Munjal Showa Limited

MUNJALSHOW.NS

MUNJALSHOW.NSMunjal Showa Limited IN flag

National Stock Exchange of India

157.39

INR

+5.07

(+3.33%)

7.60EPS

20.71P/E

6.29BMarket Cap

Feb 06Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

Munjal Showa Limited

MUNJALSHOW.NS

(National Stock Exchange of India)

Recent

price

157.39

P/E

ratio

20.71

div

yld

2.95%

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 12/11

Stock

S&P500

11.19

30.48

23.54

29.20

30.56

91.72

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	TTM
207.31	247.01	322.37	389.27	395.41	399.54	410.79	370.93	360.62	389.62	410.64	319.3	269.31	263.66	308.68	291.97	304.55	Revenue per Share
5.17	6.15	8.51	16.78	15.17	17.43	18.91	15.29	15.18	19.38	15.65	10.64	6.54	3.04	7.98	7.69	7.59	Basic EPS, GAAP
-9.12	-1.93	9.67	9.94	24.67	10.4	9.85	12.04	18.76	22.4	6.66	11.37	-5.71	7.49	1.61	2.86	- -	Free Cash Flow per Basic Share
1.99	1.99	1.99	2.49	2.99	2.99	3.49	7.89	0.08	4	4.5	4.5	4.49	4.5	4.51	4.51	- -	Dividend per Share
2	2	2	19.27	25.93	34.27	42.92	48.96	63.41	72.65	77.9	78.92	75.59	69.59	73.05	76.3	2	Book Value per Share
41.26	44.69	49.95	63.5	75.21	88.55	102.24	113.25	127.84	142.25	152.27	157.57	159.98	159.2	162.28	165.65	164.37	Tangible Book Value per Share
40	40	40	40	40	40	40	40	40	40	40	40	40	40	40	40	40	Basic Weighted Avg Shares
8,291	9,879	12,893	15,569	15,814	15,980	16,430	14,835	14,423	15,583	16,423	12,770	10,771	10,545	12,346	11,677	12,211	Sales/Revenue/Turnover
4.63	5.14	4.43	6.14	4.98	4.85	5.98	5.61	4.91	5.59	3.89	3.42	0.73	-0.38	1.51	0.29	0.01	Operating Margin (%)
169	231	262	276	280	286	287	293	291	282	259	204	163	125	118	123	122	Depreciation Expense
207	246	340	671	607	697	756	612	607	775	626	425	261	122	319	308	304	Net Income, GAAP
37.12	36.42	29.03	21.85	10.65	13.08	28.86	30.39	30.97	26.46	26.83	27.23	16.86	12.44	24.38	15.22	11.04	Effective Tax Rate (%)
2.49	2.49	2.64	4.31	3.84	4.36	4.6	4.12	4.21	4.97	3.81	3.33	2.43	1.15	2.58	2.63	2.49	Profit Margin (%)
258	502	24	85	313	920	1,693	2,160	2,778	3,571	3,603	3,869	3,973	3,808	4,120	4,248	4,280	Working Capital
1,013	1,200	519	211	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	LT Debt
1,653	1,805	2,030	2,562	3,028	3,561	4,107	4,549	5,127	5,696	6,106	6,326	6,414	6,374	6,512	6,643	6,603	Total Equity
10.59	11.38	14.58	27.07	23.46	20.43	18.09	13.3	10.1	11.67	7.75	5.02	1.01	-0.53	2.15	0.44	0.02	Return on Invested Capital (%)
31.64	27.21	43.11	85.18	54.69	59.72	48.35	32.84	27.04	28.53	20.82	13.66	8.5	4.2	11.2	10.3	380.68	Return on Capital (%)
258.6	307.65	425.28	157.8	67.12	57.9	49	33.28	27.02	28.49	20.79	13.56	8.46	4.19	11.18	10.3	380.5	Return on Common Equity (%)

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	-2.46%	-5.67%	-5.42%
Net Income, GAAP	3.2%	6.98%	-3.56%
Free Cash Flow	-28.97%	-62.32%	77.39%
Total Cash Common Dividend	472.21%	0.03%	-0.03%
Total Equity	6.56%	1.71%	2%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Similar Companies: Press Kogyo Co., Ltd. (7246.T)
Rane Engine Valve Limited (RANEENGINE.NS)
Ningbo Tianlong Electronics Co., Ltd. (603266.SS)
Suzhou Jin Hong Shun Auto Parts Co., Ltd. (603922.SS)
Aether Catalyst Solutions, Inc. (ATHR.CN)
JASON (4570.TWO)
Business: Munjal Showa Limited manufactures and sells auto components for the two-wheeler and four-wheeler industry primarily in India. Its products comprise front forks, rear cushions, shock absorbers, struts, gas springs, rear door lifters, and window balancers. Munjal Showa Limited was incorporated in 1985 and is based in Gurugram, India.

