Motherson Sumi Wiring India Limited
MSUMI · General/Diversified · NSE
₹37
Current Market Price
Fair Value (DCF)
₹12
Discount to FV
-68.6%
Updated 7h ago
YieldIQ Score
33/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
47%
ROE
28.9%
Debt/Equity
0.11
WACC
9.8%
Market Cap
₹24,789 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
44.4%
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)
7.0%
3-year revenue growth
Revenue CAGR (5Y)
12.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹37.38
Bear case
Discount -445.7%
Base case
Discount -218.4%
Bull case
Discount -141.2%
Ratio Trends
MSUMI · last 5 annual periods
ROE
28.9%
ROCE
44.4%
Operating Margin
—
Debt / Equity
0.11×
PE
43.8×
EV / EBITDA
27.0×
Historical Financials
MSUMI · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹5635 Cr | ₹7023 Cr | ₹8274 Cr | ₹9272 Cr | ₹11.4K Cr | +19.3% |
| EBITDA | ₹690 Cr | ₹803 Cr | ₹1020 Cr | ₹1009 Cr | ₹1064 Cr | +11.5% |
| EBIT | ₹589 Cr | ₹680 Cr | ₹873 Cr | — | — | +10.3% |
| PAT | ₹411 Cr | ₹487 Cr | ₹638 Cr | ₹606 Cr | ₹625 Cr | +11.1% |
| EPS (diluted) | ₹1.30 | ₹1.10 | ₹1.44 | — | — | +2.6% |
| CFO | ₹501 Cr | ₹224 Cr | ₹79.1 Cr | ₹365 Cr | ₹761 Cr | +11.0% |
| CapEx | ₹-101 Cr | ₹-199 Cr | ₹-11.1 Cr | ₹-172 Cr | ₹-201 Cr | — |
| FCF | ₹399 Cr | ₹25.0 Cr | ₹68.0 Cr | ₹193 Cr | ₹560 Cr | +8.8% |
| Total Assets | ₹2562 Cr | ₹2898 Cr | ₹3139 Cr | ₹3729 Cr | ₹4746 Cr | +16.7% |
| Total Debt | ₹283 Cr | ₹373 Cr | ₹259 Cr | ₹269 Cr | ₹233 Cr | -4.7% |
| Shareholders' Equity | ₹1115 Cr | ₹1331 Cr | ₹1677 Cr | ₹1698 Cr | ₹2162 Cr | +18.0% |
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 | 6.1% | 28.6× |
 APOLLOTYRE APOLLOTYRE | — | — | Pending | 8.2% | 19.0× |
 ZFCVINDIA ZFCVINDIA | — | — | Pending | 14.3% | — |
 TVSHLTD TVSHLTD | — | — | Pending | 11.5% | — |
 ASAHIINDIA ASAHIINDIA | — | — | Pending | 8.8% | 58.0× |
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
0.62%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Motherson Sumi Wiring India Limited (MSUMI.NS) trades at 37.38 vs a model fair value of 11.74, a gap of -68.6%. Piotroski F-score: 4/9. 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.