Motherson Sumi Wiring India Limited

Motherson Sumi Wiring India Limited

MSUMI.NS
Motherson Sumi Wiring India LimitedIN flagNational Stock Exchange of India
38.30
INR
+0.12
- -
253.99BMarket Cap
Motherson Sumi Wiring India Limited
MSUMI.NS
(National Stock Exchange of India)

Recent

price

38.30

P/E

ratio

- -

div

yld

- -

ROIC.AI

2021
2022
2023
2024
2025
2026
TTM
FRC
- -
8.43
10.59
12.48
13.93
17.18
10.96
Revenue per Share
- -
0.62
0.73
0.96
0.91
0.94
0.68
Basic EPS, GAAP
- -
0.6
0.04
0.1
0.29
0.84
- -
Free Cash Flow per Basic Share
- -
- -
0.4
0.04
0.53
0.56
- -
Dividend per Share
- -
1.09
1.41
1.93
1.96
1
- -
Book Value per Share
- -
1.68
2.01
2.53
2.55
3.25
- -
Tangible Book Value per Share
- -
6,624
6,632
6,632
6,658
6,651
6,627
Basic Weighted Avg Shares
- -
55,872
70,226
82,740
92,716
114,287
72,634
Sales/Revenue/Turnover
- -
11.25
9.44
10.14
8.83
7.39
8.39
Operating Margin (%)
- -
1,055
1,237
147
1,789
2,161
1,437
Depreciation Expense
- -
4,107
4,870
6,383
6,059
6,252
4,480
Net Income, GAAP
- -
26.78
25.33
24.51
24.78
23.93
24.57
Effective Tax Rate (%)
- -
7.35
6.93
7.71
6.53
5.47
6.17
Profit Margin (%)
5,628
7,776
8,486
11,493
10,462
14,535
- -
Working Capital
239
2,097
2,352
1,854
1,672
1,152
- -
LT Debt
7,097
11,146
13,305
16,768
16,983
21,617
- -
Total Equity
- -
41.79
31.94
34.84
31.54
29.44
- -
Return on Invested Capital (%)
- -
77.84
43.91
46.21
40.1
52.25
286.68
Return on Capital (%)
- -
- -
58.8
57.54
46.85
63.56
- -
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Dec'25
Mar'25
Jun'26
ST Debt
- -
1,020
- -
LT Borrowings
- -
95
- -
LT Finance Leases
- -
1,577
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
- -
6,632
- -
Market Capitalization
257,696
230,211
263,808

Working Capital

FRC

in mil. unless spec.
Dec'25
Mar'25
Jun'26
Total Current Assets
- -
28,530
- -
Cash, Cash Equivalents & STI
- -
245
- -
Accounts Receivable, Net
- -
12,437
- -
Inventories
- -
12,824
- -
Total Current Liabilities
- -
18,068
- -
Payables & Accruals
- -
- -
- -
ST Debt
- -
1,020
- -
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
26.2%
27.29%
Free Cash Flow
- -
- -
190.16%
Net Income, GAAP
- -
- -
3.19%
Sales/Revenue/Turnover
- -
- -
23.27%
Total Cash Common Dividend
- -
- -
6.26%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
18,530
20,970
21,111
22,129
82,740
2025
21,660
- -
22,822
25,003
92,716
2026
24,808
28,658
33,282
- -
114,287

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.19
0.23
0.25
- -
0.96
2025
0.22
- -
0.21
0.25
0.91
2026
0.22
0.23
0.25
- -
0.94

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
0.04
2025
- -
- -
- -
- -
0.53
2026
- -
- -
- -
- -
0.56
Business
Motherson Sumi Wiring India Limited (MSWIL) is a leading India-based automotive components manufacturer and full-system solutions provider specializing in wiring harnesses for original equipment manufacturers (OEMs). Established in 2022 through the demerger of the domestic wiring harness undertaking from parent company Samvardhana Motherson International Ltd. (formerly Motherson Sumi Systems Ltd.), the joint venture with Sumitomo Wiring Systems Ltd. of Japan operates from its headquarters in Noida, Uttar Pradesh, with approximately 26 manufacturing, assembly, and technical facilities employing over 40,000 people across India. The company manufactures and supplies integrated electrical and electronic distribution systems, including wiring harnesses, harness components, and other electric wires for power supply and data transfer in passenger vehicles, commercial vehicles, electric vehicles (EVs), and hybrid vehicles; it offers high-voltage wire harnesses and electrification solutions for alternative powertrains alongside products for internal combustion engine vehicles; additional solutions encompass digital assembly boards, color detection systems, component presence sensors, and online work instructions, supporting the full supply chain from product design and validation, tool design and manufacturing, finishing, processing, assembly, to in-line sequencing. MSWIL serves major OEMs such as Maruti Suzuki, Honda Cars India, and Tata Motors in the automotive sector, with diversification into aerospace, industrial, and medical applications; its operations remain concentrated in India, aligning with favorable trends like premiumization, vehicle electrification, and rising demand for feature-rich models. Recent developments include the commissioning of one greenfield facility in fiscal year 2024-25 with two more on track, boosting production capacity by approximately 10% through new plants operational from early fiscal 2025; the company achieved record revenue and EBITDA for fiscal 2025, with electric vehicle programs contributing 4% of Q4 revenue, and sustained a robust 42% return on capital employed while maintaining debt-free status and advancing digitization for operational efficiency.