MOTHERSON SUMI WIRING INDIA LIMITED Financials Motherson Sumi Wiring India Limited
Equities
MSUMI
INE0FS801015
Auto, Truck & Motorcycle Parts
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 68.95 INR | +1.40% |
|
-0.14% | +11.66% |
| 04-01 | Motherson Sumi Wiring India Limited Announces Cessation of Directors | CI |
| 02-01 | Nomura Adjusts Motherson Sumi Wiring India's Price Target to INR78 From INR69, Keeps at Buy | MT |
Valuation
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 203,529 | 213,318 | 304,835 | - | - |
| Enterprise Value (EV) 1 | 203,529 | 216,677 | 307,330 | 306,755 | 305,242 |
| P/E ratio | 49.6 x | 43.9 x | 48.2 x | 37.6 x | 30.8 x |
| Yield | 1.32% | 1.35% | 1.24% | 1.52% | 1.89% |
| Capitalization / Revenue | 3.61 x | 3.02 x | 3.67 x | 3.18 x | 2.74 x |
| EV / Revenue | 3.61 x | 3.07 x | 3.7 x | 3.2 x | 2.74 x |
| EV / EBITDA | 27.9 x | 27.7 x | 31.2 x | 25.3 x | 21.2 x |
| EV / FCF | 51 x | 867 x | 57.7 x | 47.6 x | 37.4 x |
| FCF Yield | 1.96% | 0.12% | 1.73% | 2.1% | 2.68% |
| Price to Book | 18.3 x | 16 x | 18.6 x | 15.7 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 | 68.95 | 68.95 | 68.95 |
| Announcement Date | 26/05/22 | 19/05/23 | - | - | - |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | 56,350 | 70,574 | 83,082 | 95,939 | 111,422 |
| EBITDA 1 | 7,303 | 7,814 | 9,852 | 12,123 | 14,418 |
| EBIT 1 | 6,248 | 6,577 | 8,371 | 10,540 | 12,539 |
| Operating Margin | 11.09% | 9.32% | 10.08% | 10.99% | 11.25% |
| Earnings before Tax (EBT) 1 | - | 6,522 | 8,435 | 10,844 | 13,375 |
| Net income 1 | 4,107 | 4,870 | 6,312 | 8,051 | 9,847 |
| Net margin | 7.29% | 6.9% | 7.6% | 8.39% | 8.84% |
| EPS 2 | 0.9286 | 1.100 | 1.429 | 1.836 | 2.237 |
| Free Cash Flow 1 | 3,993 | 250 | 5,324 | 6,449 | 8,165 |
| FCF margin | 7.09% | 0.35% | 6.41% | 6.72% | 7.33% |
| FCF Conversion (EBITDA) | 54.68% | 3.2% | 54.04% | 53.2% | 56.63% |
| FCF Conversion (Net income) | 97.24% | 5.13% | 84.35% | 80.1% | 82.92% |
| Dividend per Share 2 | 0.6071 | 0.6500 | 0.8570 | 1.047 | 1.305 |
| Announcement Date | 26/05/22 | 19/05/23 | - | - | - |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 16,615 | 16,709 | 18,352 | 16,868 | 18,644 | 18,588 | 20,456 | 19,840 | 23,029 |
| EBITDA 1 | 2,189 | 2,028 | 1,808 | 1,790 | 2,093 | 1,941 | 2,477 | 2,353 | 3,022 |
| EBIT | - | - | - | - | - | - | - | 1,976 | 2,561 |
| Operating Margin | - | - | - | - | - | - | - | 9.96% | 11.12% |
| Earnings before Tax (EBT) 1 | - | 1,759 | 1,562 | 1,415 | 1,786 | 1,661 | 2,286 | 2,186 | 2,709 |
| 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 | 26/05/22 | 05/08/22 | 31/10/22 | 07/02/23 | 19/05/23 | 28/07/23 | - | - | - |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | 3,358 | 2,495 | 1,920 | 407 |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | 0.4298 x | 0.2532 x | 0.1584 x | 0.0282 x |
| Free Cash Flow 1 | 3,993 | 250 | 5,324 | 6,449 | 8,165 |
| ROE (net income / shareholders' equity) | 45% | 39.8% | 42.6% | 44.7% | 44.9% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | 2.520 | 3.010 | 3.710 | 4.400 | 5.470 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | 1,014 | 1,986 | 1,476 | 1,604 | 1,733 |
| Capex / Sales | 1.8% | 2.81% | 1.78% | 1.67% | 1.56% |
| Announcement Date | 26/05/22 | 19/05/23 | - | - | - |
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
11
Last Close Price
68.95
INR
Average target price
74.09
INR
Spread / Average Target
+7.46%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +11.66% | 3.6B | |
| +24.24% | 50.29B | |
| -7.27% | 22.58B | |
| +24.23% | 20.23B | |
| +33.48% | 17.9B | |
| -2.11% | 15.27B | |
| -19.89% | 13.72B | |
| -17.44% | 13.41B | |
| +33.50% | 12.29B | |
| +35.48% | 10.46B |
- Stock Market
- Equities
- MSUMI Stock
- Financials Motherson Sumi Wiring India Limited
