Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Samvardhana Motherson International Ltd

MOTHERSON
NSE
121.21
1.65%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Alert
Watchlist
Note

Samvardhana Motherson International Ltd

MOTHERSON
NSE
121.21
1.65%
30 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,27,930Cr
Close
Close Price
121.21
Industry
Industry
Auto Ancillaries - Diversified
PE
Price To Earnings
37.53
PS
Price To Sales
1.06
Revenue
Revenue
1,21,111Cr
Rev Gr TTM
Revenue Growth TTM
8.71%
PAT Gr TTM
PAT Growth TTM
-18.66%
Peer Comparison
How does MOTHERSON stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MOTHERSON
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
22,51722,46223,47425,64427,05828,86827,81227,66629,31730,21230,17331,409
Growth YoY
Revenue Growth YoY%
30.627.528.326.520.228.518.57.98.34.78.513.5
Expenses
ExpensesCr
20,45620,53821,58523,27324,12426,09325,36424,98026,67427,75427,56228,366
Operating Profit
Operating ProfitCr
2,0611,9251,8892,3702,9352,7752,4482,6862,6432,4582,6113,043
OPM
OPM%
9.28.68.19.210.89.68.89.79.08.18.79.7
Other Income
Other IncomeCr
1076-1011716117944321424868231145
Interest Expense
Interest ExpenseCr
278253488620450444546466426425387341
Depreciation
DepreciationCr
8408398671,0161,0881,0651,1031,1121,2141,2301,2181,321
PBT
PBTCr
9539095238511,5571,4451,2421,3221,2528721,2371,527
Tax
TaxCr
254261229218113348294337137266391454
PAT
PATCr
6996482946331,4441,0979499841,1156068461,072
Growth YoY
PAT Growth YoY%
437.6257.02.126.5106.569.3222.655.4-22.8-44.8-10.98.9
NPM
NPM%
3.12.91.32.55.33.83.43.63.82.02.83.4
EPS
EPS
0.70.60.20.51.41.00.90.61.00.50.81.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
34,67337,21542,37356,30363,52360,72957,37063,53678,78898,6921,13,6631,21,111
Growth
Revenue Growth%
13.97.313.932.912.8-4.4-5.510.824.025.315.26.5
Expenses
ExpensesCr
31,82933,66738,20651,18058,17556,07553,01159,07572,49389,4051,03,1111,10,356
Operating Profit
Operating ProfitCr
2,8443,5484,1675,1235,3484,6544,3594,4616,2959,28710,55210,755
OPM
OPM%
8.29.59.89.18.47.77.67.08.09.49.38.9
Other Income
Other IncomeCr
212177350131333282252464261751,085693
Interest Expense
Interest ExpenseCr
3183453754114235935125437811,8111,8821,578
Depreciation
DepreciationCr
9211,0871,0591,5752,0582,7212,9262,9583,1363,8114,4934,982
PBT
PBTCr
1,8172,2933,0833,2673,2001,6221,1731,4242,4053,8405,2614,887
Tax
TaxCr
5265199101,0071,102688-696077358211,1161,248
PAT
PATCr
1,2921,7742,1722,2602,0989341,2438171,6703,0204,1463,639
Growth
PAT Growth%
17.837.322.54.0-7.2-55.533.0-34.2104.380.937.3-12.2
NPM
NPM%
3.74.85.14.03.31.52.21.32.13.13.63.0
EPS
EPS
1.61.61.21.21.91.41.20.71.52.72.53.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
881321402113163163164526786787041,055
Reserves
ReservesCr
3,2364,2658,1329,67410,64710,94512,24520,13721,77425,47734,17736,077
Current Liabilities
Current LiabilitiesCr
8,4748,57711,38315,33418,89119,57121,13022,28527,51541,72042,06943,872
Non Current Liabilities
Non Current LiabilitiesCr
4,7595,41710,4829,3199,99711,09910,37211,6209,95915,08613,64917,357
Total Liabilities
Total LiabilitiesCr
17,57119,90432,37037,49843,33045,49648,08556,27061,85285,02292,8471,00,834
Current Assets
Current AssetsCr
9,4199,77716,04817,10019,95019,46522,02822,61626,77940,27243,30847,642
Non Current Assets
Non Current AssetsCr
8,15210,12716,32220,39823,38126,03026,05833,65435,07344,75049,53953,193
Total Assets
Total AssetsCr
17,57119,90432,37037,49843,33045,49648,08556,27061,85285,02292,8471,00,834

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
3,3902,1883,8003,2644,3126,3525,0512,4634,6437,5696,286
Investing Cash Flow
Investing Cash FlowCr
-2,853-1,906-6,726-3,194-3,311-2,240-1,894-2,312-2,245-6,662-4,862
Financing Cash Flow
Financing Cash FlowCr
495-2635,518-2,221-225-2,803-2,098-1,217-2,7341,281-2,551
Net Cash Flow
Net Cash FlowCr
1,031192,591-2,1527771,3091,060-1,067-3362,188-1,126
Free Cash Flow
Free Cash FlowCr
1,5512581,0212331,6274,1583,119262,4603,5591,853
CFO To PAT
CFO To PAT%
262.5123.4174.9144.4205.5679.9406.5301.3278.1250.7151.6
CFO To EBITDA
CFO To EBITDA%
119.261.791.263.780.6136.5115.955.273.881.559.6

