Samvardhana Motherson International Limited

Automobile and Auto Components · Auto Components

NSE: MOTHERSON BSE: 517334

₹156.50

Oct. 5, 2026 · NSE · nse_bhavcopy

Peers in Auto Components

The largest companies in the same industry by market cap. This company ranks #1 of 144. PE, ROE, 1Y return and scores come from the daily/weekly precomputed snapshot.

Company	Market cap (₹ Cr)	PE (TTM)	ROE	1Y return	Div. yield	Quality	Valuation	Momentum
Samvardhana Motherson International Limited (this stock)	165,177	92.6	9.4%	47.3%	0.38%	57	21	51
Bosch Limited	132,614	56.3	18.7%	15.9%	0.60%	84	0	50
Bharat Forge Limited	87,634	107.1	11.4%	48.5%	0.46%	50	0	63
UNO Minda Limited	63,579	67.4	17.7%	-17.6%	0.24%	67	0	30
Schaeffler India Limited	60,099	46.5	18.2%	-8.8%	—	80	23	30
MRF Limited	52,306	22.3	11.5%	-19.0%	0.19%	69	73	14
Sona BLW Precision Forgings Limited	49,576	66.4	10.3%	92.4%	0.43%	74	21	86
Tube Investments of India Limited	44,908	54.9	7.9%	-26.4%	0.15%	71	28	8

Valuation multiples

Current only. Market cap is the whole company's; sales/EBITDA are trailing-twelve-month standalone; debt and cash come from the latest filed standalone balance sheet (March 31, 2026). EBITDA = PBT + interest + depreciation.

Enterprise value

₹173,132 Cr

EV / EBITDA

60.7x

EV / Sales

13.07x

Market cap / Sales

12.47x

Earnings yield

1.08%

Quarterly Financials

Download CSV

Standalone Consolidated

↑ Positive

Quarterly Revenue

Jun 2026 quarterly revenue is Rs 3,828 Cr, up 30.3% YoY.

↓ Negative

Quarterly Net Profit

Jun 2026 quarterly net profit is Rs 348 Cr, down 2.0% YoY.

Period end	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)	Basic EPS
June 30, 2026	3,616	413	348	₹0.3300
March 31, 2026	3,543	585	483	₹0.4600
Dec. 31, 2025	3,134	295	227	₹0.2100
Sept. 30, 2025	2,954	759	732	₹0.6900
June 30, 2025	2,742	405	355	₹0.3400
March 31, 2025	2,721	710	645	₹0.9200
Dec. 31, 2024	2,409	179	122	₹0.1700
Sept. 30, 2024	2,574	665	642	₹0.9400
June 30, 2024	2,483	224	168	₹0.2500
March 31, 2024	2,366	436	394	₹0.5800
Dec. 31, 2023	2,203	155	120	₹0.1800
Sept. 30, 2023	2,221	303	251	₹0.3700
June 30, 2023	2,017	226	179	₹0.2600

Quarterly income statement (standalone, ₹ Cr)

Indicator	Jun 26	Mar 26	Dec 25	Sep 25	Jun 25	Mar 25	Dec 24	Sep 24	Jun 24	Mar 24	Dec 23	Sep 23	Jun 23
Total income (before exceptional items)	3,828	3,769	3,226	3,545	2,937	3,281	2,568	3,107	2,505	2,692	2,256	2,374	2,097
Operating revenue	3,616	3,543	3,134	2,954	2,742	2,721	2,409	2,574	2,483	2,366	2,203	2,221	2,017
Other income	212	226	92	591	195	559	160	533	22	326	53	153	79
Operating expenses	3,165	3,007	2,775	2,563	2,406	2,376	2,209	2,270	2,125	2,111	1,945	1,938	1,752
Operating profit	451	536	359	391	337	346	199	304	358	255	258	283	265
Operating profit margin	12.5%	15.1%	11.5%	13.2%	12.3%	12.7%	8.3%	11.8%	14.4%	10.8%	11.7%	12.7%	13.1%
Depreciation	102	100	101	100	97	92	90	89	86	81	81	69	69
Interest	148	77	50	122	29	103	91	84	70	64	76	63	50
Exceptional items, gain / (loss)	—	—	-4	—	—	—	—	—	—	—	—	—	—
Profit before tax	413	585	295	759	405	710	179	665	224	436	155	303	226
Tax	65	102	69	27	50	65	57	23	56	42	34	53	47
Net profit	348	483	227	732	355	645	122	642	168	394	120	251	179
EPS	0.33	0.46	0.21	0.69	0.34	0.92	0.17	0.94	0.25	0.58	0.18	0.37	0.26
Net profit (TTM)	1,789	1,796	1,959	1,854	1,764	1,577	1,326	1,324	933	944	656	870	833
EPS (TTM)	1.69	1.70	2.16	2.12	2.37	2.28	1.94	1.95	1.38	1.39	0.96	1.28	1.22

Total income excludes exceptional items, which are shown on their own row. Trendlyne and Screener fold exceptional items into revenue or other income, so their totals differ from this table by exactly that row.

Annual Financials

Year ended	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)
March 31, 2026	12,374	2,044	1,796
March 31, 2025	10,187	1,777	1,577
March 31, 2024	9,046	1,122	944
March 31, 2023	7,355	909	774

Annual income statement (standalone, ₹ Cr; CAGR to the latest year)

Indicator	CAGR 3Y	CAGR 5Y	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18	Mar 17
Total income (before exceptional items)	19.6%	27.9%	13,477^†	11,461^†	9,657^†	7,880^†	6,056^†	3,944^†	7,252^†	7,768^†	7,779^†	6,987^†
Operating revenue	18.9%	26.4%	12,374	10,187	9,046	7,355	5,345^†	3,830^†	6,874^†	7,581^†	7,690^†	6,880^†
Other income	—	—	1,103^†	1,274^†	611^†	525^†	711^†	114^†	378^†	187^†	89^†	107^†
Operating expenses	—	—	10,752^†	8,980^†	7,746^†	6,535^†	4,743^†	3,471^†	5,761^†	6,285^†	6,306^†	5,555^†
Operating profit	25.6%	35.3%	1,622^†	1,207^†	1,300^†	820^†	602^†	358^†	1,112^†	1,296^†	1,383^†	1,325^†
Operating profit margin	—	—	13.1%^†	11.8%^†	14.4%^†	11.1%^†	11.3%^†	9.4%^†	16.2%^†	17.1%^†	18.0%^†	19.3%^†
Depreciation	—	—	398^†	356^†	300^†	231^†	204^†	211^†	288^†	219^†	218^†	198^†
Interest	—	—	279^†	347^†	253^†	145^†	141^†	91^†	41^†	41^†	43^†	37^†
Exceptional items, gain / (loss)	—	—	-4^†	0^†	0^†	0^†	-48^†	-20^†	0^†	0^†	0^†	0^†
Profit before tax	31.0%	68.6%	2,044	1,777	1,122	909	920^†	150^†	1,161^†	1,222^†	1,211^†	1,173^†
Tax	—	—	248^†	200^†	176^†	136^†	120^†	26^†	263^†	409^†	332^†	345^†
Net profit	32.4%	—	1,796	1,577	944	774	—	—	899^†	814^†	879^†	827^†
EPS	11.4%	34.2%	1.70^†	2.28^†	1.39^†	1.23^†	2.16^†	0.39^†	2.84^†	—	—	—

^† Derived: the sum of that fiscal year's four quarterly filings (a real annual filing is used wherever one exists). Checked against filed annual figures, the sum lands within 0.5% for about 94% of company-years.

Annual ratios (standalone)

Ratio	Mar 26	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19	Mar 18	Mar 17
Operating margin	13.1%^†	11.8%^†	14.4%^†	11.1%^†	11.3%^†	9.4%^†	16.2%^†	17.1%^†	18.0%^†	19.3%^†
EBIT margin	18.8%^†	20.9%^†	15.2%^†	14.3%^†	19.8%^†	6.3%^†	17.5%^†	16.7%^†	16.3%^†	17.6%^†
PBT margin	16.5%	17.4%	12.4%	12.4%	17.2%^†	3.9%^†	16.9%^†	16.1%^†	15.7%^†	17.0%^†
Net margin	14.5%	15.5%	10.4%	10.5%	—	—	13.1%^†	10.7%^†	11.4%^†	12.0%^†
Interest coverage	8.33x^†	6.12x^†	5.44x^†	7.29x^†	7.52x^†	2.65x^†	29.28x^†	30.71x^†	28.95x^†	32.59x^†
Dividend payout	41.2%^†	57.0%^†	46.8%^†	52.8%^†	69.4%^†	0.0%^†	105.6%^†	—	—	—
Earnings retention	58.8%^†	43.0%^†	53.2%^†	47.2%^†	30.6%^†	100.0%^†	-5.6%^†	—	—	—
Current ratio	1.02x	1.05x	—	—	—	—	—	—	—	—
Quick ratio	0.83x	0.78x	—	—	—	—	—	—	—	—
Debt to equity	0.21x	0.13x	—	—	—	—	—	—	—	—
Return on equity	4.7%	4.2%	—	—	—	—	—	—	—	—
Return on assets	3.6%	3.5%	—	—	—	—	—	—	—	—
Return on capital employed	5.2%^†	5.1%^†	—	—	—	—	—	—	—	—
Asset turnover	0.24x	0.23x	—	—	—	—	—	—	—	—

Margins and asset turnover use operating revenue (interest earned for banks, excluding other income), not total income. Liquidity, leverage and return ratios need a filed standalone balance sheet, which exists only for recent years; returns use year-end equity/assets. Dividend payout is shown only for companies with a dividend record. † = built from a summed fiscal year.

Revenue Mix

Data unavailable.

Cash Flow

Year ended	Operating (₹ Cr)	Investing (₹ Cr)	Financing (₹ Cr)	Capex (₹ Cr)	Free Cash Flow (₹ Cr)
March 31, 2026	1,049	-3,154	2,026	494	555
March 31, 2025	638	-5,098	4,410	501	137
March 31, 2024	1,111	863	-2,051	662	449
March 31, 2023	289	-457	-252	402	-113
March 31, 2022	368	902	-939	289	80

Balance Sheet (standalone)

Year ended	Total Assets (₹ Cr)	Total Equity (₹ Cr)	Reserves (₹ Cr)	Borrowings, Current (₹ Cr)	Borrowings, Non-current (₹ Cr)	Current Assets (₹ Cr)	Current Liabilities (₹ Cr)	Cash & Equivalents (₹ Cr)	Net Block (₹ Cr)	Inventory (₹ Cr)
March 31, 2026	50,516	38,290	37,235	2,786	5,217	5,931	5,787	49	1,847	1,134
March 31, 2025	44,817	37,489	36,785	1,312	3,734	3,540	3,373	128	2,202	907
March 31, 2024	—	—	—	—	—	—	—	—	—	—
March 31, 2023	—	—	—	—	—	—	—	—	—	—
March 31, 2022	—	—	—	—	—	—	—	—	—	—

Financial charts

Trend charts drawn from the standalone income-statement and ratio tables above (oldest year on the left); a gap means that period has no figure. Annual years marked † in the tables are derived from four quarters.