Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:52 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543498 | NSE: MSUMI

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

Fair Value

₹32.98Overvalued by 13.66%vs CMP ₹38.20

P/E (40.7) × ROE (35.9%) × BV (₹2.78) × DY (1.48%)

₹17.48Overvalued by 54.24%vs CMP ₹38.20
MoS: -118.5% (Negative)Confidence: 63/100 (Moderate)Models: 1 Fair, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹35.9122%Fair (-6%)
Graham NumberEarnings₹7.7116%Over (-79.8%)
Earnings PowerEarnings₹7.0513%Over (-81.5%)
DCFCash Flow₹14.5613%Over (-61.9%)
Net Asset ValueAssets₹2.787%Over (-92.7%)
EV/EBITDAEnterprise₹17.349%Over (-54.6%)
Earnings YieldEarnings₹9.507%Over (-75.1%)
ROCE CapitalReturns₹29.399%Over (-23.1%)
Revenue MultipleRevenue₹14.055%Over (-63.2%)
Consensus (9 models)₹17.48100%Overvalued
Key Drivers: Wide model spread (₹3–₹36) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 8.9%

*Investments are subject to market risks

Investment Snapshot

68
Motherson Sumi Wiring India Ltd scores 68/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health84/100 · Strong
ROCE 42.5% ExcellentROE 35.9% ExcellentD/E -0.97 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money65/100 · Strong
FII holding stable No changeDII holding up 0.96% MF buyingPromoter holding at 61.7% Stable
Earnings Quality60/100 · Moderate
OPM stable around 12% SteadyWorking capital: 32 days (improving) Efficient
Quarterly Momentum50/100 · Moderate
Revenue (4Q): +18% YoY GrowingProfit (4Q): -2% YoY Declining
Industry Rank75/100 · Strong
P/E 40.7 vs industry 28.3 In-lineROCE 42.5% vs industry 18.1% Above peersROE 35.9% vs industry 16.3% Above peers3Y sales CAGR: 18% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:52 am

Market Cap 25,333 Cr.
Current Price 38.2
Intrinsic Value₹17.48
High / Low 53.6/31.3
Stock P/E40.7
Book Value 2.78
Dividend Yield1.48 %
ROCE42.5 %
ROE35.9 %
Face Value 1.00
PEG Ratio4.57

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

View Share Price Target for Motherson Sumi Wiring India Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Motherson Sumi Wiring India Ltd 25,333 Cr. 38.2 53.6/31.340.7 2.781.48 %42.5 %35.9 % 1.00
Finolex Cables Ltd 12,216 Cr. 799 1,028/70119.9 3141.00 %16.2 %12.4 % 2.00
KEI Industries Ltd 39,529 Cr. 4,135 5,303/2,42445.9 6470.11 %21.3 %15.6 % 2.00
Diamond Power Infrastructure Ltd 6,603 Cr. 125 185/86.267.3 13.60.00 %%% 1.00
Universal Cables Ltd 2,375 Cr. 684 1,008/40715.1 5390.58 %8.58 %5.06 % 10.0
Industry Average19,401.80 Cr1,184.1428.28247.580.35%18.06%16.30%6.15

All Competitor Stocks of Motherson Sumi Wiring India Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 1,6871,8721,8592,1092,1152,2332,1852,3262,3002,5102,4942,7622,887
Expenses 1,5081,6551,6651,8561,8531,9411,9462,0762,0632,2382,2502,4822,625
Operating Profit 179217194253262291239250238271244280262
OPM % 11%12%10%12%12%13%11%11%10%11%10%10%9%
Other Income 15141145512111
Interest 7987665776667
Depreciation 32353436383940444748495356
Profit before tax 141179166210219250198203185220190221200
Tax % 25%22%26%26%23%24%25%25%24%25%25%25%25%
Net Profit 106138123156168191149152140165143165149
EPS in Rs 0.160.210.190.240.250.290.220.230.210.250.220.250.23

Last Updated: February 1, 2026, 9:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 14, 2026, 12:18 pm

MetricMar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 3,9385,6357,0688,3279,31910,652
Expenses 3,3854,9056,2767,3158,3239,595
Operating Profit 5537307921,0129961,057
OPM % 14%13%11%12%11%10%
Other Income 24-35128134
Interest 72828272525
Depreciation 37106124147179206
Profit before tax 532561652846806830
Tax % 26%27%25%25%25%
Net Profit 396411487638606623
EPS in Rs 0.620.730.960.910.95
Dividend Payout % 0%65%59%55%26%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2021-20222022-20232023-20242024-2025
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:11%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:10%
TTM:-10%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:3%
1 Year:-5%
Return on Equity
10 Years:%
5 Years:%
3 Years:39%
Last Year:36%

