Nifty

:

23250.10

Sensex

:

76295.36

-82.25 (-0.35%)
-322.08 (-0.42%)

Login

Nifty
Sensex

:
:

23250.10
76295.36

-82.25 (-0.35%)
-322.08 (-0.42%)

Motherson Sumi Wiring India Ltd.

Steel & Iron Products

Rating :

N/A

BSE: 543498 | NSE: MSUMI

Watchlist

NSE BSE

56.14

06-Feb-2025

Open
High
Low
Previous Close

56.59
56.88
55.85
56.49

Volume
Traded Value (lacs)
52 Week High
52 Week Low

5241851
2942.98
80.00
46.08

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

22,989.76
35.72
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

22,946.11
1.54%
12.85

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
13.91

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
6.77

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
15.83

P:E (Median)

8 Years
5 Years
3 Years

-
-
52.29

P:BV (Average)

8 Years
5 Years
3 Years

-
-
17.87

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
28.77

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 1.44 1.55 1.98 2.36
P/E Ratio 43.06 41.28 32.4 27.14
Revenue 8274 9299 10619 11934
EBITDA 987 1090 1338 1614
Net Income 638 683 865 1048
ROA 21.2 22.4 24.5 28.6
P/B Ratio 17.54 14.68 12.48 10.18
ROE 42.45 37.99 41.49 41.93
FCFF 656.1 541.34 703.81 889.58
FCFF Yield 2.35 1.94 2.52 3.19

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 2,300.28 2,114.53 8.78% 2,325.64 2,109.22 10.26% 2,184.84 1,871.84 16.72% 2,232.67 1,871.96 19.27%
Expenses 2,062.70 1,852.53 11.35% 2,076.09 1,856.49 11.83% 1,946.06 1,664.69 16.90% 1,941.34 1,655.15 17.29%
EBITDA 237.58 262.00 -9.32% 249.55 252.73 -1.26% 238.78 207.15 15.27% 291.33 216.81 34.37%
EBIDTM 10.33% 12.39% 10.73% 11.98% 10.93% 11.07% 13.05% 11.58%
Other Income 0.58 1.07 -45.79% 4.75 0.99 379.80% 4.98 0.50 896.00% 4.33 5.18 -16.41%
Interest 6.56 6.39 2.66% 7.18 7.36 -2.45% 5.47 7.72 -29.15% 5.83 8.60 -32.21%
Depreciation 46.96 37.69 24.60% 44.40 36.35 22.15% 39.93 33.84 18.00% 39.37 34.75 13.29%
PBT 184.64 218.99 -15.69% 202.72 210.01 -3.47% 198.36 166.09 19.43% 250.46 178.64 40.20%
Tax 44.66 51.13 -12.65% 50.64 54.13 -6.45% 49.49 42.96 15.20% 59.02 40.17 46.93%
PAT 139.98 167.86 -16.61% 152.08 155.88 -2.44% 148.87 123.13 20.90% 191.44 138.47 38.25%
PATM 6.09% 7.94% 6.54% 7.39% 6.81% 6.58% 8.57% 7.40%
EPS 0.32 0.38 -15.79% 0.34 0.35 -2.86% 0.34 0.28 21.43% 0.43 0.31 38.71%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 9,043.43 8,328.20 7,068.00 5,635.00 3,937.70 Net Sales Growth 13.50% 17.83% 25.43% 43.10% Cost Of Goods Sold 5,881.36 5,453.70 4,631.70 3,609.30 2,511.10 Gross Profit 3,162.07 2,874.50 2,436.30 2,025.70 1,426.60 GP Margin 34.97% 34.52% 34.47% 35.95% 36.23% Total Expenditure 8,026.19 7,315.00 6,276.00 4,904.70 3,384.60 Power & Fuel Cost - 31.60 28.80 22.80 15.80 % Of Sales - 0.38% 0.41% 0.40% 0.40% Employee Cost - 1,355.10 1,183.10 946.40 653.50 % Of Sales - 16.27% 16.74% 16.80% 16.60% Manufacturing Exp. - 214.70 203.20 141.50 95.30 % Of Sales - 2.58% 2.87% 2.51% 2.42% General & Admin Exp. - 148.10 135.20 116.40 69.70 % Of Sales - 1.78% 1.91% 2.07% 1.77% Selling & Distn. Exp. - 36.70 35.70 27.20 17.10 % Of Sales - 0.44% 0.51% 0.48% 0.43% Miscellaneous Exp. - 75.10 58.30 41.10 22.10 % Of Sales - 0.90% 0.82% 0.73% 0.56% EBITDA 1,017.24 1,013.20 792.00 730.30 553.10 EBITDA Margin 11.25% 12.17% 11.21% 12.96% 14.05% Other Income 14.64 6.90 11.70 30.00 23.60 Interest 25.04 27.30 27.80 28.50 7.30 Depreciation 170.66 147.30 123.70 105.50 37.40 PBT 836.18 845.50 652.20 626.30 532.00 Tax 203.81 207.20 165.20 150.20 135.80 Tax Rate 24.37% 24.51% 25.33% 26.78% 25.53% PAT 632.37 638.30 487.00 410.70 396.20 PAT before Minority Interest 632.37 638.30 487.00 410.70 396.20 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 6.99% 7.66% 6.89% 7.29% 10.06% PAT Growth 8.03% 31.07% 18.58% 3.66% EPS 1.43 1.44 1.10 0.93 0.90

