Samvardhana Motherson International Ltd

NSE :MOTHERSON   BSE :517334  Sector : Auto Ancillaries
Buy, Sell or Hold MOTHERSON? Ask The Analyst

BSE

prev close

OPEN PRICE

bid price (qty)

offer price (qty)

volume

Today's low / high

52 WK low / high

NSE

prev close

open price

bid price (qty)

offer price (qty)

volume

Today's' low / high

52 WK low / high

08 May
128.75
(2.67%)
07 May
125.40
(-1.92%)
06 May
127.85
(-2.55%)
03 May
131.20
(0.77%)
02 May
130.20
(-0.76%)
30 Apr
131.20
(0.31%)
29 Apr
130.80
(-0.23%)
26 Apr
131.10
(3.07%)
25 Apr
127.20
(0.24%)
24 Apr
126.90
(-0.39%)
23 Apr
127.40
(-0.23%)
22 Apr
127.70
(0.51%)
19 Apr
127.05
(0.95%)
18 Apr
125.85
(1.29%)
16 Apr
124.25
(2.86%)
15 Apr
120.80
(0.21%)
12 Apr
120.55
(1.30%)
10 Apr
119.00
(1.02%)
09 Apr
117.80
(-2.32%)
08 Apr
120.60
(1.01%)
05 Apr
119.40
(-0.17%)

Price Chart Historical Data Technical Chart

Technical Analysis

Short Term Investors

Very Bullish
Medium Term Investors

Very Bullish
Long Term Investors

Very Bullish

Moving Averages

5 DMA
Bullish

128.64

10 DMA
Bearish

129.03

20 DMA
Bullish

126.07

50 DMA
Bullish

120.59

100 DMA
Bullish

114.12

200 DMA
Bullish

104.53


Intraday Support and Resistance
(Based on Pivot Points) |

Updated On May 08, 2024 04:00 PM For Next Trading Session

Pivots Classic Fibonacci Camarilla Woodie DM
R3 133.99 131.52 129.81 - -
R2 131.52 130.05 129.46 131.79 -
R1 130.14 129.14 129.1 130.68 130.83
P 127.67 127.67 127.67 127.94 128.01
S1 126.29 126.2 128.4 126.83 126.98
S2 123.82 125.29 128.04 124.09 -
S3 122.44 123.82 127.69 - -

Key Metrics

EPS

0.97

P/E

132.63

P/B

2.77

Dividend Yield

0.51%

Market Cap

87,246 Cr.

Face Value

1

Book Value

46.36

ROE

7.76%

EBITDA Growth

2,486.54 Cr.

Debt/Equity

0.65

Shareholding Pattern

  60.36% Total Promoter Holding
15.06% Mutual Fund Holdings
12.44% FIIs
8.92% Non Institution
2.63% Insurance Companies
0% Custodians
0.59% Other Parties

Shareholding History

Quarterly Result (Figures in Rs. Crores)


Samvardhana Motherson International Ltd Quaterly Results


Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
INCOME 20348.31 22551.94 22538.18 23713 25816.36
PROFIT 454.57 154.45 600.87 310.19 542.54
EPS 0.67 0.97 0.89 0.3 0.8

Samvardhana Motherson International Ltd Quaterly Results


Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
INCOME 2182.74 2111.93 2096.8 2464.3 2256.1
PROFIT 334.31 106.04 179.39 249.42 120.06
EPS 0.49 0.15 0.26 0.37 0.18

Profit & Loss (Figures in Rs. Crores)


Samvardhana Motherson International Ltd Profit & Loss


Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
INCOME 31042.1 35822.4 37375.4 42829.6 56838.5 64021.3 61397.5 58192 64663.3 79281.2
PROFIT 762.5 970.7 1276.16 1570.72 1721.51 1607.06 1167.66 1082.92 910.85 1547.19
EPS 1.97 2.29 3.09 3.81 3.96 3.68 2.27 2.75 1.75 2.46

Samvardhana Motherson International Ltd Profit & Loss


Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
INCOME 4648 5131.9 5485 6471.3 7695.5 7820 4709.8 4171.1 6503.2 7911.4
PROFIT 532.94 511.18 685.84 773.69 878.3 813.4 895.54 537.76 1204.95 771.77
EPS 0.93 0.86 1.15 1.45 1.54 1.43 1.58 0.91 1.72 1.14

Balance Sheet (Figures in Rs. Crores)

Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014
SOURCES OF FUNDS :
Share Capital 677.6451.8315.8315.8315.8210.5140.4132.388.288.2
Reserves Total 21,773.920,136.512,244.810,945.110,646.99,673.68,132.34,264.83,235.62,871.1
Total Shareholders Funds22,451.520,588.312,560.611,260.910,962.79,884.18,272.74,397.13,323.82,959.3
Minority Interest1,925.41,776.34,023.33,5653,479.72,9602,232.21,512.31,014.2789.6
Secured Loans 6,615.37,287.14,925.49,313.79,327.18,571.98,917.85,8574,786.93,905.6
Unsecured Loans 7,1776,842.67,004.23,822.72,207.11,801.71,431.5211.7343.7934.1
Total Debt13,792.314,129.711,929.613,136.411,534.210,373.610,349.36,068.75,130.64,839.7
Other Liabilities1,613.81,5681,624.31,345.21,321.51,225.7612.1392.2527.1412.6
Total Liabilities39,78338,062.330,137.829,307.527,298.124,443.421,466.312,370.39,995.79,001.2
APPLICATION OF FUNDS :
Gross Block 42,155.836,89832,493.630,678.325,417.219,841.315,558.88,339.312,64412,633.6
Less: Accumulated Depreciation19,008.915,486.812,394.59,928.26,994.55,1293,366.21,192.46,515.16,714.7
Net Block23,146.921,411.220,099.120,750.118,422.714,712.312,192.67,146.96,128.95,918.9
Capital Work in Progress1,477.91,309.7876.9851.81,066.82,584.91,934.81,397955.8647.1
Investments 6,289.96,461.7846.5796.1855.4791.6473.7589.764.974.9
Inventories 7,822.86,441.74,995.65,156.64,663.44,013.23,071.62,2853,7503,282.2
Sundry Debtors 8,513.56,573.15,693.15,178.46,166.35,623.64,655.24,653.73,014.43,238.4
Cash and Bank Balance4,698.74,999.45,906.24,878.93,546.92,781.54,886.61,771.71,891.9906.1
Loans and Advances 5,741.34,600.85,431.44,250.95,5724,680.93,433.81,065.6762.3628.8
Total Current Assets26,776.322,61522,026.319,464.819,948.617,099.216,047.29,7769,418.68,055.5
Current Liabilities 20,730.316,791.716,779.915,155.614,883.212,171.710,174.37,048.66,872.65,723.2
Provisions 816.7871.6831570572.7359303.1245.7556.8469.9
Total Current Liabilities & Provisions21,54717,663.317,610.915,725.615,455.912,530.710,477.47,294.37,429.46,193.1
Net Current Assets5,229.34,951.74,415.43,739.24,492.74,568.55,569.82,481.71,989.21,862.4
Deferred Tax Assets1,364.41,148.61,022.4503612.3626.6502.4360.4217.6143
Deferred Tax Liability521.7544.5336.3462.7576.2523.6426239.4172.4192.6
Net Deferred Tax842.7604.1686.140.336.110376.412145.2-49.6
Other Assets2,796.33,323.93,213.83,1302,424.41,683.11,219634811.7547.5
Total Assets39,78338,062.330,137.829,307.527,298.124,443.421,466.312,370.39,995.79,001.2
Contingent Liabilities384.8467.8366.1432.4417.6257.3159.669.259.331.5
Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014
SOURCES OF FUNDS :
Share Capital 677.6451.8315.8315.8315.8210.5140.4132.388.288.2
Reserves Total 30,76330,479.26,427.25,928.66,122.45,969.75,662.32,321.62,013.91,817.4
Total Shareholders Funds31,440.630,9316,7436,244.46,438.26,180.25,802.72,453.92,102.11,905.6
Secured Loans 1,397.92,221.32,656.91,406.81,129.41,148.91,288.4378.7450.2638
Unsecured Loans 4,368.63,1952,195.3105.46.35.85.1106.583.4119.8
Total Debt5,766.55,416.34,852.21,512.21,135.71,154.71,293.5485.2533.6757.8
Other Liabilities113.6111.34898.66867.765.958.740.928.9
Total Liabilities37,320.736,458.611,643.27,855.27,641.97,402.67,162.12,997.82,676.62,692.3
APPLICATION OF FUNDS :
Gross Block 3,594.33,074.62,860.83,018.72,603.62,140.91,821.81,608.42,599.82,383.9
Less : Accumulated Depreciation 1,5711,306.81,101.41,090.5807.7593.9379.3199.51,138949.5
Net Block 2,023.31,767.81,759.41,928.21,795.91,5471,442.51,408.91,461.81,434.4
Capital Work in Progress65.853.828.190.390.792.25365.239.951.9
Investments 31,031.630,386.95,586.14,682.44,603.44,653.84,497.9769.4732582.1
Inventories 917.8687.7554.4993.11,055.1924.2691.7641.8608.4562.8
Sundry Debtors 1,464.71,121.5518.5867.5809925811.5592.1457.7575.4
Cash and Bank Balance218.9631.7255.6236.6138.2105.418918.5146.119.1
Loans and Advances 2,831.5741.92,330.5230.3408.8384.5469.1314.3176.6190.4
Total Current Assets5,432.93,182.83,6592,327.52,411.12,339.12,161.31,566.71,388.81,347.7
Current Liabilities 1,417.21,292.51,897.91,346.61,400.51,404.51,070.2852651.9611.9
Provisions 1.23.61.81.10.82.545.744.2410.4348.7
Total Current Liabilities & Provisions1,418.41,296.11,899.71,347.71,401.31,4071,115.9896.21,062.3960.6
Net Current Assets4,014.51,886.71,759.3979.81,009.8932.11,045.4670.5326.5387.1
Deferred Tax Assets45.920.454.152.556.3128.457.243.917.16.8
Deferred Tax Liability17.99147.526.73.84.45018.3
Net Deferred Tax2811.440.14529.6124.652.838.917.1-11.5
Other Assets157.52,3522,470.2129.5112.552.970.544.999.3248.3
Total Assets37,320.736,458.611,643.27,855.27,641.97,402.67,162.12,997.82,676.62,692.3
Contingent Liabilities1,5242,175.61,370.926.125.524.7716.9176.52311,376.4

Cash Flow (Figures in Rs. Crores)

Net Profit before Tax and Extr...2,404.8
Depreciation3,135.8
Interest (Net)710.6
Dividend Received198.2
P/L on Sales of Assets-14.8
Prov. and W/O (Net)-28.5
P/L in Forex-70.5
Others-145.3
Total Adjustments (PBT and Ext...3,776.3
Operating Profit before Workin...6,181.1
Trade and 0ther Receivables-1,729.6
Inventories-1,273.4
Trade Payables3,056.2
Total Adjustments (OP before W...-684.6
Cash Generated from/(used in) ...5,496.5
Direct Taxes Paid-853.5
Total Adjustments(Cash Generat...-853.5
Cash Flow before Extraordinary...4,643
Net Cash from Operating Activi...4,643
Purchased of Fixed Assets-2,221.1
Sale of Fixed Assets38.3
Purchase of Investments-27.9
Interest Received69
Net Cash used in Investing Act...-2,248.4
Proceed from 0ther Long Term B...1,154.4
Proceed from Short Tem Borrowi...3,707.8
Of the Long Tem Borrowings-1,075.5
Of the Short Term Borrowings-4,842.9
Of Financial Liabilities-393.4
Dividend Paid-330.8
Interest Paid-808.3
Net Cash used in Financing Act...-2,734
Net Profit before Tax and Extr...909.2
Depreciation231.3
Interest (Net)43.6
Dividend Received275.2
P/L on Sales of Assets-2.1
Prov. and W/O (Net)140.4
P/L in Forex-20.5
Total Adjustments (PBT and Ext...100.7
Operating Profit before Workin...1,009.9
Trade and 0ther Receivables-389.9
Inventories-230.1
Trade Payables102.1
Total Adjustments (OP before W...-591.8
Cash Generated from/(used in) ...418.1
Direct Taxes Paid-129
Total Adjustments(Cash Generat...-129
Cash Flow before Extraordinary...289.1
Net Cash from Operating Activi...289.1
Purchased of Fixed Assets-401.6
Sale of Fixed Assets4
Purchase of Investments-612.8
Interest Received96.4
Net Cash used in Investing Act...-450
Proceed from 0ther Long Term B...1,096.3
Proceed from Short Tem Borrowi...230
Of the Long Tem Borrowings-750
Of the Short Term Borrowings-305
Of Financial Liabilities-22.7
Dividend Paid-293.8
Interest Paid-206.3
Net Cash used in Financing Act...-251.5

Company Details

Registered Office
AddressUnit 705C Wing ONE BKC G Block,
BandraKurla Complex Bandra (E)
CityMumbai
StateMaharashtra
Pin Code400051
Tel. No.91-22-61354800
Fax. No.91-22-61354801
Emailinvestorrelations@motherson.com
Internethttp://www.motherson.com
Registrars
AddressUnit 705C Wing ONE BKC G Block
CityMumbai
StateMaharashtra
Pin Code400051
Tel. No.91-22-61354800
Fax. No.91-22-61354801
Emailinvestorrelations@motherson.com
Internethttp://www.motherson.com
Management
Name Designation
V C SehgalChairman & Non Executive Dir.
Norikatsu IshidaNon-Exec & Non-Independent Dir
Gautam MukherjeeIndependent Non Exe. Director
Naveen GanzuIndependent Non Exe. Director
Rekha SethiIndependent Non Exe. Director
Veli Matti RuotsalaIndependent Non Exe. Director
Robert JosephIndependent Non Exe. Director
Laksh Vaaman SehgalNon-Exec & Non-Independent Dir
Pankaj K MitalExecutive Director / WTD / Chief Operating Officer