Last Updated: September 5, 2025, 3:51 pm

Balance Sheet

Last Updated: January 7, 2026, 5:42 pm

MonthMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.10316442442442663
Reserves -07998881,2351,2561,179
Borrowings 96283373259269253
Other Liabilities 1,6931,1641,1951,2031,7611,897
Total Liabilities 1,7892,5622,8983,1393,7293,992
Fixed Assets 170432579600691716
CWIP 03227243753
Investments 000000
Other Assets 1,6202,0972,2922,5163,0023,222
Total Assets 1,7892,5622,8983,1393,7293,992

Reserves and Borrowings Chart

Cash Flow

MonthMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 11501224791365
Cash from Investing Activity + -28-101-194-208-60
Cash from Financing Activity + 25-144-287-452-457
Net Cash Flow 8256-257131-153
Free Cash Flow -1740026680194
CFO/OP 23%95%51%100%56%

Free Cash Flow

MonthMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow457.00447.00419.00-258.00727.00

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

MonthMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 6343413949
Inventory Days 11697957677
Days Payable 10992736271
Cash Conversion Cycle 6947645455
Working Capital Days 4931423932
ROCE %88%44%48%43%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 61.73%61.74%61.75%61.73%61.73%61.73%61.73%61.73%61.72%61.72%61.72%61.72%
FIIs 9.92%10.93%11.08%11.01%10.96%10.78%10.52%9.86%10.16%10.37%10.27%10.14%
DIIs 18.94%17.77%17.56%17.12%16.22%16.23%16.34%16.74%16.21%16.24%16.59%17.17%
Government 0.09%0.21%0.21%0.21%0.00%0.00%0.00%0.00%0.00%0.00%0.02%0.02%
Public 9.32%9.33%9.41%9.93%11.11%11.26%11.41%11.67%11.92%11.65%11.40%10.93%
No. of Shareholders 6,85,4016,94,2197,21,7607,75,5668,88,9418,89,9439,20,3439,39,8829,54,4339,28,4069,15,9568,77,308

Shareholding Pattern Chart

No. of Shareholders

Motherson Sumi Wiring India Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
ICICI Prudential Large & Mid Cap Fund 115,420,077 1.75 498.61117,421,5942026-02-23 00:25:32-1.7%
ICICI Prudential Multi Asset Fund 110,629,376 0.58 477.92112,630,8932026-02-23 00:25:32-1.78%
SBI Midcap Fund 100,000,000 1.87 43276,810,0942025-12-15 00:37:0230.19%
SBI Large Cap Fund 66,096,342 0.52 285.54N/AN/AN/A
360 One Focused Fund 57,218,228 3.62 247.1856,311,4272026-01-26 05:58:121.61%
UTI Flexi Cap Fund 48,187,806 0.91 208.1749,300,0002026-02-23 00:25:32-2.26%
ICICI Prudential Balanced Advantage Fund 47,015,629 0.29 203.1132,730,1102025-11-03 05:05:5743.65%
HSBC Midcap Fund 44,304,422 1.54 191.441,154,1002026-02-23 00:25:327.65%
SBI Large & Midcap Fund 28,667,307 0.32 123.8430,000,0002026-02-23 00:25:32-4.44%
Franklin India Mid Cap Fund 26,204,805 0.92 113.2N/AN/AN/A

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) 1.371.441.101.30-9.20
Diluted EPS (Rs.) 1.371.441.101.30-9.20
Cash EPS (Rs.) 1.781.781.381.63-8.22
Book Value[Excl.RevalReserv]/Share (Rs.) 3.843.793.013.53-7.22
Book Value[Incl.RevalReserv]/Share (Rs.) 3.843.793.013.53-7.22
Dividend / Share (Rs.) 0.850.800.650.850.00
Revenue From Operations / Share (Rs.) 21.0818.8415.9617.840.00
PBDIT / Share (Rs.) 2.282.311.822.41-8.06
PBIT / Share (Rs.) 1.881.971.542.07-8.06
PBT / Share (Rs.) 1.821.911.481.78-8.22
Net Profit / Share (Rs.) 1.371.441.101.30-8.22
PBDIT Margin (%) 10.8212.2411.3813.490.00
PBIT Margin (%) 8.9010.489.6311.620.00
PBT Margin (%) 8.6410.159.249.950.00
Net Profit Margin (%) 6.507.666.907.280.00
Return on Networth / Equity (%) 35.6738.0636.6036.840.00
Return on Capital Employeed (%) 43.1945.6642.2447.91111.63
Return On Assets (%) 16.2420.3316.8016.03-1110.81
Long Term Debt / Equity (X) 0.010.010.010.000.00
Total Debt / Equity (X) 0.010.010.060.01-0.97
Asset Turnover Ratio (%) 2.712.762.594.400.00
Current Ratio (X) 1.581.941.661.650.09
Quick Ratio (X) 0.861.010.710.840.09
Inventory Turnover Ratio (X) 7.694.654.330.000.00
Dividend Payout Ratio (NP) (%) 94.8545.0255.110.000.00
Dividend Payout Ratio (CP) (%) 73.2236.5843.940.000.00
Earning Retention Ratio (%) 5.1554.9844.890.000.00
Cash Earning Retention Ratio (%) 26.7863.4256.060.000.00
Interest Coverage Ratio (X) 40.8537.3728.9126.68-50.38
Interest Coverage Ratio (Post Tax) (X) 25.5324.3818.5217.71-50.38
Enterprise Value (Cr.) 22787.7328905.6421424.9620079.310.00
EV / Net Operating Revenue (X) 2.453.473.043.560.00
EV / EBITDA (X) 22.5828.3426.6626.410.00
MarketCap / Net Operating Revenue (X) 2.473.503.033.610.00
Retention Ratios (%) 5.1454.9744.880.000.00
Price / BV (X) 13.5517.3916.0718.260.00
Price / Net Operating Revenue (X) 2.473.503.033.610.00
EarningsYield 0.020.020.020.020.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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. 9319.40 Cr. and Equity Capital is Rs. 442.10 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Cables - Power/OthersUnit No. 705, C Wing, Mumbai Maharashtra 400051Contact not found
Management
NamePosition Held
Mr. Vivek Chaand SehgalChairman
Mr. Anurag GahlotWhole Time Director & COO
Mr. Yuichi ShimizuDirector
Mr. Laksh Vaaman SehgalDirector
Mr. Soichiro NambaDirector
Mr. Rajesh Kumar SethIndependent Director
Mr. Anupam MohindrooIndependent Director
Ms. Anisha MotwaniIndependent Director
Ms. Suparna PandhiIndependent Director
Col.(Retd.) Virendra Chand KatochIndependent Director

FAQ

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

As of 10 April 2026, Motherson Sumi Wiring India Ltd's intrinsic value is ₹17.48, which is 54.24% lower than the current market price of ₹38.20, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (35.9 %), book value (₹2.78), dividend yield (1.48 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Motherson Sumi Wiring India Ltd?

Motherson Sumi Wiring India Ltd is trading at ₹38.20 as of 10 April 2026, with a FY2026-2027 high of ₹53.6 and low of ₹31.3. The stock is currently in the middle of its 52-week range. Market cap stands at ₹25,333 Cr..

How does Motherson Sumi Wiring India Ltd's P/E ratio compare to its industry?

Motherson Sumi Wiring India Ltd has a P/E ratio of 40.7, which is above the industry average of 28.28. The premium over industry average may reflect growth expectations or speculative interest.

Is Motherson Sumi Wiring India Ltd financially healthy?

Key indicators for Motherson Sumi Wiring India Ltd: ROCE of 42.5 % indicates efficient capital utilization; ROE of 35.9 % shows strong shareholder returns. Dividend yield is 1.48 %.

Is Motherson Sumi Wiring India Ltd profitable and how is the profit trend?

Motherson Sumi Wiring India Ltd reported a net profit of ₹606 Cr in Mar 2025 on revenue of ₹9,319 Cr. Compared to ₹411 Cr in Mar 2022, the net profit shows an improving trend.

Does Motherson Sumi Wiring India Ltd pay dividends?

Motherson Sumi Wiring India Ltd has a dividend yield of 1.48 % at the current price of ₹38.20. The company pays dividends, though the yield is modest.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Motherson Sumi Wiring India Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports