9.93% 11.11% 11.26% 11.41%
No. of Shareholders 6,78,2386,43,8616,48,3486,78,2826,85,4016,94,2197,21,7607,75,5668,88,9418,89,9439,20,343

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls