MSUMI
OVERVALUEDMotherson Sumi Wiring India Limited
Auto Ancillaries · NSE
↓ 322.8% vs fair value
52W Low
₹31
+17.7% from low
52W High
₹54
-31.2% from high
Valuation Gauge
Current Price
₹37
Fair Value
₹9
Fair Value Analysis
₹9
Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Auto Ancillaries sector companies | Sector-expensive: P/E at 78th percentile vs sector peers. | CAUTION: ROCE declining (latest 50.6%) — returns on capital are falling; verify this isn't a value trap.
Cash Flow Analysis
33% weight
Balance Sheet Value
33% weight
Growth Valuation
33% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Financially Healthy
Profitability
ROE of 33.8% is above the Auto Ancillaries sector benchmark of 12% — strong returns
Debt & Leverage
D/E ratio of 0.1x is well within the Auto Ancillaries sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 58.1x trades at a 69% discount to Auto Ancillaries sector median (187x) — attractively valued
Cash Flow
FCF margin of 0.2% — very thin despite positive FCF (₹19 Cr)
Earnings Growth
5yr EPS CAGR of 13.8% is below the Auto Ancillaries sector average of 17.5%
Dividend
Dividend yield of 3.0% provides strong shareholder returns (benchmark: 1.5%)
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
1.3%
Free cash flow / market cap
Revenue Growth (YoY)
+25.5%
Year-on-year revenue change
Profit Growth (YoY)
+6.4%
Year-on-year PAT change
Operating Cash Flow
₹365 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹0.6
P/E Ratio
58.1x
P/B Ratio
13.1x
ROE
33.8%
ROCE
43.2%
Debt / Equity
0.14x
Beta
0.01
Div Yield
3%
FCF (Cr)
₹19 Cr
Revenue (Cr)
₹9,272 Cr
EPS Growth 5Y
13.8%
Mkt Cap (Cr)
₹24,584 Cr
52W High
₹53.6
52W Low
₹31.3
Book Value/Share
₹2.8
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| TTM | ₹10.7K Cr | ₹1.1K Cr | 10.0% | ₹623 Cr | ₹0.95 |
| 2025-03-31 | ₹9.3K Cr | ₹996 Cr | 11.0% | ₹606 Cr | ₹0.91 |
| 2024-03-31 | ₹8.3K Cr | ₹1.0K Cr | 12.0% | ₹638 Cr | ₹0.96 |
| 2023-03-31 | ₹7.1K Cr | ₹792 Cr | 11.0% | ₹487 Cr | ₹0.73 |
| 2022-03-31 | ₹5.6K Cr | ₹730 Cr | 13.0% | ₹411 Cr | ₹0.62 |
| 2021-03-31 | ₹3.9K Cr | ₹553 Cr | 14.0% | ₹396 Cr | — |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Auto Ancillaries| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
Ramkrishna Forgings Limited | ₹506.5 | ₹652.5 | +22.4% | 42.2 | 14.4% | FAIRLY_VALUED |
Apollo Tyres | ₹410.9 | ₹334.1 | -23.0% | 28 | 6.0% | OVERVALUED |
JK Tyre & Industries Limited | ₹393.2 | ₹292.4 | -34.5% | 15.8 | 13.3% | OVERVALUED |
Exide Industries | ₹298.8 | ₹182.4 | -63.8% | 30.8 | 7.2% | OVERVALUED |
CEAT | ₹3,366 | ₹1,838.9 | -83.0% | 24.6 | 11.6% | OVERVALUED |
Suprajit Engineering | ₹412.1 | ₹208 | -98.1% | 40.7 | 10.2% | OVERVALUED |
Endurance Technologies | ₹2,217.2 | ₹1,114.8 | -98.9% | 34.4 | 14.7% | OVERVALUED |
Sundram Fasteners | ₹763 | ₹364.4 | -109.4% | 28.4 | 13.7% | OVERVALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Company Documents
Annual reports, concall transcripts & regulatory filings
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant