Motherson Sumi Wiring India Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: June 8, 2025, 10:36 am

Market Cap	26,752 Cr.
Current Price	60.5
High / Low	80.0/46.1
Stock P/E	44.2
Book Value	3.84
Dividend Yield	1.40 %
ROCE	42.5 %
ROE	35.9 %
Face Value	1.00
PEG Ratio	4.35

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Motherson Sumi Wiring India Ltd

Competitors of Motherson Sumi Wiring India Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Motherson Sumi Wiring India Ltd	26,752 Cr.	60.5	80.0/46.1	44.2	3.84	1.40 %	42.5 %	35.9 %	1.00
Hindusthan Urban Infrastructure Ltd	257 Cr.	1,783	3,550/1,670		2,339	0.00 %	6.80 %	10.6 %	10.0
Dynamic Cables Ltd	2,193 Cr.	905	1,095/455	33.8	154	0.06 %	26.4 %	22.1 %	10.0
Cybele Industries Ltd	24.5 Cr.	22.9	61.0/18.2		44.5	0.00 %	13.5 %	22.1 %	10.0
BC Power Controls Ltd	13.8 Cr.	1.98	6.00/1.67	17.5	5.94	0.00 %	3.85 %	1.92 %	2.00
Industry Average	18,117.60 Cr	1,238.37		46.94	388.04	0.31%	18.24%	16.31%	6.77

All Competitor Stocks of Motherson Sumi Wiring India Ltd

Quarterly Result

Metric	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Sales	1,662	1,671	1,835	1,687	1,872	1,859	2,109	2,115	2,233	2,185	2,326	2,300	2,510
Expenses	1,443	1,468	1,654	1,508	1,655	1,665	1,856	1,853	1,941	1,946	2,076	2,063	2,238
Operating Profit	219	203	181	179	217	194	253	262	291	239	250	238	271
OPM %	13%	12%	10%	11%	12%	10%	12%	12%	13%	11%	11%	10%	11%
Other Income	-56	8	11	1	5	14	1	1	4	5	5	1	2
Interest	19	7	6	7	9	8	7	6	6	5	7	7	6
Depreciation	67	28	30	32	35	34	36	38	39	40	44	47	48
Profit before tax	76	176	156	141	179	166	210	219	250	198	203	185	220
Tax %	39%	28%	25%	25%	22%	26%	26%	23%	24%	25%	25%	24%	25%
Net Profit	46	126	116	106	138	123	156	168	191	149	152	140	165
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	0.32	0.37

Last Updated: May 31, 2025, 5:33 am

Below is a detailed analysis of the quarterly data for Motherson Sumi Wiring India Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Sales, as of Mar 2025, the value is 2,510.00 Cr.. The value appears strong and on an upward trend. It has increased from 2,300.00 Cr. (Dec 2024) to 2,510.00 Cr., marking an increase of 210.00 Cr..
For Expenses, as of Mar 2025, the value is 2,238.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2,063.00 Cr. (Dec 2024) to 2,238.00 Cr., marking an increase of 175.00 Cr..
For Operating Profit, as of Mar 2025, the value is 271.00 Cr.. The value appears strong and on an upward trend. It has increased from 238.00 Cr. (Dec 2024) to 271.00 Cr., marking an increase of 33.00 Cr..
For OPM %, as of Mar 2025, the value is 11.00%. The value appears strong and on an upward trend. It has increased from 10.00% (Dec 2024) to 11.00%, marking an increase of 1.00%.
For Other Income, as of Mar 2025, the value is 2.00 Cr.. The value appears strong and on an upward trend. It has increased from 1.00 Cr. (Dec 2024) to 2.00 Cr., marking an increase of 1.00 Cr..
For Interest, as of Mar 2025, the value is 6.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 7.00 Cr. (Dec 2024) to 6.00 Cr., marking a decrease of 1.00 Cr..
For Depreciation, as of Mar 2025, the value is 48.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 47.00 Cr. (Dec 2024) to 48.00 Cr., marking an increase of 1.00 Cr..
For Profit before tax, as of Mar 2025, the value is 220.00 Cr.. The value appears strong and on an upward trend. It has increased from 185.00 Cr. (Dec 2024) to 220.00 Cr., marking an increase of 35.00 Cr..
For Tax %, as of Mar 2025, the value is 25.00%. The value appears to be increasing, which may not be favorable. It has increased from 24.00% (Dec 2024) to 25.00%, marking an increase of 1.00%.
For Net Profit, as of Mar 2025, the value is 165.00 Cr.. The value appears strong and on an upward trend. It has increased from 140.00 Cr. (Dec 2024) to 165.00 Cr., marking an increase of 25.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 0.37. The value appears strong and on an upward trend. It has increased from 0.32 (Dec 2024) to 0.37, marking an increase of 0.05.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: May 15, 2025, 3:03 am

Metric	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Sales	3,938	5,635	7,068	8,328	9,320
Expenses	3,385	4,905	6,276	7,315	8,323
Operating Profit	553	730	792	1,013	997
OPM %	14%	13%	11%	12%	11%
Other Income	24	-35	12	7	12
Interest	7	28	28	27	25
Depreciation	37	106	124	147	179
Profit before tax	532	561	652	846	805
Tax %	26%	27%	25%	25%	25%
Net Profit	396	411	487	638	606
EPS in Rs		0.93	1.10	1.44	1.37
Dividend Payout %	-0%	65%	59%	55%	26%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	3.79%	18.49%	31.01%	-5.02%
Change in YoY Net Profit Growth (%)	0.00%	14.70%	12.51%	-36.02%

Motherson Sumi Wiring India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 4 years from 2021-2022 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	18%
TTM:	12%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	10%
TTM:	-5%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	9%
1 Year:	-11%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	39%
Last Year:	36%

Last Updated: Unknown

Balance Sheet

Last Updated: May 13, 2025, 1:28 pm

Month	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	0.10	316	442	442	442
Reserves	-0	799	888	1,235	1,256
Borrowings	96	283	373	259	269
Other Liabilities	1,693	1,164	1,195	1,203	1,761
Total Liabilities	1,789	2,562	2,898	3,139	3,729
Fixed Assets	170	432	579	600	691
CWIP	0	32	27	24	37
Investments	0	0	0	0	0
Other Assets	1,620	2,097	2,292	2,516	3,001
Total Assets	1,789	2,562	2,898	3,139	3,729

Below is a detailed analysis of the balance sheet data for Motherson Sumi Wiring India Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Equity Capital, as of Mar 2025, the value is 442.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 442.00 Cr..
For Reserves, as of Mar 2025, the value is 1,256.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,235.00 Cr. (Mar 2024) to 1,256.00 Cr., marking an increase of 21.00 Cr..
For Borrowings, as of Mar 2025, the value is 269.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 259.00 Cr. (Mar 2024) to 269.00 Cr., marking an increase of 10.00 Cr..
For Other Liabilities, as of Mar 2025, the value is 1,761.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,203.00 Cr. (Mar 2024) to 1,761.00 Cr., marking an increase of 558.00 Cr..
For Total Liabilities, as of Mar 2025, the value is 3,729.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 3,139.00 Cr. (Mar 2024) to 3,729.00 Cr., marking an increase of 590.00 Cr..
For Fixed Assets, as of Mar 2025, the value is 691.00 Cr.. The value appears strong and on an upward trend. It has increased from 600.00 Cr. (Mar 2024) to 691.00 Cr., marking an increase of 91.00 Cr..
For CWIP, as of Mar 2025, the value is 37.00 Cr.. The value appears strong and on an upward trend. It has increased from 24.00 Cr. (Mar 2024) to 37.00 Cr., marking an increase of 13.00 Cr..
For Investments, as of Mar 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
For Other Assets, as of Mar 2025, the value is 3,001.00 Cr.. The value appears strong and on an upward trend. It has increased from 2,516.00 Cr. (Mar 2024) to 3,001.00 Cr., marking an increase of 485.00 Cr..
For Total Assets, as of Mar 2025, the value is 3,729.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,139.00 Cr. (Mar 2024) to 3,729.00 Cr., marking an increase of 590.00 Cr..