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
45,27235,30852,32365,63247,13219,27963,64862,95345,45679,31892,175
Price To Earnings
Price To Earnings
56.230.033.741.129.216.561.372.230.429.224.2
Price To Sales
Price To Sales
1.30.91.21.20.70.31.11.00.60.80.8
Price To Book
Price To Book
13.78.06.36.64.31.75.13.12.03.02.6
EV To EBITDA
EV To EBITDA
17.011.113.814.110.25.916.016.28.79.99.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
37.639.839.239.142.242.443.242.242.544.946.3
OPM
OPM%
8.29.59.89.18.47.77.67.08.09.49.3
NPM
NPM%
3.74.85.14.03.31.52.21.32.13.13.6
ROCE
ROCE%
25.926.018.819.016.59.16.95.78.812.313.7
ROE
ROE%
38.940.326.322.919.18.39.94.07.411.611.9
ROA
ROA%
7.38.96.76.04.82.02.61.42.73.54.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Executive Summary** Samvardhana Motherson International Ltd (SAMIL) has transformed from an automotive components manufacturer into a diversified global technology and manufacturing leader, serving the automotive, aerospace, consumer electronics, healthcare, logistics, and industrial technology sectors. As of November 2025, the company operates across 44 countries with over 425 manufacturing and engineering facilities, employing approximately 200,000 people. With a strategic focus on innovation, vertical integration, and diversification via its “3CX10” and “Vision 2025” strategies, SAMIL is evolving into a Tier 0.5 systems integrator and full-system solutions provider. The company aims to achieve $108 billion in revenue through organic growth, M&A, and strategic partnerships, driven by strong customer relationships, technological innovation, and a resilient powertrain-agnostic product portfolio. --- ### **Key Business Developments & Strategic Highlights** #### **1. Strategic Diversification & Growth Vision** - **Vision 2025 & 3CX10 Strategy**: The company adheres to a “3CX10” diversification model, ensuring no single country, customer, or component contributes more than 10% of total revenue. This strategy mitigates risk and enhances long-term sustainability. The goal is to derive **25% of revenues from non-automotive businesses** by 2025. - **Emerging Businesses**: This segment—comprising **Aerospace, Health & Medical, Consumer Electronics, Logistics, Lighting & Electronics, and Technology & Industrial Solutions**—generated over INR 3,100 crores in revenue in FY24-25, more than doubling year-on-year. The segment contributes 8.9% of total gross revenue and is the fastest-growing business pillar. - **Revenue Goals**: SAMIL targets **$108 billion in revenue**, supported by a strong M&A pipeline. Management emphasizes that a single major acquisition could be a strategic turning point. --- #### **2. Automotive & Integrated Solutions** - **Tier 0.5 Supplier Status**: Through the acquisition of **SAS Autosystemtechnik**, SAMIL has become a **Tier 0.5 supplier**, managing complete cockpit and door module assembly with just-in-time (JIT), just-in-sequence (JIS), and just-in-line (JIL) logistics. The Integrated Assemblies division generated **INR 101,091 million in FY25** at an EBITDA margin of 11.5%. - **Modules & Polymer Products (MPP) Division**: A global leader in polymer modules, MPP supplies complex interior and exterior components (e.g., instrument panels, bumpers, chrome finishes). It launched over 80 new programs in 2025 and is expanding via Greenfield facilities in Poland (Żagań), Hungary, China, and the U.S. The MPP division contributes ~48% of group revenue. - **Wiring Harness Division (WHD)**: One of the world’s largest wiring harness providers, WHD serves over 90% of major OEMs across passenger, commercial, off-highway, and rolling stock vehicles. It now offers high-voltage harnesses, EV power electronics, and SMART data cables, capitalizing on zonal and software-defined architectures. - **Vision Systems Division**: A leading global supplier of rearview mirrors, camera monitoring systems (CMS), ADAS, and smart vision technologies. The **EcoMirror**—a 30% lighter, modular sealed design—is gaining OEM traction. The division secured a **$400 million lifetime contract** with a European OEM and is advancing adoption of in-house actuators and electronics. #### **3. Expansion into Non-Automotive Sectors** - **Aerospace Division**: - A **Tier-1 supplier to Airbus** across commercial, helicopter, and advanced systems, supplying components for all major aircraft (A320, A350, B737, etc.) and the full LEAP engine family. - Secured **USD 1.3 billion in aerospace contracts** over 5 years. - Expanded through acquisitions: **CIM Tools (India), AD Industries (France), and Rollon Hydraulics**, strengthening capabilities in precision machining, composites, and surface treatments. - Operates **17 facilities** in India, Europe, and North Africa, with a new Greenfield plant under development for silicon wafer manufacturing equipment—leveraging aerospace-grade machining for the semiconductor industry. - **Consumer Electronics**: - Entered through a strategic partnership with **BIEL Crystal (China)**, leveraging manufacturing scale and engineering. - Constructing its **largest facility worldwide** (equivalent