Interactive Financial Charts Not Available

Motherson Sumi (MSUMI) | Financial Analysis & Statements

Motherson Sumi Wiring India Ltd. | Large-cap | Consumer Cyclical

₹45.66

-0.39%

Motherson Sumi vs Bosch Motherson Sumi vs Samvardhana Motherson Sumi vs Uno Minda Motherson Sumi vs Schaeffler India Motherson Sumi vs MRF Motherson Sumi vs NIFTY 50 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income Metrics

Revenue 24.8B

Gross Profit 8.7B 34.97%

Operating Income 2.0B 7.86%

Net Income 1.4B 5.77%

EPS (Diluted) ₹0.15

Balance Sheet Metrics

Total Assets 37.3B

Total Liabilities 20.3B

Shareholders Equity 17.0B

Debt to Equity 1.20

Cash Flow Metrics

Operating Cash Flow -3.6M

Free Cash Flow 0

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Motherson Sumi Income Statement From 2022 to 2025

Metric	2025	2024	2023	2022
Revenue i	92.7B	82.7B	70.2B	55.9B
Cost of Goods Sold i	62.6B	54.5B	47.4B	36.8B
Gross Profit i	30.1B	28.2B	22.8B	19.1B
Gross Margin % i	32.5%	34.1%	32.5%	34.2%
Operating Expenses
Research & Development i	-	-	-	-
Selling, General & Administrative i	1.2B	1.0B	931.0M	792.0M
Other Operating Expenses i	3.2B	5.1B	2.4B	1.9B
Total Operating Expenses i	4.5B	6.1B	3.3B	2.7B
Operating Income i	8.0B	8.7B	6.6B	6.3B
Operating Margin % i	8.6%	10.5%	9.4%	11.3%
Non-Operating Items
Interest Income i	118.0M	68.0M	57.0M	18.0M
Interest Expense i	243.0M	273.0M	275.0M	233.0M
Other Non-Operating Income	-	-	-	-
Pre-tax Income i	8.1B	8.5B	6.5B	5.6B
Income Tax i	2.0B	2.1B	1.7B	1.5B
Effective Tax Rate % i	24.8%	24.5%	25.3%	26.8%
Net Income i	6.1B	6.4B	4.9B	4.1B
Net Margin % i	6.5%	7.7%	6.9%	7.4%
Key Metrics
EBITDA i	10.1B	10.2B	8.0B	7.5B
EPS (Basic) i	₹0.91	₹1.44	₹1.10	₹0.93
EPS (Diluted) i	₹0.91	₹1.44	₹1.10	₹0.93
Basic Shares Outstanding i	6631661898	4432638889	4421107932	4416129032
Diluted Shares Outstanding i	6631661898	4432638889	4421107932	4416129032

Income Statement Trend

Motherson Sumi Balance Sheet From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	143.0M	1.7B	361.0M	2.9B	373.0M
Short-term Investments i	102.0M	1.1B	26.0M	27.0M	-
Accounts Receivable i	12.4B	9.0B	8.0B	6.6B	6.7B
Inventory i	12.8B	11.4B	12.1B	9.6B	8.0B
Other Current Assets	692.8M	499.3M	775.9M	515.7M	-
Total Current Assets i	28.5B	23.8B	21.4B	19.7B	15.7B
Non-Current Assets
Property, Plant & Equipment i	6.9B	6.0B	5.8B	4.3B	1.7B
Goodwill i	-	-	-	-	-
Intangible Assets i	-	-	-	-	-
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	123.3M	117.7M	466.8M	155.1M	-
Total Non-Current Assets i	8.8B	7.6B	7.6B	5.9B	2.2B
Total Assets i	37.3B	31.4B	29.0B	25.6B	17.9B
Liabilities
Current Liabilities
Accounts Payable i	11.8B	9.2B	9.3B	9.1B	7.5B
Short-term Debt i	1.0B	737.0M	1.4B	731.0M	724.0M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	827.0M	561.2M	340.0M	418.0M	339.0M
Total Current Liabilities i	18.1B	12.3B	12.9B	12.0B	10.0B
Non-Current Liabilities
Long-term Debt i	1.7B	1.9B	2.4B	2.1B	239.0M
Deferred Tax Liabilities i	-	-	-	-	-
Other Non-Current Liabilities	-	-	-	-	-
Total Non-Current Liabilities i	2.2B	2.3B	2.8B	2.5B	747.0M
Total Liabilities i	20.3B	14.6B	15.7B	14.5B	10.8B
Equity
Common Stock i	4.4B	4.4B	4.4B	3.2B	1.0M
Retained Earnings i	8.6B	8.4B	4.9B	4.0B	-4.0M
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	17.0B	16.8B	13.3B	11.1B	7.1B
Key Metrics
Total Debt i	2.7B	2.6B	3.7B	2.8B	963.0M
Working Capital i	10.5B	11.5B	8.5B	7.8B	5.6B

Balance Sheet Composition

Motherson Sumi Cash Flow Statement From 2022 to 2025

Metric	2025	2024	2023	2022
Operating Activities
Net Income i	805.4M	8.5B	6.5B	6.3B
Depreciation & Amortization i	-	-	-	-
Stock-Based Compensation i	-	-	-	-
Working Capital Changes i	-733.8M	-72.2M	-4.0B	-1.6B
Operating Cash Flow i	83.8M	8.6B	2.7B	4.9B
Investing Activities
Capital Expenditures i	-171.2M	-1.1B	-2.0B	-1.0B
Acquisitions i	-	-	-	-
Investment Purchases i	-	-1.0B	0	-
Investment Sales i	-	-	-	-
Investing Cash Flow i	-171.2M	-2.1B	-2.0B	-1.0B
Financing Activities
Share Repurchases i	-	-	-	-
Dividends Paid i	-352.8M	-2.9B	-2.7B	-
Debt Issuance i	-	-	-	-
Debt Repayment i	0	-740.0M	-91.0M	-679.0M
Financing Cash Flow i	-352.8M	-4.3B	-2.1B	-1.4B
Free Cash Flow i	193.0M	6.8B	250.0M	4.0B
Net Change in Cash i	-440.3M	2.1B	-1.4B	2.5B

Cash Flow Trend

Motherson Sumi Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 50.25

Forward P/E 22.53

Price to Book 18.00

Price to Sales 3.19

PEG Ratio 22.53

Profitability Ratios

Profit Margin 6.26%

Operating Margin 7.86%

Return on Equity 35.68%

Return on Assets 16.25%

Financial Health

Current Ratio 1.58

Debt to Equity 15.85

Beta -0.21

Per Share Data

EPS (TTM) ₹0.91

Book Value per Share ₹2.54

Revenue per Share ₹14.60

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
msumi	306.7B	50.25	18.00	35.68%	6.26%	15.85
Bosch	1.1T	42.33	8.21	14.59%	14.51%	0.86
Samvardhana	1.1T	33.33	3.20	10.24%	2.90%	46.38
Uno Minda	770.3B	72.08	13.02	15.42%	5.93%	40.45
Schaeffler India	660.9B	62.73	12.08	19.66%	11.53%	1.01
MRF	618.7B	34.32	3.34	10.11%	6.28%	20.40

Financial data is updated regularly. All figures are in the company's reporting currency.