Notably, the Reserves (1,256.00 Cr.) exceed the Borrowings (269.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

No data available for this post.

Free Cash Flow

Month	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	457.00	447.00	419.00	-258.00	728.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	63	43	41	39	49
Inventory Days	116	97	95	76	77
Days Payable	109	92	73	62	71
Cash Conversion Cycle	69	47	64	54	55
Working Capital Days	55	36	49	42	36
ROCE %		88%	44%	48%	43%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoters	61.73%	61.73%	61.73%	61.73%	61.74%	61.75%	61.73%	61.73%	61.73%	61.73%	61.73%	61.73%
FIIs	8.60%	10.47%	11.03%	9.92%	10.93%	11.08%	11.01%	10.96%	10.78%	10.52%	9.86%	10.15%
DIIs	20.81%	19.13%	18.26%	18.94%	17.77%	17.56%	17.12%	16.22%	16.23%	16.34%	16.74%	16.21%
Government	0.00%	0.09%	0.09%	0.09%	0.21%	0.21%	0.21%	0.00%	0.00%	0.00%	0.00%	0.00%
Public	8.86%	8.57%	8.89%	9.32%	9.33%	9.41%	9.93%	11.11%	11.26%	11.41%	11.67%	11.91%
No. of Shareholders	6,43,861	6,48,348	6,78,282	6,85,401	6,94,219	7,21,760	7,75,566	8,88,941	8,89,943	9,20,343	9,39,882	9,54,433

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
ICICI Prudential Large & Mid Cap Fund	96,880,321	2.61	504.84	N/A	N/A	N/A
ICICI Prudential Multi Asset Fund	60,738,617	0.57	316.51	N/A	N/A	N/A
UTI Flexi Cap Fund	46,077,823	0.98	240.11	N/A	N/A	N/A
360 ONE Focused Equity Fund	39,170,337	3.03	204.12	N/A	N/A	N/A
ICICI Prudential Balanced Advantage Fund	32,730,110	0.28	170.56	N/A	N/A	N/A
ICICI Prudential Flexicap Fund	23,073,418	0.75	120.24	N/A	N/A	N/A
Mirae Asset Midcap Fund	19,379,818	0.68	100.99	N/A	N/A	N/A
UTI Mid Cap Fund	17,722,326	0.87	92.35	N/A	N/A	N/A
Franklin India Prima Fund	17,469,870	0.8	91.04	N/A	N/A	N/A
HSBC Small Cap Fund - Regular Plan	13,722,200	0.49	71.51	N/A	N/A	N/A

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	1.00	1.00	1.00	1.00
Basic EPS (Rs.)	1.44	1.10	1.30	-9.20
Diluted EPS (Rs.)	1.44	1.10	1.30	-9.20
Cash EPS (Rs.)	1.78	1.38	1.63	-8.22
Book Value[Excl.RevalReserv]/Share (Rs.)	3.79	3.01	3.53	-7.22
Book Value[Incl.RevalReserv]/Share (Rs.)	3.79	3.01	3.53	-7.22
Dividend / Share (Rs.)	0.80	0.65	0.85	0.00
Revenue From Operations / Share (Rs.)	18.84	15.96	17.84	0.00
PBDIT / Share (Rs.)	2.31	1.82	2.41	-8.06
PBIT / Share (Rs.)	1.97	1.54	2.07	-8.06
PBT / Share (Rs.)	1.91	1.48	1.78	-8.22
Net Profit / Share (Rs.)	1.44	1.10	1.30	-8.22
PBDIT Margin (%)	12.24	11.38	13.49	0.00
PBIT Margin (%)	10.48	9.63	11.62	0.00
PBT Margin (%)	10.15	9.24	9.95	0.00
Net Profit Margin (%)	7.66	6.90	7.28	0.00
Return on Networth / Equity (%)	38.06	36.60	36.84	0.00
Return on Capital Employeed (%)	45.66	42.24	47.91	111.63
Return On Assets (%)	20.33	16.80	16.03	-1110.81
Long Term Debt / Equity (X)	0.01	0.01	0.00	0.00
Total Debt / Equity (X)	0.01	0.06	0.01	-0.97
Asset Turnover Ratio (%)	2.76	2.59	4.40	0.00
Current Ratio (X)	1.94	1.66	1.65	0.09
Quick Ratio (X)	1.01	0.71	0.84	0.09
Inventory Turnover Ratio (X)	4.65	4.33	0.00	0.00
Dividend Payout Ratio (NP) (%)	45.02	55.11	0.00	0.00
Dividend Payout Ratio (CP) (%)	36.58	43.94	0.00	0.00
Earning Retention Ratio (%)	54.98	44.89	0.00	0.00
Cash Earning Retention Ratio (%)	63.42	56.06	0.00	0.00
Interest Coverage Ratio (X)	37.37	28.91	26.68	-50.38
Interest Coverage Ratio (Post Tax) (X)	24.38	18.52	17.71	-50.38
Enterprise Value (Cr.)	28905.64	21424.96	20079.31	0.00
EV / Net Operating Revenue (X)	3.47	3.04	3.56	0.00
EV / EBITDA (X)	28.34	26.66	26.41	0.00
MarketCap / Net Operating Revenue (X)	3.50	3.03	3.61	0.00
Retention Ratios (%)	54.97	44.88	0.00	0.00
Price / BV (X)	17.39	16.07	18.26	0.00
Price / Net Operating Revenue (X)	3.50	3.03	3.61	0.00
EarningsYield	0.02	0.02	0.02	0.00

After reviewing the key financial ratios for Motherson Sumi Wiring India Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 1.00.
For Basic EPS (Rs.), as of Mar 24, the value is 1.44. This value is below the healthy minimum of 5. It has increased from 1.10 (Mar 23) to 1.44, marking an increase of 0.34.
For Diluted EPS (Rs.), as of Mar 24, the value is 1.44. This value is below the healthy minimum of 5. It has increased from 1.10 (Mar 23) to 1.44, marking an increase of 0.34.
For Cash EPS (Rs.), as of Mar 24, the value is 1.78. This value is below the healthy minimum of 3. It has increased from 1.38 (Mar 23) to 1.78, marking an increase of 0.40.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 3.79. It has increased from 3.01 (Mar 23) to 3.79, marking an increase of 0.78.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 3.79. It has increased from 3.01 (Mar 23) to 3.79, marking an increase of 0.78.
For Dividend / Share (Rs.), as of Mar 24, the value is 0.80. This value is below the healthy minimum of 1. It has increased from 0.65 (Mar 23) to 0.80, marking an increase of 0.15.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 18.84. It has increased from 15.96 (Mar 23) to 18.84, marking an increase of 2.88.
For PBDIT / Share (Rs.), as of Mar 24, the value is 2.31. This value is within the healthy range. It has increased from 1.82 (Mar 23) to 2.31, marking an increase of 0.49.
For PBIT / Share (Rs.), as of Mar 24, the value is 1.97. This value is within the healthy range. It has increased from 1.54 (Mar 23) to 1.97, marking an increase of 0.43.
For PBT / Share (Rs.), as of Mar 24, the value is 1.91. This value is within the healthy range. It has increased from 1.48 (Mar 23) to 1.91, marking an increase of 0.43.
For Net Profit / Share (Rs.), as of Mar 24, the value is 1.44. This value is below the healthy minimum of 2. It has increased from 1.10 (Mar 23) to 1.44, marking an increase of 0.34.
For PBDIT Margin (%), as of Mar 24, the value is 12.24. This value is within the healthy range. It has increased from 11.38 (Mar 23) to 12.24, marking an increase of 0.86.
For PBIT Margin (%), as of Mar 24, the value is 10.48. This value is within the healthy range. It has increased from 9.63 (Mar 23) to 10.48, marking an increase of 0.85.
For PBT Margin (%), as of Mar 24, the value is 10.15. This value is within the healthy range. It has increased from 9.24 (Mar 23) to 10.15, marking an increase of 0.91.
For Net Profit Margin (%), as of Mar 24, the value is 7.66. This value is within the healthy range. It has increased from 6.90 (Mar 23) to 7.66, marking an increase of 0.76.
For Return on Networth / Equity (%), as of Mar 24, the value is 38.06. This value is within the healthy range. It has increased from 36.60 (Mar 23) to 38.06, marking an increase of 1.46.
For Return on Capital Employeed (%), as of Mar 24, the value is 45.66. This value is within the healthy range. It has increased from 42.24 (Mar 23) to 45.66, marking an increase of 3.42.
For Return On Assets (%), as of Mar 24, the value is 20.33. This value is within the healthy range. It has increased from 16.80 (Mar 23) to 20.33, marking an increase of 3.53.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.01. This value is below the healthy minimum of 0.2. There is no change compared to the previous period (Mar 23) which recorded 0.01.
For Total Debt / Equity (X), as of Mar 24, the value is 0.01. This value is within the healthy range. It has decreased from 0.06 (Mar 23) to 0.01, marking a decrease of 0.05.
For Asset Turnover Ratio (%), as of Mar 24, the value is 2.76. It has increased from 2.59 (Mar 23) to 2.76, marking an increase of 0.17.
For Current Ratio (X), as of Mar 24, the value is 1.94. This value is within the healthy range. It has increased from 1.66 (Mar 23) to 1.94, marking an increase of 0.28.
For Quick Ratio (X), as of Mar 24, the value is 1.01. This value is within the healthy range. It has increased from 0.71 (Mar 23) to 1.01, marking an increase of 0.30.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 4.65. This value is within the healthy range. It has increased from 4.33 (Mar 23) to 4.65, marking an increase of 0.32.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 45.02. This value is within the healthy range. It has decreased from 55.11 (Mar 23) to 45.02, marking a decrease of 10.09.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 36.58. This value is within the healthy range. It has decreased from 43.94 (Mar 23) to 36.58, marking a decrease of 7.36.
For Earning Retention Ratio (%), as of Mar 24, the value is 54.98. This value is within the healthy range. It has increased from 44.89 (Mar 23) to 54.98, marking an increase of 10.09.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 63.42. This value is within the healthy range. It has increased from 56.06 (Mar 23) to 63.42, marking an increase of 7.36.
For Interest Coverage Ratio (X), as of Mar 24, the value is 37.37. This value is within the healthy range. It has increased from 28.91 (Mar 23) to 37.37, marking an increase of 8.46.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 24.38. This value is within the healthy range. It has increased from 18.52 (Mar 23) to 24.38, marking an increase of 5.86.
For Enterprise Value (Cr.), as of Mar 24, the value is 28,905.64. It has increased from 21,424.96 (Mar 23) to 28,905.64, marking an increase of 7,480.68.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 3.47. This value exceeds the healthy maximum of 3. It has increased from 3.04 (Mar 23) to 3.47, marking an increase of 0.43.
For EV / EBITDA (X), as of Mar 24, the value is 28.34. This value exceeds the healthy maximum of 15. It has increased from 26.66 (Mar 23) to 28.34, marking an increase of 1.68.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 3.50. This value exceeds the healthy maximum of 3. It has increased from 3.03 (Mar 23) to 3.50, marking an increase of 0.47.
For Retention Ratios (%), as of Mar 24, the value is 54.97. This value is within the healthy range. It has increased from 44.88 (Mar 23) to 54.97, marking an increase of 10.09.
For Price / BV (X), as of Mar 24, the value is 17.39. This value exceeds the healthy maximum of 3. It has increased from 16.07 (Mar 23) to 17.39, marking an increase of 1.32.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 3.50. This value exceeds the healthy maximum of 3. It has increased from 3.03 (Mar 23) to 3.50, marking an increase of 0.47.
For EarningsYield, as of Mar 24, the value is 0.02. This value is below the healthy minimum of 5. There is no change compared to the previous period (Mar 23) which recorded 0.02.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Motherson Sumi Wiring India Ltd as of June 9, 2025 is: 49.43