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 1,676.80 1,330.50 1,114.60 709.70 Share Capital 442.10 442.10 315.80 0.10 Total Reserves 1,234.70 888.40 798.80 -0.40 Non-Current Liabilities 184.80 238.20 211.70 48.80 Secured Loans 0.00 0.00 0.00 0.00 Unsecured Loans 8.60 7.80 0.00 13.90 Long Term Provisions 22.70 19.70 16.70 21.10 Current Liabilities 1,227.40 1,287.90 1,195.10 1,005.00 Trade Payables 924.50 925.70 912.90 751.60 Other Current Liabilities 241.00 241.20 225.20 135.30 Short Term Borrowings 0.00 74.00 0.00 67.90 Short Term Provisions 61.90 47.00 57.00 50.20 Total Liabilities 3,089.00 2,856.60 2,521.40 1,763.50 Net Block 599.70 579.20 432.10 169.70 Gross Block 1,193.70 1,037.30 781.40 415.00 Accumulated Depreciation 594.00 458.10 349.30 245.30 Non Current Assets 712.30 720.10 548.70 195.70 Capital Work in Progress 23.70 27.00 32.30 0.10 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 78.20 103.20 76.30 11.60 Other Non Current Assets 10.70 10.70 8.00 14.30 Current Assets 2,376.70 2,136.50 1,972.70 1,567.80 Current Investments 0.00 0.00 0.00 0.00 Inventories 1,139.90 1,209.60 960.00 798.60 Sundry Debtors 895.90 800.40 659.30 674.90 Cash & Bank 268.30 36.80 293.30 37.30 Other Current Assets 72.60 6.20 7.70 5.10 Short Term Loans & Adv. 56.90 83.50 52.40 51.90 Net Current Assets 1,149.30 848.60 777.60 562.80 Total Assets 3,089.00 2,856.60 2,521.40 1,763.50

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 791.00 223.60 500.70 11.40 PBT 845.50 652.20 626.30 532.00 Adjustment 165.50 141.30 131.70 39.00 Changes in Working Capital -2.90 -392.40 4.30 -445.40 Cash after chg. in Working capital 1,008.10 401.10 762.30 125.60 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -217.10 -177.50 -196.20 -114.20 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 -65.40 0.00 Cash From Investing Activity -207.90 -193.70 -100.80 -28.10 Net Fixed Assets -153.10 -250.60 -398.60 Net Investments 0.00 0.00 0.00 Others -54.80 56.90 297.80 Cash from Financing Activity -452.20 -287.10 -143.90 25.00 Net Cash Inflow / Outflow 130.90 -257.20 256.00 8.30 Opening Cash & Equivalents 36.10 293.30 37.30 29.00 Closing Cash & Equivalent 167.00 36.10 293.30 37.30

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 3.79 3.01 2.52 -2.14 ROA 21.47% 18.11% 19.17% 22.47% ROE 42.45% 39.83% 73.71% 0.00% ROCE 56.35% 53.41% 61.22% 68.14% Fixed Asset Turnover 7.47 7.77 9.42 9.49 Receivable days 37.17 37.69 43.21 62.56 Inventory Days 51.49 56.02 56.96 74.03 Payable days 61.91 72.45 84.16 109.25 Cash Conversion Cycle 26.74 21.27 16.00 27.34 Total Debt/Equity 0.01 0.06 0.02 -272.67 Interest Cover 31.97 24.46 20.68 73.88

Top Investors:

mirae asset large & midcap fund

sbi large & midcap fund

icici prudential mutual fund - icici prudential ni

uti - unit linked insurance plan

360 one focused equity fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Motherson Sumi Wirin - Quarterly Results
6th Feb 2025, 16:28 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback