| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,109 | 2,115 | 2,233 | 2,185 | 2,326 | 2,300 | 2,510 | 2,494 | 2,762 | 2,887 | 3,335 | 3,407 | |
Growth YoY Revenue Growth YoY% | 14.9 | 25.4 | 19.3 | 17.5 | 10.3 | 8.8 | 12.4 | 14.2 | 18.8 | 25.5 | 32.9 | 36.6 |
| 1,856 | 1,853 | 1,941 | 1,946 | 2,076 | 2,063 | 2,238 | 2,250 | 2,482 | 2,625 | 3,061 | 3,149 | |
| 253 | 262 | 291 | 239 | 250 | 238 | 271 | 244 | 280 | 262 | 274 | 258 | |
OPM OPM% | 12.0 | 12.4 | 13.1 | 10.9 | 10.7 | 10.3 | 10.8 | 9.8 | 10.1 | 9.1 | 8.2 | 7.6 |
| 1 | 1 | 4 | 5 | 5 | 1 | 2 | 1 | 1 | 1 | 1 | 5 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 6 | 5 | 7 | 7 | 6 | 6 | 6 | 7 | 6 | 8 |
Depreciation DepreciationCr | 36 | 38 | 39 | 40 | 44 | 47 | 48 | 49 | 53 | 57 | 57 | 60 |
PBT PBTCr | 210 | 219 | 250 | 198 | 203 | 185 | 220 | 190 | 221 | 200 | 212 | 195 |
| 54 | 51 | 59 | 49 | 51 | 45 | 55 | 47 | 56 | 50 | 44 | 50 | |
| 156 | 168 | 191 | 149 | 152 | 140 | 165 | 143 | 165 | 149 | 167 | 145 | |
Growth YoY PAT Growth YoY% | 33.9 | 58.1 | 38.3 | 20.9 | -2.4 | -16.6 | -13.8 | -3.9 | 8.7 | 6.8 | 1.4 | 1.6 |
NPM NPM% | 7.4 | 7.9 | 8.6 | 6.8 | 6.5 | 6.1 | 6.6 | 5.7 | 6.0 | 5.2 | 5.0 | 4.3 |
| 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,109 | 2,115 | 2,233 | 2,185 | 2,326 | 2,300 | 2,510 | 2,494 | 2,762 | 2,887 | 3,335 | 3,407 | |
Growth YoY Revenue Growth YoY% | 14.9 | 25.4 | 19.3 | 17.5 | 10.3 | 8.8 | 12.4 | 14.2 | 18.8 | 25.5 | 32.9 | 36.6 |
| 1,856 | 1,853 | 1,941 | 1,946 | 2,076 | 2,063 | 2,238 | 2,250 | 2,482 | 2,625 | 3,061 | 3,149 | |
| 253 | 262 | 291 | 239 | 250 | 238 | 271 | 244 | 280 | 262 | 274 | 258 | |
OPM OPM% | 12.0 | 12.4 | 13.1 | 10.9 | 10.7 | 10.3 | 10.8 | 9.8 | 10.1 | 9.1 | 8.2 | 7.6 |
| 1 | 1 | 4 | 5 | 5 | 1 | 2 | 1 | 1 | 1 | 1 | 5 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 6 | 5 | 7 | 7 | 6 | 6 | 6 | 7 | 6 | 8 |
Depreciation DepreciationCr | 36 | 38 | 39 | 40 | 44 | 47 | 48 | 49 | 53 | 57 | 57 | 60 |
PBT PBTCr | 210 | 219 | 250 | 198 | 203 | 185 | 220 | 190 | 221 | 200 | 212 | 195 |
| 54 | 51 | 59 | 49 | 51 | 45 | 55 | 47 | 56 | 50 | 44 | 50 | |
| 156 | 168 | 191 | 149 | 152 | 140 | 165 | 143 | 165 | 149 | 167 | 145 | |
Growth YoY PAT Growth YoY% | 33.9 | 58.1 | 38.3 | 20.9 | -2.4 | -16.6 | -13.8 | -3.9 | 8.7 | 6.8 | 1.4 | 1.6 |
NPM NPM% | 7.4 | 7.9 | 8.6 | 6.8 | 6.5 | 6.1 | 6.6 | 5.7 | 6.0 | 5.2 | 5.0 | 4.3 |
| 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,938 | 5,635 | 7,068 | 8,327 | 9,319 | 11,478 | 12,391 |
Growth Revenue Growth% | 43.1 | 25.4 | 17.8 | 11.9 | 23.2 | 28.7 | |
| 3,385 | 4,905 | 6,276 | 7,315 | 8,323 | 10,417 | 11,317 | |
| 553 | 730 | 792 | 1,012 | 996 | 1,060 | 1,074 | |
OPM OPM% | 14.1 | 13.0 | 11.2 | 12.2 | 10.7 | 9.2 | 8.7 |
| 24 | -35 | 12 | 8 | 13 | 4 | 8 | |
Interest Expense Interest ExpenseCr | 7 | 29 | 28 | 27 | 25 | 26 | 28 |
Depreciation DepreciationCr | 37 | 106 | 124 | 147 | 179 | 216 | 227 |
PBT PBTCr | 532 | 561 | 652 | 846 | 806 | 822 | 828 |
| 136 | 150 | 165 | 207 | 200 | 197 | 200 | |
PAT PATCr | 396 | 411 | 487 | 638 | 606 | 625 | 627 |
Growth PAT Growth% | 3.7 | 18.6 | 31.1 | -5.1 | 3.2 | 4.5 | |
NPM NPM% | 10.1 | 7.3 | 6.9 | 7.7 | 6.5 | 5.5 | 5.1 |
| 1.3 | 0.4 | 0.7 | 1.0 | 0.9 | 0.9 | 0.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 3,938 | 5,635 | 7,068 | 8,327 | 9,319 | 11,478 | 12,391 |
Growth Revenue Growth% | 43.1 | 25.4 | 17.8 | 11.9 | 23.2 | 28.7 | |
| 3,385 | 4,905 | 6,276 | 7,315 | 8,323 | 10,417 | 11,317 | |
| 553 | 730 | 792 | 1,012 | 996 | 1,060 | 1,074 | |
OPM OPM% | 14.1 | 13.0 | 11.2 | 12.2 | 10.7 | 9.2 | 8.7 |
| 24 | -35 | 12 | 8 | 13 | 4 | 8 | |
Interest Expense Interest ExpenseCr | 7 | 29 | 28 | 27 | 25 | 26 | 28 |
Depreciation DepreciationCr | 37 | 106 | 124 | 147 | 179 | 216 | 227 |
PBT PBTCr | 532 | 561 | 652 | 846 | 806 | 822 | 828 |
| 136 | 150 | 165 | 207 | 200 | 197 | 200 | |
PAT PATCr | 396 | 411 | 487 | 638 | 606 | 625 | 627 |
Growth PAT Growth% | 3.7 | 18.6 | 31.1 | -5.1 | 3.2 | 4.5 | |
NPM NPM% | 10.1 | 7.3 | 6.9 | 7.7 | 6.5 | 5.5 | 5.1 |
| 1.3 | 0.4 | 0.7 | 1.0 | 0.9 | 0.9 | 0.9 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 710 | 316 | 442 | 442 | 442 | 663 |
Reserves ReservesCr | 0 | 799 | 888 | 1,235 | 1,256 | 1,499 |
| 1,005 | 1,195 | 1,288 | 1,227 | 1,807 | 2,355 | |
| 75 | 252 | 279 | 235 | 224 | 229 | |
| 1,789 | 2,562 | 2,898 | 3,139 | 3,729 | 4,746 | |
| 1,568 | 1,973 | 2,137 | 2,377 | 2,853 | 3,808 | |
| 222 | 589 | 761 | 762 | 876 | 938 | |
| 1,789 | 2,562 | 2,898 | 3,139 | 3,729 | 4,746 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 710 | 316 | 442 | 442 | 442 | 663 |
Reserves ReservesCr | 0 | 799 | 888 | 1,235 | 1,256 | 1,499 |
| 1,005 | 1,195 | 1,288 | 1,227 | 1,807 | 2,355 | |
| 75 | 252 | 279 | 235 | 224 | 229 | |
| 1,789 | 2,562 | 2,898 | 3,139 | 3,729 | 4,746 | |
| 1,568 | 1,973 | 2,137 | 2,377 | 2,853 | 3,808 | |
| 222 | 589 | 761 | 762 | 876 | 938 | |
| 1,789 | 2,562 | 2,898 | 3,139 | 3,729 | 4,746 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 11 | 501 | 224 | 791 | 365 | 761 | |
