āagmanLoginNot investment advice. Data and computed figures, for information only.
Motherson Sumi Wiring India Ltd
₹34.96
+₹1.03 (+3.04%)
NSE · 15 Oct 2026, close
Market Cap
₹22,249 Cr
CMP
₹34.96
52-wk High / Low
₹54 / 33
P/E
35.5
P/B
10.3
Book Value
₹3.3
Div Yield
1.73%
ROCE
39.0%
ROE
32.4%
Face Value
₹1
D/E
0.11
Price−21.4% over 1Y
āagman read
Computed by āagmanPiotroski F-Score
4
/ 9
4 of 9 F-score tests passed
Graham Number
₹8
√(22.5 × EPS × book value per share)
ROIC
26.8%
vs 11.5% sector median
Cash flow to profit
1.22
CFO / PAT
Above 1.0 = operating cash flow exceeded reported profit
Margin change
−221
bps OPM YoY
Operating margin vs the same quarter last year
Sustainable growth
12.5%
ROE × earnings retention ratio
ROE stability
3.2
pp σ
Standard deviation of ROE across periods. Lower = more stable
Holder deltas
QoQ
pp
Prom +0.00FII −0.83DII +0.44
Latest quarter vs the previous one
Cash-accrual divergence
−3.2%
of assets
Low = accruals track cash flow
Strengths
+ROCE has stayed above the sector median for 5 consecutive years (weakest: 39% vs the 2026 sector median of 18.5%)
+PE of 35.5x is below the sector median of 35.7x
Watch-outs
−Price trades below its 200-day moving average (0.9x)
−Price is 34.8% below its 52-week high
Peer comparison
| Name | P/E | Mar Cap ₹ Cr | ROCE % | ROE % |
|---|
Quarterly results
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,859 | 2,109 | 2,115 | 2,233 | 2,185 | 2,326 | 2,300 | 2,510 | 2,494 | 2,762 | 2,887 | 3,335 | 3,407 |
| Expenses | 1,665 | 1,856 | 1,853 | 1,941 | 1,946 | 2,076 | 2,063 | 2,238 | 2,250 | 2,482 | 2,625 | 3,061 | 3,149 |
| Operating Profit | 194 | 253 | 262 | 291 | 239 | 250 | 238 | 271 | 244 | 280 | 262 | 274 | 258 |
| OPM % | 10.4% | 12.0% | 12.4% | 13.0% | 10.9% | 10.7% | 10.3% | 10.8% | 9.8% | 10.1% | 9.1% | 8.2% | 7.6% |
| Other Income | 14 | 1 | 1 | 4 | 5 | 5 | 1 | 2 | 1 | 1 | 1 | 1 | 5 |
| Interest | 8 | 7 | 6 | 6 | 5 | 7 | 7 | 6 | 6 | 6 | 7 | 6 | 8 |
| Depreciation | 34 | 36 | 38 | 39 | 40 | 44 | 47 | 48 | 49 | 53 | 56 | 57 | 60 |
| Profit before tax | 166 | 210 | 219 | 250 | 198 | 203 | 185 | 220 | 190 | 221 | 200 | 212 | 195 |
| Net Profit | 123 | 156 | 168 | 191 | 149 | 152 | 140 | 165 | 143 | 165 | 149 | 167 | 145 |
| EPS (₹) | 0.19 | 0.24 | 0.25 | 0.29 | 0.22 | 0.23 | 0.21 | 0.25 | 0.22 | 0.25 | 0.23 | 0.25 | 0.22 |
Profit & Loss
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|
| Sales | 3,938 | 5,635 | 7,068 | 8,327 | 9,319 | 11,478 | 12,391 |
| Expenses | 3,385 | 4,905 | 6,276 | 7,315 | 8,323 | 10,417 | 11,316 |
| Operating Profit | 553 | 730 | 792 | 1,012 | 996 | 1,060 | 1,074 |
| OPM % | 14.0% | 13.0% | 11.2% | 12.2% | 10.7% | 9.2% | 8.7% |
| Other Income | 24 | −35 | 12 | 8 | 13 | 4 | 8 |
| Interest | 7 | 28 | 28 | 27 | 25 | 26 | 28 |
| Depreciation | 37 | 106 | 124 | 147 | 179 | 216 | 227 |
| Profit before tax | 532 | 561 | 652 | 846 | 806 | 822 | 828 |
| Net Profit | 396 | 411 | 487 | 638 | 606 | 625 | 627 |
| EPS (₹) | — | 0.62 | 0.73 | 0.96 | 0.91 | 0.94 | 0.95 |
Balance Sheet
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 0 | 316 | 442 | 442 | 442 | 663 | — |
| Reserves | 0 | 799 | 888 | 1,235 | 1,256 | 1,498 | — |
| Borrowings | 96 | 283 | 373 | 259 | 269 | 233 | — |
| Other Liabilities | 1,693 | 1,164 | 1,195 | 1,203 | 1,761 | 2,351 | — |
| Total Liabilities | 1,789 | 2,562 | 2,898 | 3,139 | 3,729 | 4,746 | — |
| Fixed Assets | 170 | 432 | 579 | 600 | 691 | 779 | — |
| CWIP | 0 | 32 | 27 | 24 | 37 | 2 | — |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Other Assets | 1,620 | 2,097 | 2,292 | 2,516 | 3,002 | 3,965 | — |
| Total Assets | 1,789 | 2,562 | 2,898 | 3,139 | 3,729 | 4,746 | — |
Cash Flows
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | 11 | 501 | 224 | 791 | 365 | 761 |
| Cash from Investing Activity | −28 | −101 | −194 | −208 | −60 | −200 |
| Cash from Financing Activity | 25 | −144 | −287 | −452 | −457 | −510 |
| Net Cash Flow | 8 | 256 | −257 | 131 | −153 | 52 |
Ratios
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| ROCE % | — | 88.0 | 44.0 | 48.0 | 43.0 | 39.0 |
| ROE % | — | — | — | — | — | 32.4 |
| EPS (₹) | — | 0.62 | 0.73 | 0.96 | 0.91 | 0.94 |
| Book Value (₹) | — | — | — | — | — | 3.3 |
| Face Value (₹) | — | — | — | — | — | 1 |
| P/E | — | — | — | — | — | 35.5 |
| Div Yield % | — | — | — | — | — | 1.73 |
| NPM % | 10.0 | 7.3 | 6.9 | 7.7 | 6.5 | 5.4 |
| OPM % | 14.0 | 13.0 | 11.0 | 12.0 | 11.0 | 9.0 |
| D/E | 960.00 | 0.25 | 0.28 | 0.15 | 0.16 | 0.11 |
| P/B | — | — | — | — | — | 10.3 |
Growth
Compounded sales growth
5 years+24.0%
3 years+18.0%
TTM+29.0%
Compounded profit growth
5 years+10.0%
3 years+9.0%
TTM+5.0%
Stock price CAGR
3 years−7.0%
Last year−25.0%
Return on equity
5 years41.0%
3 years36.0%
Last year32.0%
Documents
Announcements
Closure of Trading WindowESG Rating UpdateAnnouncement under Regulation 30 (LODR)-Analyst / Investor Meet - IntimationAnnouncement under Regulation 30 (LODR)-Analyst / Investor Meet - IntimationAnnouncement under Regulation 30 (LODR)-Analyst / Investor Meet - IntimationCorporate actions
14 Jul 2026DIVIDENDDividend - Re 0.58 Per Share—
18 Jul 2025BONUSBonus 1:2—
23 Jun 2025DIVIDENDDividend - Re 0.35 Per Share—
28 Mar 2025DIVIDENDInterim Dividend - Rs 0.50 Per Share—
14 Aug 2024DIVIDENDAnnual General Meeting/Dividend - Re 0.80 Per Share—
9 Aug 2023DIVIDENDAnnual General Meeting/Dividend - Re 0.65 Per Share—
16 Nov 2022BONUSBonus 2:5—
12 Aug 2022DIVIDENDAnnual General Meeting/Dividend - Rs Per Share—
Fundamentals from a third-party compiler of exchange filings; prices from the exchanges. Not investment advice.© 2026 āagman