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of June 9, 2025, Motherson Sumi Wiring India Ltd is Overvalued by 18.30% compared to the current share price 60.50

Intrinsic Value of Motherson Sumi Wiring India Ltd as of June 9, 2025 is: 54.46

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of June 9, 2025, Motherson Sumi Wiring India Ltd is Overvalued by 9.98% compared to the current share price 60.50

Last 5 Year EPS CAGR: 10.17%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock is trading at a low valuation with an average P/B ratio of -0.38 and average Dividend Yield of 7.93%. The stock has a high average ROCE of 44.60%, which is a positive sign. The company has higher reserves (835.60 cr) compared to borrowings (256.00 cr), indicating strong financial stability. The company has shown consistent growth in sales (6.40 cr) and profit (679.20 cr) over the years.	The stock has a high average Working Capital Days of 43.60, which may not be favorable. The stock has a high average Cash Conversion Cycle of 57.80, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Motherson Sumi Wiring India Ltd:
1. Net Profit Margin: 7.66%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 45.66% (Industry Average ROCE: 18.24%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 38.06% (Industry Average ROE: 16.31%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 24.38
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 1.01
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 44.2 (Industry average Stock P/E: 46.94)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.01
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Motherson Sumi Wiring India Ltd. is a Public Limited Listed company incorporated on 02/07/2020 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L29306MH2020PLC341326 and registration number is 341326. Currently Company is involved in the business activities of Manufacture of motor vehicle electrical equipment, such as generators, alternators, spark plugs, ignition wiring harnesses, power window and door systems, assembly of purchased gauges into instrument panels, voltage regulators, etc.. Company's Total Operating Revenue is Rs. 9320.28 Cr. and Equity Capital is Rs. 442.11 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Cables - Power/Others	Unit No. 705, C Wing, Mumbai Maharashtra 400051	investorrelations@mswil.motherson.com http://www.mswil.motherson.com

Management
Name	Position Held
Mr. Vivek Chaand Sehgal	Chairman
Mr. Anurag Gahlot	Whole Time Director & COO
Mr. Norikatsu Ishida	Director
Mr. Laksh Vaaman Sehgal	Director
Mr. Yuichi Shimizu	Director
Ms. Anisha Motwani	Independent Director
Mr. Anupam Mohindroo	Independent Director
Col.(Retd.) Virendra Chand Katoch	Independent Director
Ms. Suparna Pandhi	Independent Director
Mr. Rajesh Kumar Seth	Independent Director

FAQ

What is the intrinsic value of Motherson Sumi Wiring India Ltd?

Motherson Sumi Wiring India Ltd's intrinsic value (as of 08 June 2025) is ₹49.43 — 18.30% lower the current market price of 60.50, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 26,752 Cr. market cap, FY2025-2026 high/low of ₹80.0/46.1, reserves of 1,256 Cr, and liabilities of 3,729 Cr.

What is the Market Cap of Motherson Sumi Wiring India Ltd?

The Market Cap of Motherson Sumi Wiring India Ltd is 26,752 Cr..

What is the current Stock Price of Motherson Sumi Wiring India Ltd as on 08 June 2025?

The current stock price of Motherson Sumi Wiring India Ltd as on 08 June 2025 is 60.5.

What is the High / Low of Motherson Sumi Wiring India Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Motherson Sumi Wiring India Ltd stocks is ₹80.0/46.1.

What is the Stock P/E of Motherson Sumi Wiring India Ltd?

The Stock P/E of Motherson Sumi Wiring India Ltd is 44.2.

What is the Book Value of Motherson Sumi Wiring India Ltd?

The Book Value of Motherson Sumi Wiring India Ltd is 3.84.

What is the Dividend Yield of Motherson Sumi Wiring India Ltd?

The Dividend Yield of Motherson Sumi Wiring India Ltd is 1.40 %.

What is the ROCE of Motherson Sumi Wiring India Ltd?

The ROCE of Motherson Sumi Wiring India Ltd is 42.5 %.

What is the ROE of Motherson Sumi Wiring India Ltd?

The ROE of Motherson Sumi Wiring India Ltd is 35.9 %.

What is the Face Value of Motherson Sumi Wiring India Ltd?

The Face Value of Motherson Sumi Wiring India Ltd is 1.00.