| -28 | -101 | -194 | -208 | -60 | -200 | |
| 25 | -144 | -287 | -452 | -457 | -510 | |
Net Cash Flow Net Cash FlowCr | 8 | 256 | -257 | 131 | -153 | 52 |
Free Cash Flow Free Cash FlowCr | -17 | 400 | 26 | 680 | 194 | 561 |
CFO To PAT CFO To PAT% | 2.9 | 121.9 | 45.9 | 123.9 | 60.2 | 121.8 |
CFO To EBITDA CFO To EBITDA% | 2.1 | 68.6 | 28.2 | 78.1 | 36.6 | 71.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| 11 | 501 | 224 | 791 | 365 | 761 | |
| -28 | -101 | -194 | -208 | -60 | -200 | |
| 25 | -144 | -287 | -452 | -457 | -510 | |
Net Cash Flow Net Cash FlowCr | 8 | 256 | -257 | 131 | -153 | 52 |
Free Cash Flow Free Cash FlowCr | -17 | 400 | 26 | 680 | 194 | 561 |
CFO To PAT CFO To PAT% | 2.9 | 121.9 | 45.9 | 123.9 | 60.2 | 121.8 |
CFO To EBITDA CFO To EBITDA% | 2.1 | 68.6 | 28.2 | 78.1 | 36.6 | 71.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 20,353 | 21,380 | 29,166 | 23,016 | 24,464 | 23,377 | |
Price To Earnings Price To Earnings | 49.6 | 44.0 | 45.8 | 38.0 | 39.2 | 37.1 | |
Price To Sales Price To Sales | 3.6 | 3.0 | 3.5 | 2.5 | 2.1 | 1.9 | |
Price To Book Price To Book | 18.3 | 16.1 | 17.4 | 13.6 | 11.3 | 10.8 | |
EV To EBITDA EV To EBITDA | 27.9 | 27.4 | 28.8 | 23.1 | 23.2 | 22.2 | |
GPM GPM% | 34.0 | 33.7 | 31.8 | 32.1 | 31.7 | 29.9 | 29.9 |
OPM OPM% | 14.1 | 13.0 | 11.2 | 12.2 | 10.7 | 9.2 | 8.7 |
NPM NPM% | 10.1 | 7.3 | 6.9 | 7.7 | 6.5 | 5.5 | 5.1 |
ROCE ROCE% | 66.9 | 42.2 | 39.9 | 45.1 | 42.2 | 35.4 | 35.4 |
ROE ROE% | 55.8 | 36.9 | 36.6 | 38.1 | 35.7 | 28.9 | 28.9 |
ROA ROA% | 22.1 | 16.0 | 16.8 | 20.3 | 16.3 | 13.2 | 13.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 20,353 | 21,380 | 29,166 | 23,016 | 24,464 | 23,377 | |
Price To Earnings Price To Earnings | 49.6 | 44.0 | 45.8 | 38.0 | 39.2 | 37.1 | |
Price To Sales Price To Sales | 3.6 | 3.0 | 3.5 | 2.5 | 2.1 | 1.9 | |
Price To Book Price To Book | 18.3 | 16.1 | 17.4 | 13.6 | 11.3 | 10.8 | |
EV To EBITDA EV To EBITDA | 27.9 | 27.4 | 28.8 | 23.1 | 23.2 | 22.2 | |
GPM GPM% | 34.0 | 33.7 | 31.8 | 32.1 | 31.7 | 29.9 | 29.9 |
OPM OPM% | 14.1 | 13.0 | 11.2 | 12.2 | 10.7 | 9.2 | 8.7 |
NPM NPM% | 10.1 | 7.3 | 6.9 | 7.7 | 6.5 | 5.5 | 5.1 |
ROCE ROCE% | 66.9 | 42.2 | 39.9 | 45.1 | 42.2 | 35.4 | 35.4 |
ROE ROE% | 55.8 | 36.9 | 36.6 | 38.1 | 35.7 | 28.9 | 28.9 |
ROA ROA% | 22.1 | 16.0 | 16.8 | 20.3 | 16.3 | 13.2 | 13.2 |
Documents — Motherson Sumi Wiring India Ltd
Concall Transcript Summaries — Motherson Sumi Wiring India Ltd