to 20 football fields) in India, targeting 15–17 million units annually by FY26. - First shipments delivered; production is ramping rapidly. Plans to serve as an **alternate supply chain** for major global OEMs. - **Health & Medical Division**: - Operates as a full-service **contract design and manufacturing organization (CDMO)**. - Key acquisitions: **Irillic (surgical imaging)** and **AD Industries (carbon composites for radiology)**. - Launched **Re-Timer 3**, a smart sleep therapy device with mobile app and AI support. - Opened a **Greenfield facility in Chennai** under the PLI scheme, enabling local production of finished medical devices. - **Logistics Solutions**: - Provides end-to-end **4PL and 3PL services**, including component logistics, finished vehicle transport, packaging, and warehousing. - Strategic JVs with **Hamakyorex (Japan)** and **Sanko (Sustainable Packaging)**. - Operates a **170-trailer fleet**, shipping over 5,000 vehicles monthly. - Developed **'Logistics One'**—a digital platform consolidating logistics across 300+ global sites for real-time visibility. - **Technology & Industrial Solutions (TIS)**: - Offers digital engineering, predictive analytics, IoT, cloud transformation, and industrial automation. - Developed proprietary digital products: **iDACS (MES), MOTIF (analytics), and Gennie (AI multilingual agent)**. - Partnered with **Egtronics** to develop vehicle power electronics for clean mobility. - Aims to shift from volume-led to **profitability-first, domain-led consulting**. --- ### **Innovation & Engineering Excellence** - **Engineering & R&D**: - **35 engineering centers** globally, with **10% of workforce engineers**. - **3,000+ granted patents**, with 600 applications filed by March 2025. - Focus on next-gen tech: **ADAS, CMS, ambient lighting, foldable mirrors, AI/ML, and quantum computing R&D**. - **Vertical Integration**: SAMIL has significantly in-sourced production: - Cross-car beams, mirror assemblies, actuators, PCBs, lighting electronics, rubber mixing, and high-voltage cables. - This reduces costs, improves quality control, and enhances supply chain resilience. - **Smart Manufacturing**: - Implements AI-driven quality inspections, **digital twins, automation, and robotics** across facilities. - Achieved **CMMI Level 5 certification** in software development. --- ### **Global Reach & Manufacturing Strength** - **Global Footprint**: - 425+ facilities in **44 countries**, with growing presence in **India, Mexico, USA, China, and Southeast Asia**. - Over **50% of revenue** from emerging markets. - **Strategic Localization**: - Follows a **“globally local” model**: produce where consumed, using local teams and supply chains. - 14 Greenfield projects underway globally, **9 in India**—targeting automotive, aerospace, electronics, and healthcare. - Largest facility in the world under construction in India (Chennai), with two additional consumer electronics plants in development. --- ### **M&A & Strategic Partnerships** - **Acquisition Strategy**: - Completed **47 global acquisitions**, transforming distressed assets into profitable units. Recent key deals: - **SAS Autosystemtechnik**: For Tier 0.5 integration. - **Ichikoh Industries**: For mirror and lighting tech. - **Atsumitec**: Expanded metal machining and global presence (Japan, Vietnam, Indonesia). - **Dr. Schneider**: Added high-end interior lighting and smart surfaces. - **AD Industries & Irillic**: For aerospace and healthcare expansion. - **Strategic JVs & Alliances**: - BIEL Crystal (consumer electronics), Sanko (sustainable packaging), Hamakyorex (logistics), Egtronics (power electronics), Matsui, and DMG Mori. - These partnerships enable rapid capability transfer and market access. --- ### **Sustainability & Operational Efficiency** - **Sustainable Packaging Initiative**: - Piloted **Foldable Large Containers (FLCs)**, eliminating spool damage and doubling transport capacity. - JV with **Sanko** enables reusable, eco-friendly packaging solutions globally. - **Cost Optimization**: - Realizing **EUR 50 million annual savings** in Central/Western Europe. - Focus on automation, digitalization, and in-sourcing to enhance ROCE. - **Green Technologies**: - Launched **EcoMirror** for lower drag and emissions. - **Ecodry adiabatic cooling** reduces water usage by 95%. - Develops energy-efficient lighting, LED modules, and EV-compatible components. --- ### **Customer Base & Market Position** - **Automotive Leadership**: - Supplies **7 of the top 10 EV makers in China** and leverages these relationships to support their global expansion. - Top customers include **Mercedes-Benz, BMW, Volkswagen, Toyota, Ford, Tata Motors**—collectively covering over 60% of global light vehicle production. - **Booked Business**: - **USD 88.1 billion in total booked business** as of March 2025 (including $2.7 billion non-automotive), providing multi-year revenue visibility. - **Global Diversification**: - No single customer exceeds **10% of total revenue**. - Geographic mix: **India (~55% revenue from emerging markets), North America (~11.7%), Europe (~8.1%)**.