Samvardhana Motherson Peer Comparison

NSE: MOTHERSON | BSE: 517334

₹162.00

₹-1.30 (-0.80%)

As on 03-Sep-2026 15:59IST

Market cap

₹1,71,457 Cr

Revenue (TTM)

₹1,31,135 Cr

P/E Ratio

39.1

P/B Ratio

4.1

Div. Yield

0.4 %

Edit

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Market cap (₹ Cr)	1,71,457	13,525	12,823	5,360	5,676
Revenue (₹ Cr)	1,31,135	5,208	9,497	2,932	5,506
Net Profit (₹ Cr)	3,923.89	381.78	195.67	263.00	212.24
Net Margin (%)	2.99	7.26	2.06	8.91	3.85
RoE (%)	11.78	29.66	26.17	22.91	12.08
Price to Earnings	39.15	41.73	65.01	20.39	26.72
Price-To-Book	4.09	10.33	6.91	4.19	3.15

Income Statement (₹ Cr)

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Operating Revenue	1,26,103.70	4,870.33	8,890.49	2,815.61	4,429.00
Total Income	1,26,414.20	4,916.75	8,916.80	2,836.40	4,432.17
Total Expenditure	1,14,200.80	4,211.32	8,069.46	2,419.69	3,944.66
EBITDA	11,902.90	659.01	821.04	395.91	484.34
Depreciation	5,133.80	179.06	331.71	72.49	111.13
EBIT	6,769.10	479.95	489.33	323.43	373.21
Interest	1,624.40	105.96	134.22	2.79	117.24
Other Income	310.50	46.42	26.31	20.79	3.17
Exceptional Items	-413.50	-14.50	-43.69	3.75	--
Profit before Tax	5,624.90	405.92	341.46	341.43	258.99
Provision for Tax	1,539.30	68.78	111.62	85.83	63.71
Profit after Tax	4,085.60	337.15	229.83	255.60	195.28

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Shareholder's Funds	40,979.60	1,210.22	1,780.34	1,215.01	1,625.68
Minority Interest	2,679.50	265.77	37.85	--	--
Non-Current Liabilities	14,781.70	596.36	422.53	86.94	402.62
Current Liabilities	49,181.80	1,874.60	2,627.19	398.58	1,370.61
Total Liabilities	1,09,425.70	3,946.94	4,867.91	1,700.54	3,398.91

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Non-Current Assets	55,494.00	1,965.12	2,550.66	660.85	2,123.35
Current Assets	52,128.60	1,977.06	2,317.24	1,039.69	1,275.56
Total Assets	1,09,425.70	3,946.94	4,867.91	1,700.54	3,398.91
Total Debt*	15,894.90	998.60	737.70	0.00	827.64
Net Current Assets	2,946.80	102.46	-309.94	641.11	-95.05
Contingent Liabilities	574.40	36.07	218.26	2.16	92.02

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Cash From Operating Activities	11,284.00	460.16	536.80	161.28	516.64
Cash Flow from Investing Activities	-6,123.60	-280.48	-122.98	-97.15	-195.74
Cash from Financing Activities	-3,274.80	-169.95	-405.49	-84.15	-353.68
Net Cash Inflow / Outflow	1,885.60	9.73	8.34	-20.02	-32.79

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
ROCE (%)	13.63	26.17	18.91	30.55	15.78
ROE (%)	10.77	31.44	13.74	22.69	13.55
ROA (%)	4.13	9.39	4.86	16.36	5.84
EBIT Margin (%)	9.69	14.48	9.53	14.80	11.01
Net Margin (%)	3.23	6.86	2.58	9.01	4.41
Cash Profit Margin (%)	7.31	10.50	6.28	11.60	6.92

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Revenue Growth (%)	10.95	33.92	9.03	16.22	1.65
EBIT Growth (%)	9.94	36.62	5.07	23.17	2.06
Net Profit Growth (%)	-1.45	47.12	229.86	24.70	-71.06
EPS Growth (%)	1.49	56.86	267.51	24.72	-71.06
Book Value Growth (%)	17.49	29.48	13.75	17.03	13.23

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Price / Earnings	28.74	37.23	31.78	19.72	14.29
Price / Book Value	2.71	8.58	4.02	4.15	1.82
Dividend Yield (%)	0.57	0.36	0.32	2.09	0.70
EV/EBITDA	9.71	16.00	9.10	11.42	7.40
Market Cap (₹ Cr)	1,10,920.81	10,382.57	7,152.40	5,039.38	2,790.27

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Debt to Equity	0.39	0.83	0.41	0.00	0.54
Short term debt to equity ratio	0.06	0.37	0.26	--	0.28
Current Ratio	1.06	1.05	0.88	2.61	0.93
Quick Ratio	0.80	0.83	0.53	1.94	0.39
Interest Coverage	4.46	4.83	3.54	123.52	3.21

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Fiem	Steel Strips Wheel
Debtors to sales (%)	15.77	20.84	8.26	13.76	10.98
Asset Turnover	1.27	1.37	1.89	1.81	1.32
Receivable days	54.00	67.09	28.87	40.63	38.16
Inventory Days	33.91	28.90	34.01	32.27	59.32
Payable days	139.43	94.32	89.03	55.17	86.39
Cash Conversion Cycle	-51.51	1.67	-26.15	17.73	11.10

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.