Motherson Sumi Wiring India Limited
MSUMI · General/Diversified · NSE
₹39
Current Market Price
Fair Value (DCF)
₹22
Margin of Safety
-43.4%
Updated 6h ago
YieldIQ Score
47/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
51%
ROE
35.7%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.26 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
43.2%
Return on capital employed
EV / EBITDA
25.6×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
34.1×
EBIT covers interest
Current Ratio
1.58×
Short-term liquidity
Asset Turnover
2.72×
Revenue per ₹ of assets
Revenue CAGR (3Y)
12.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹39.3
Bear case
₹12.91
MoS -204.4%
Base case
₹22.24
MoS -76.7%
Bull case
₹29.87
MoS -31.6%
Ratio Trends
MSUMI · last 4 annual periods
ROE
35.7%
ROCE
51.3%
Operating Margin
—
Debt / Equity
0.16×
PE
43.8×
EV / EBITDA
26.7×
Historical Financials
MSUMI · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹5635 Cr | ₹7057 Cr | ₹8328 Cr | ₹9272 Cr | +18.1% |
| EBITDA | ₹690 Cr | ₹803 Cr | ₹1020 Cr | ₹1009 Cr | +13.5% |
| EBIT | ₹589 Cr | ₹680 Cr | ₹873 Cr | — | +14.0% |
| PAT | ₹411 Cr | ₹487 Cr | ₹638 Cr | ₹606 Cr | +13.8% |
| EPS (diluted) | ₹1.30 | ₹1.10 | ₹1.44 | — | +3.5% |
| CFO | ₹501 Cr | ₹224 Cr | ₹791 Cr | ₹36.5 Cr | -58.2% |
| CapEx | — | — | — | ₹-17.2 Cr | — |
| FCF | — | — | — | ₹19.3 Cr | +0.0% |
| Total Assets | ₹2562 Cr | ₹2898 Cr | ₹3139 Cr | ₹3729 Cr | +13.3% |
| Total Debt | — | ₹137 Cr | ₹73.7 Cr | ₹269 Cr | +25.1% |
| Shareholders' Equity | — | ₹1330 Cr | ₹1677 Cr | ₹1698 Cr | +8.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MSUMI vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| EXIDEIND EXIDEIND | — | — | Pending | 5.7% | — |
| APOLLOTYRE APOLLOTYRE | — | — | Pending | 7.6% | — |
| ZFCVINDIA ZFCVINDIA | — | — | Pending | 14.3% | — |
| TVSHLTD TVSHLTD | — | — | Pending | 11.5% | — |
| ASAHIINDIA ASAHIINDIA | — | — | Pending | 14.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
5 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.94/sh
Last payout
2025-06-23
₹0.23
Peak payout
₹0.53
Trailing yield
0.59%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Motherson Sumi Wiring India Limited (MSUMI.NS) trades at 39.30 vs a model fair value of 22.24, a gap of -43.4%. Piotroski F-score: 5/9. M...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MSUMI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MSUMI →
Compare
Head-to-head with peers
Compare MSUMI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MSUMINow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.