MOTHERSON SUMI WIRING INDIA LIMITED Financials Motherson Sumi Wiring India Limited
Equities
MSUMI
INE0FS801015
Auto, Truck & Motorcycle Parts
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 69.2 INR | +0.80% |
|
+2.52% | +12.06% |
Valuation
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 203,529 | 213,318 | 305,941 | - | - |
| Enterprise Value (EV) 1 | 203,529 | 216,677 | 292,235 | 306,149 | 305,759 |
| P/E ratio | 49.6 x | 43.9 x | 45.9 x | 38.5 x | 30.9 x |
| Yield | 1.32% | 1.35% | 1.21% | 1.51% | 1.91% |
| Capitalization / Revenue | 3.61 x | 3.02 x | 3.51 x | 3.23 x | 2.78 x |
| EV / Revenue | 3.61 x | 3.07 x | 3.51 x | 3.23 x | 2.78 x |
| EV / EBITDA | 27.9 x | 27.7 x | 28.8 x | 25.1 x | 21.3 x |
| EV / FCF | 51 x | 867 x | 43 x | 48.7 x | 37 x |
| FCF Yield | 1.96% | 0.12% | 2.33% | 2.05% | 2.7% |
| Price to Book | 18.3 x | 16 x | 17.4 x | 14.6 x | 12.6 x |
| Nbr of stocks (in thousands) | 4,421,108 | 4,421,108 | 4,421,108 | - | - |
| Reference price 2 | 46.04 | 48.25 | 69.20 | 69.20 | 69.20 |
| Announcement Date | 5/26/22 | 5/19/23 | 5/16/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 56,350 | 70,574 | 83,282 | 94,764 | 110,000 |
| EBITDA 1 | 7,303 | 7,814 | 10,132 | 12,195 | 14,355 |
| EBIT 1 | 6,248 | 6,577 | 8,660 | 10,581 | 12,616 |
| Operating Margin | 11.09% | 9.32% | 10.4% | 11.17% | 11.47% |
| Earnings before Tax (EBT) 1 | - | 6,522 | 8,455 | 10,566 | 13,330 |
| Net income 1 | 4,107 | 4,870 | 6,383 | 7,915 | 9,850 |
| Net margin | 7.29% | 6.9% | 7.66% | 8.35% | 8.95% |
| EPS 2 | 0.9286 | 1.100 | 1.440 | 1.795 | 2.239 |
| Free Cash Flow 1 | 3,993 | 250 | 6,798 | 6,289 | 8,262 |
| FCF margin | 7.09% | 0.35% | 8.16% | 6.64% | 7.51% |
| FCF Conversion (EBITDA) | 54.68% | 3.2% | 67.1% | 51.57% | 57.55% |
| FCF Conversion (Net income) | 97.24% | 5.13% | 106.51% | 79.46% | 83.87% |
| Dividend per Share 2 | 0.6071 | 0.6500 | 0.8000 | 1.043 | 1.319 |
| Announcement Date | 5/26/22 | 5/19/23 | 5/16/24 | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 16,615 | 16,709 | 18,352 | 16,868 | 18,644 | 18,588 | 20,456 | 19,840 | 23,029 | 22,689 |
| EBITDA 1 | 2,189 | 2,028 | 1,808 | 1,790 | 2,093 | 1,941 | 2,477 | 2,353 | 3,022 | 2,950 |
| EBIT | - | - | - | - | - | - | - | 1,976 | 2,561 | 2,568 |
| Operating Margin | - | - | - | - | - | - | - | 9.96% | 11.12% | 11.32% |
| Earnings before Tax (EBT) 1 | - | 1,759 | 1,562 | 1,415 | 1,786 | 1,661 | 2,286 | 2,186 | 2,709 | 2,618 |
| Net income 1 | - | 1,260 | 1,164 | 1,062 | 1,385 | 1,231 | 1,683 | 1,469 | 2,036 | - |
| Net margin | - | 7.54% | 6.35% | 6.29% | 7.43% | 6.62% | 8.23% | 7.4% | 8.84% | - |
| EPS 2 | - | - | 0.2643 | - | 0.3100 | 0.2800 | 0.4000 | 0.3000 | 0.3000 | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/26/22 | 8/5/22 | 10/31/22 | 2/7/23 | 5/19/23 | 7/28/23 | - | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | 3,358 | 2,495 | 208 | - |
| Net Cash position 1 | - | - | - | - | 182 |
| Leverage (Debt/EBITDA) | - | 0.4298 x | 0.2532 x | 0.0171 x | - |
| Free Cash Flow 1 | 3,993 | 250 | 6,799 | 6,289 | 8,262 |
| ROE (net income / shareholders' equity) | 45% | 39.8% | 42.5% | 42.4% | 44.7% |
| ROA (Net income/ Total Assets) | - | - | - | 24.7% | 20.7% |
| Assets 1 | - | - | - | 32,044 | 47,585 |
| Book Value Per Share 2 | 2.520 | 3.010 | 3.790 | 4.730 | 5.510 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | 1,014 | 1,986 | 1,113 | 1,928 | 1,757 |
| Capex / Sales | 1.8% | 2.81% | 1.34% | 2.03% | 1.6% |
| Announcement Date | 5/26/22 | 5/19/23 | 5/16/24 | - | - |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
12
Last Close Price
69.2
INR
Average target price
74.08
INR
Spread / Average Target
+7.06%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +12.06% | 3.67B | |
| +22.78% | 49.3B | |
| -8.48% | 22.34B | |
| +16.26% | 19.84B | |
| +27.95% | 16.94B | |
| -4.22% | 15.1B | |
| -17.45% | 13.65B | |
| +35.20% | 11.9B | |
| +39.02% | 10.92B | |
| +27.45% | 10.58B |
- Stock Market
- Equities
- MSUMI Stock
- Financials Motherson Sumi Wiring India Limited
