Search & Analyze

Samvardhana Motherson International Ltd.

Automobile & AncillariesAuto Ancillary

www.motherson.com BSE: 517334NSE: MOTHERSON

₹149.45BSE2.35%

23 Oct, 11:47 AM

₹149.45

₹1.65L Cr

37.69

3.81

10.77%

₹153.60

₹148.75

₹173.25

₹101.05

Customise metrics bar

Price Performance

Peer Comparison

Name
Samvardhana Motherson International Ltd. MOTHERSON	149.45	37.69	1,65,087.04	0.39	1,075.66	77.48%	35,243.77	16.65%	13.63
BOSCH LTD BOSCHLTD	43,750.00	55.35	1,29,045.44	0.61	706.10	-36.74%	5,841.90	22.00%	25.60
UNOMINDA UNOMINDA	1,040.10	51.31	60,062.36	0.25	315.51	2.10%	5,556.85	23.79%	20.74
SONACOMS SONACOMS	755.00	68.88	47,124.86	0.44	178.51	46.67%	1,301.20	52.38%	14.75
TIINDIA TIINDIA	2,045.90	67.05	39,602.96	0.17	293.96	-3.04%	6,215.33	17.07%	27.33
ENDURANCE ENDURANCE	2,239.00	33.96	31,494.41	0.49	244.52	8.03%	4,314.89	30.01%	18.33
CRAFTSMAN CRAFTSMAN	10,840.70	61.87	28,353.24	0.10	150.55	116.31%	2,431.58	36.30%	14.65
GABRIEL(I) GABRIEL	1,328.80	87.21	25,464.36	0.37	108.13	2.53%	1,425.68	15.50%	26.37

Quarterly Results

consolidated figures in ₹ Crores · Quarterly

Particulars	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	27,058.22	28,867.96	27,811.86	27,665.92	29,316.83	30,212.00	30,172.97	31,409.39	34,309.31	35,243.77
Expenses	24,123.65	26,225.37	25,363.92	24,980.12	26,834.21	27,950.45	27,562.25	28,366.32	30,696.18	32,293.85
	2,934.57	2,642.59	2,447.94	2,685.80	2,482.62	2,261.55	2,610.72	3,043.07	3,613.13	2,949.92
	10.85%	9.15%	8.80%	9.71%	8.47%	7.49%	8.65%	9.69%	10.53%	8.37%
	84.00	70.88	259.24	111.20	116.39	-56.01	85.06	4.89	-136.94	81.56
Interest	450.38	444.48	546.16	466.13	425.62	425.04	386.54	341.07	471.76	458.97
	1,087.83	931.85	1,102.84	1,112.36	1,053.42	1,032.93	1,217.86	1,320.83	1,187.78	1,211.91
	1,556.88	1,445.20	1,242.41	1,321.67	1,252.02	871.84	1,237.01	1,526.60	1,989.42	1,532.89
	7.25%	24.08%	23.63%	25.52%	10.91%	30.48%	31.64%	29.76%	21.51%	29.83%
	1,371.82	994.17	879.74	878.63	1,050.50	511.84	827.00	1,023.70	1,497.14	1,032.05
	2.02	1.47	1.25	1.25	1.49	0.73	0.78	0.97	1.42	0.98

Profit & Loss

consolidated figures in ₹ Crores · Annual

Particulars	FY 2021-22 (Mar)	FY 2022-23 (Mar)	FY 2023-24 (Mar)	FY 2024-25 (Mar)	FY 2025-26 (Mar)
No of Months	12.00	12.00	12.00	12.00	12.00
INCOME :
	63,774.00	78,788.10	98,691.70	1,13,662.60	1,26,103.70
	63,774.00	78,788.10	98,691.70	1,13,662.60	1,26,103.70
EXPENDITURE :
Increase/Decrease in Stock	-251.40	-323.50	46.80	245.60	-368.70
Raw Material Consumed	36,987.70	45,640.90	54,367.90	60,806.60	68,216.10
Power & Fuel Cost	1,285.70	2,101.80	1,708.30	1,905.40	2,059.30
Employee Cost	15,374.60	17,931.40	23,538.50	28,387.00	31,477.70
Other Manufacturing Expenses	2,069.60	2,672.40	3,171.90	4,432.50	5,149.20
General and Administration Expenses	1,603.40	2,355.70	3,780.00	4,231.60	4,543.70
Selling and Distribution Expenses	1,051.10	1,375.80	1,672.50	1,966.40	2,082.10
Miscellaneous Expenses	953.90	738.50	1,119.20	1,135.60	1,041.40
	59,074.60	72,493.00	89,405.10	1,03,110.70	1,14,200.80
Operating Profit (Excl OI)	4,699.40	6,295.10	9,286.60	10,551.90	11,902.90
	257.70	169.60	187.60	557.70	310.50
	4,957.10	6,464.70	9,474.20	11,109.60	12,213.40
Interest	542.60	780.90	1,811.20	1,882.40	1,624.40
PBDT	4,414.50	5,683.80	7,663.00	9,227.20	10,589.00
	2,958.20	3,135.80	3,810.50	4,493.40	5,133.80
Profit Before Taxation & Exceptional Items	1,456.30	2,548.00	3,852.50	4,733.80	5,455.20
Exceptional Income / Expenses	-48.10	-99.50	-249.90		-413.50
	1,424.20	2,404.80	3,840.20	5,261.30	5,624.90
Provision for Tax	606.90	735.20	820.60	1,115.60	1,539.30
	817.30	1,669.60	3,019.60	4,145.70	4,085.60
Extra items			0.00	0.00	0.00
Minority Interest	-307.70	-174.00	-303.40	-342.70	-225.90
Consolidated Net Profit	873.80	1,495.60	2,716.20	3,803.00	3,859.70
Profit Balance B/F	8,110.20	7,641.40	9,073.10	11,980.40	15,289.00
Appropriations	8,984.00	9,137.00	11,789.30	15,783.40	19,148.70
Equity Dividend %	65.00%	65.00%	80.00%	85.00%	60.00%
	1.93	2.21	4.01	5.41	3.66
Adjusted EPS	0.86	1.47	2.67	3.60	3.66

Balance Sheet

consolidated figures in ₹ Crores

Particulars	FY 2021-22 (Mar)	FY 2022-23 (Mar)	FY 2023-24 (Mar)	FY 2024-25 (Mar)	FY 2025-26 (Mar)
	451.80	677.60	677.60	703.60	1,055.40
Total Reserves	20,136.50	21,773.90	25,477.30	34,176.70	39,924.20
Reserve excluding Revaluation Reserve	20,136.50	21,773.90	25,477.30	34,176.70	39,924.20
Revaluation reserve	0.00
	20,588.30	22,451.50	26,154.90	34,880.30	40,979.60
Minority Interest	1,776.30	1,925.40	2,060.60	2,248.20	2,679.50
Secured Loans	5,270.20	2,336.40	6,266.20	3,485.90	1,696.80
Unsecured Loans	3,230.50	4,281.90	3,714.40	4,553.10	8,553.60
Deferred Tax Assets / Liabilities	-604.10	-842.70	-1,230.70	-1,463.60	-1,803.10
Other Long Term Liabilities	1,893.60	2,227.20	3,388.40	3,628.20	5,039.00
Long Term Provisions	681.40	592.20	872.90	1,004.50	1,295.40
Total Non-Current Liabilities	10,471.60	8,595.00	13,011.20	11,208.10	14,781.70
Trade Payables	11,360.30	14,136.30	22,617.20	23,669.20	28,164.70
Other Current Liabilities	6,620.30	10,092.20	15,540.20	12,723.80	16,510.90
Short Term Borrowings	3,205.10	2,212.90	1,554.60	3,868.30	2,523.00
Short Term Provisions	1,099.60	1,074.00	2,008.40	1,808.10	1,983.20
Total Current Liabilities	22,285.30	27,515.40	41,720.40	42,069.40	49,181.80
Total Liabilities	55,121.50	60,487.30	82,947.10	90,406.00	1,07,622.60
Gross Block	36,245.20	41,525.40	59,245.20	70,910.30	85,761.50
Less: Accumulated Depreciation	15,358.10	18,877.80	29,707.40	38,420.50	47,909.30
Less: Impairment of Assets					151.70
Net Block	20,887.10	22,647.60	29,537.80	32,489.80	37,700.50
Capital Work in Progress	1,248.80	1,422.20	2,430.60	2,606.70	4,015.60
Non Current Investments	6,460.50	6,287.00	6,422.80	6,530.50	7,143.90
Long Term Investment	6,460.50	6,287.00	6,422.80	6,530.50	7,143.90
Long Term Loans & Advances	2,062.90	1,670.30	2,136.30	3,072.40	3,742.90
Other Non Current Assets	1,261.00	1,126.00	1,496.50	1,668.80	2,015.50
Total Non-Current Assets	32,505.30	33,708.10	42,674.90	47,098.10	55,494.00
Currents Investments	1.20	2.90	98.60	69.10	94.10
Inventories	6,441.70	7,822.80	9,138.60	10,787.30	12,646.70
Sundry Debtors	6,573.10	8,513.50	15,637.10	17,430.70	19,881.00
Cash and Bank	4,999.40	4,698.70	6,985.70	6,288.80	8,233.90
Other Current Assets	788.00	993.90	2,450.40	2,815.30	3,554.80
Short Term Loans and Advances	3,812.80	4,747.40	5,961.80	5,916.70	7,718.10
Total Current Assets	22,616.20	26,779.20	40,272.20	43,307.90	52,128.60
Net Current Assets (Including Current Investments)	330.90	-736.20	-1,448.20	1,238.50	2,946.80
Total Assets	55,121.50	60,487.30	82,947.10	90,406.00	1,07,622.60
Contingent Liabilities	418.70	346.40	375.70	440.20	574.40
Total Debt	12,760.90	12,165.70	17,351.30	14,643.60	15,894.90
	45.57	33.13	38.60	49.57	38.83
Adjusted Book Value	20.25	22.09	25.73	33.05	38.83

Cash Flow

consolidated figures in ₹ Crores

Particulars	FY 2021-22 (Mar)	FY 2022-23 (Mar)	FY 2023-24 (Mar)	FY 2024-25 (Mar)	FY 2025-26 (Mar)
No of Months	12.00	12.00	12.00	12.00	12.00
	1,908.80	2,404.80	3,840.20	5,261.30	5,624.90
Adjustment	3,464.80	3,776.20	5,231.40	4,923.10	6,407.90
Changes In working Capital	-2,078.50	-684.60	-67.30	-2,078.40	941.90
Cash Flow after changes in Working Capital	3,295.10	5,496.40	9,004.30	8,106.00	12,974.70
Cash Flow from Operating Activities	2,462.70	4,643.00	7,568.90	6,286.20	11,284.00
Cash Flow from Investing Activities	-2,311.90	-2,244.80	-6,661.70	-4,861.60	-6,123.60
Cash Flow from Financing Activitie	-1,217.40	-2,734.20	1,280.70	-2,550.70	-3,274.80
Net Cash Inflow / Outflow	-1,066.60	-336.00	2,187.90	-1,126.10	1,885.60
Opening Cash & Cash Equivalents	5,936.60	4,877.50	4,538.10	6,743.20	5,642.60
Effect of Foreign Exchange Fluctuations	7.50	-3.40	17.20	25.50	-12.40
Closing Cash & Cash Equivalent	4,877.50	4,538.10	6,743.20	5,642.60	7,515.80

Ratios

Valuation

37.69

3.81

13.79

1.27

4.11

40.66

Profitability

10.77

13.63

4.13

9.44

3.24

Leverage & Liquidity

0.39

1.06

4.46

Returns

0.39

1.27

Shareholding Pattern

Numbers in percentages

Particulars	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	Sep '25	Dec '25	Mar '26	Jun '26	Sep '26
	60.36	58.13	58.13	58.13	48.60	48.58	48.60	48.60	48.60	48.60
	30.97	33.34	33.52	33.42	33.36	33.01	33.36	33.58	33.52	33.84
	8.67	8.54	8.35	8.44	18.04	18.40	18.04	17.82	17.89	17.57
	39.64	41.87	41.87	41.87	51.40	51.42	51.40	51.40	51.40	51.40
No. of Shareholders	10,83,236	12,18,776	12,64,328	13,06,219	13,03,287	13,40,450	12,55,307	12,20,691	11,93,976	11,84,858

Mutual Funds Invested(342)

Based on each fund's latest monthly portfolio · Sep 2026

A total of 223 active funds hold 14.32% in Samvardhana Motherson International Ltd., contributing to ₹24.91K Cr of holdings

Fund				As of
SB SBI Large Cap Fund - Growth - Direct PlanLarge Cap Fund	1,986.87	3.79	12,17,00,000	Sep '26
QU Quant ELSS Tax Saver Fund - Growth - Direct PlanEquity - ELSS - Tax Saver Fund	1,227.55	9.37	7,51,89,750	Sep '26
NI Nippon India Large Cap Fund - Growth - Direct PlanLarge Cap Fund	1,037.51	2.02	6,35,49,826	Sep '26
NI Nippon India Multi Cap Fund - Growth - Direct PlanMulti Cap Fund	915.60	1.70	5,60,82,195	Sep '26
MO Motilal Oswal Midcap Fund - Growth - Direct PlanMid Cap Fund	906.94	2.26	5,55,52,163	Sep '26
NI Nippon India Growth Mid Cap Fund - Growth Option - Direct PlanMid Cap Fund	848.95	1.69	5,20,00,000	Sep '26
QU Quant Flexi Cap Fund - Growth - Direct PlanFlexi Cap Fund	678.60	9.28	4,15,65,737	Sep '26
IP ICICI Prudential Balanced Advantage Fund - Growth - Direct PlanHybrid - Balanced Advantage	585.37	0.81	3,58,54,864	Sep '26
IP ICICI Prudential Flexi Cap Fund - Growth - Direct PlanFlexi Cap Fund	570.09	2.27	3,49,18,917	Sep '26
SB SBI Contra Fund - Growth - Direct PlanEquity - Contra Fund	543.18	1.21	3,32,70,766	Sep '26

Corporate Actions

Showing: All

Date	Type	Details	Ex-Date	Record Date
2026-07-22	Board Meeting	Quarterly Results
2026-07-08	AGM
2026-05-20	Ex Dividend	Rs.0.2500 per share(25%)Final Dividend	2026-07-14	2026-07-14

Insider Trading

Date	Person	Category	Transaction Type	Shares	Value (₹)
2026-09-28	Motherson ESOP Trust	Market	Buy	102,194
2026-09-28	Motherson ESOP Trust	Market	Buy	3,697,806

Sector Overview

Automobile & AncillariesAuto Ancillary

Samvardhana Motherson International Ltd. operates in the Automobile & Ancillaries sector under the Auto Ancillary industry. This sector is one of the key drivers of the Indian economy and is closely tracked by the relevant Nifty sectoral index.

Company Profile

Corporate information and contact details

Key Management

8 members across the board and senior leadership

Vivek Chaand Sehgal

Chairman

—

Dinesh Kumar Khara

Non Executive Independent Director

₹43.95 L

Mar '26

Rekha Sethi

Non Executive Independent Director

₹87.00 L

Mar '26

Veli Matti Ruotsala

Non Executive Independent Director

₹83.20 L

Mar '26

Robert Joseph Remenar

Non Executive Independent Director

₹79.60 L

Mar '26

Laksh Vaaman Sehgal

Non Independent & Non Executive Director

—

Pankaj Mital

Whole Time Director & President - SAMIL

₹5.65 Cr

Mar '26

Alok Goel

Company Secretary & Compliance Officer

—

MOTHERSON Latest News

News

10 of 10 articles

EQUITY23 Sept 2026 · 14:21

Samvardhana Motherson International rises on incorporating indirect subsidiary in USA

MHSCL-US is established, inter-alia, with the objects to offer world class supply chain solutions to automotive industry and support customers

EQUITY23 Sept 2026 · 14:18

Samvardhana Motherson International informs about acquisition

COMPANY23 Sept 2026 · 14:10

Samvardhana Motherson International incorporates indirect subsidiary in USA

MHSCL-US is established, inter-alia, with the objects to offer world class supply chain solutions to automotive industry and support customers

EQUITY21 Sept 2026 · 11:46

Samvardhana Motherson International informs about acquisition

COMPANY27 Aug 2026 · 13:04

Samvardhana Motherson’s arm sets up greenfield manufacturing facility at Pune

This facility enhances the company’s Electronics Manufacturing Services capability within its Lighting & Electronics vertical

EQUITY26 Aug 2026 · 18:02

Samvardhana Motherson International informs about commencement of commercial production

EQUITY7 Aug 2026 · 09:40

Samvardhana Motherson International jumps as its arm incorporates subsidiary

The newly incorporated entity belongs to Aerospace and Advance Systems industry

COMPANY7 Aug 2026 · 09:17

Samvardhana Motherson International’s arm incorporates subsidiary

The newly incorporated entity belongs to Aerospace and Advance Systems industry

COMPANY6 Aug 2026 · 14:30

SAMIL reports over two-fold jump in Q1 consolidated net profit

The total consolidated income of the company has increased by 16.61% at Rs 35,325.33 crore for Q1FY27

EQUITY22 Jul 2026 · 12:27

Samvardhana Motherson International informs about updates on acquisition

MOTHERSON

₹149.45

-2.35%