| Motherson Sumi Wiring India Ltd | Industry : (Auto Ancillaries) | |
|---|---|---|
|
BSE Code : 543498 |
NSE Symbol : MSUMI |
P/E(TTM) : 42.22 |
|
ISIN Demat : INE0FS801015 |
Div & Yield% : 1.46 |
EPS(TTM) : 0.94 |
|
Book Value(₹) : 3.26 |
Market Cap(₹Cr) : 26,321.07 |
Face Value(₹) : 1.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 11,477.60 | 9,319.40 | 8,327.40 | 7,068.00 | 5,635.00 |
| Other Income | 3.90 | 12.80 | 7.70 | 11.70 | 30.00 |
| Stock Adjustments | 184.40 | 0.00 | 5.90 | 68.90 | 98.90 |
| Total Income | 11,665.90 | 9,332.20 | 8,341.00 | 7,148.60 | 5,763.90 |
| EXPENDITURE : | |||||
| Raw Materials | 7,926.10 | 6,076.30 | 5,459.60 | 4,700.60 | 3,708.20 |
| Power and Fuel Cost | 41.10 | 36.30 | 31.60 | 28.80 | 22.80 |
| Other Manufacturing Expenses | 261.00 | 251.70 | 167.20 | 163.70 | 101.70 |
| Selling and Administration Expenses | 335.90 | 293.00 | 233.30 | 211.20 | 177.70 |
| Miscellaneous Expenses | 65.70 | 62.50 | 74.10 | 57.50 | 112.20 |
| Employee Benefit Expenses | 1,971.80 | 1,603.30 | 1,355.10 | 1,183.10 | 946.40 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 1,064.30 | 1,009.10 | 1,020.10 | 803.70 | 694.90 |
| Interest | 26.30 | 24.70 | 27.30 | 27.80 | 28.50 |
| Gross Profit | 1,038.00 | 984.40 | 992.80 | 775.90 | 666.40 |
| Depreciation | 216.10 | 178.90 | 147.30 | 123.70 | 105.50 |
| Profit Before Tax | 821.90 | 805.50 | 845.50 | 652.20 | 560.90 |
| Current Tax | 200.50 | 203.90 | 214.40 | 170.30 | 162.60 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -3.80 | -4.30 | -7.20 | -5.10 | -12.40 |
| Reported Net Profit | 625.20 | 605.90 | 638.30 | 487.00 | 410.70 |
| Extraordinary Items | 0.62 | 0.25 | 0.07 | 0.52 | -46.30 |
| Adjusted Net Profit | 624.58 | 605.65 | 638.23 | 486.48 | 457.00 |
| Adjustment below Net Profit | -228.20 | -9.70 | -4.60 | -129.00 | -5.80 |
| Profit/Loss Balance carried down | 861.90 | 840.40 | 494.10 | 404.50 | -0.40 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 154.70 | 574.70 | 287.40 | 268.40 | 0.00 |
| P & L Balance carried down | 1,104.20 | 861.90 | 840.40 | 494.10 | 404.50 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 58.00 | 35.00 | 80.00 | 65.00 | 85.00 |
| Dividend Per Share(Rs) | 0.58 | 0.35 | 0.80 | 0.65 | 0.85 |
| Earnings Per Share-Unit Curr | 0.94 | 1.37 | 1.44 | 1.10 | 1.30 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 3.26 | 3.84 | 3.79 | 3.01 | 3.53 |
| Book Value(Adj)-Unit Curr | 3.26 | 2.56 | 2.53 | 2.01 | 1.68 |