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	TTM
207.31	247.01	322.37	389.27	395.41	399.54	410.79	370.93	360.62	389.62	410.64	319.3	269.31	263.66	308.68	291.97	304.55	Revenue per Share
5.17	6.15	8.51	16.78	15.17	17.43	18.91	15.29	15.18	19.38	15.65	10.64	6.54	3.04	7.98	7.69	7.59	Basic EPS, GAAP
-9.12	-1.93	9.67	9.94	24.67	10.4	9.85	12.04	18.76	22.4	6.66	11.37	-5.71	7.49	1.61	2.86	- -	Free Cash Flow per Basic Share
1.99	1.99	1.99	2.49	2.99	2.99	3.49	7.89	0.08	4	4.5	4.5	4.49	4.5	4.51	4.51	- -	Dividend per Share
2	2	2	19.27	25.93	34.27	42.92	48.96	63.41	72.65	77.9	78.92	75.59	69.59	73.05	76.3	2	Book Value per Share
41.26	44.69	49.95	63.5	75.21	88.55	102.24	113.25	127.84	142.25	152.27	157.57	159.98	159.2	162.28	165.65	164.37	Tangible Book Value per Share
40	40	40	40	40	40	40	40	40	40	40	40	40	40	40	40	40	Basic Weighted Avg Shares
8,291	9,879	12,893	15,569	15,814	15,980	16,430	14,835	14,423	15,583	16,423	12,770	10,771	10,545	12,346	11,677	12,211	Sales/Revenue/Turnover
4.63	5.14	4.43	6.14	4.98	4.85	5.98	5.61	4.91	5.59	3.89	3.42	0.73	-0.38	1.51	0.29	0.01	Operating Margin (%)
169	231	262	276	280	286	287	293	291	282	259	204	163	125	118	123	122	Depreciation Expense
207	246	340	671	607	697	756	612	607	775	626	425	261	122	319	308	304	Net Income, GAAP
37.12	36.42	29.03	21.85	10.65	13.08	28.86	30.39	30.97	26.46	26.83	27.23	16.86	12.44	24.38	15.22	11.04	Effective Tax Rate (%)
2.49	2.49	2.64	4.31	3.84	4.36	4.6	4.12	4.21	4.97	3.81	3.33	2.43	1.15	2.58	2.63	2.49	Profit Margin (%)
258	502	24	85	313	920	1,693	2,160	2,778	3,571	3,603	3,869	3,973	3,808	4,120	4,248	4,280	Working Capital
1,013	1,200	519	211	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	LT Debt
1,653	1,805	2,030	2,562	3,028	3,561	4,107	4,549	5,127	5,696	6,106	6,326	6,414	6,374	6,512	6,643	6,603	Total Equity
10.59	11.38	14.58	27.07	23.46	20.43	18.09	13.3	10.1	11.67	7.75	5.02	1.01	-0.53	2.15	0.44	0.02	Return on Invested Capital (%)
31.64	27.21	43.11	85.18	54.69	59.72	48.35	32.84	27.04	28.53	20.82	13.66	8.5	4.2	11.2	10.3	380.68	Return on Capital (%)
258.6	307.65	425.28	157.8	67.12	57.9	49	33.28	27.02	28.49	20.79	13.56	8.46	4.19	11.18	10.3	380.5	Return on Common Equity (%)

	Mar'24	Jun'25	Sep'25
Total Current Assets	5,596	- -	5,950
Accounts Receivable, Net	1,835	- -	2,224
Cash, Cash Equivalents & STI	2,821	- -	2,724
Inventories	728	- -	869
Total Current Liabilities	1,348	- -	1,669
Payables & Accruals	- -	- -	- -
ST Debt	- -	- -	- -
Deferred Revenue	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	3,177	3,164	3,075	2,929	12,346
2024	2,879	2,873	3,033	2,893	11,677
2025	3,108	3,177	- -	- -	- -

	Mar'24	Jun'25	Sep'25
ST Debt	- -	- -	- -
LT Borrowings	- -	- -	- -
LT Finance Leases	- -	- -	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	40	- -	40
Market Capitalization	6,577	6,265	6,725

Year	Q1	Q2	Q3	Q4	FY
2023	0.08	1.81	0.79	- -	7.98
2024	3.19	0.39	2.16	- -	7.69
2025	2.98	0.51	- -	- -	- -

Munjal Showa Limited

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Growth Rates

(avg. rate of change)

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year