Samvardhana Motherson Peer Comparison

NSE: MOTHERSON | BSE: 517334

₹159.00

₹2.50 (1.60%)

As on 02-Nov-2026IST

Market cap

₹1,69,190 Cr

Revenue (TTM)

₹1,31,135 Cr

P/E Ratio

38.6

P/B Ratio

3.9

Div. Yield

0.4 %

Edit

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Market cap (₹ Cr)	1,69,190	13,740	12,106	7,605	5,724
Revenue (₹ Cr)	1,31,135	5,607	9,497	6,235	6,137
Net Profit (₹ Cr)	3,923.89	420.90	195.67	293.45	183.45
Net Margin (%)	2.99	7.44	2.06	4.70	2.98
RoE (%)	11.78	28.65	26.17	15.51	15.04
Price to Earnings	38.63	37.88	61.38	25.88	29.83
Price-To-Book	3.90	9.78	6.52	4.01	3.79

Income Statement (₹ Cr)

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Operating Revenue	1,31,135.44	5,606.72	9,497.18	6,235.19	6,137.42
Total Income	1,31,447.05	5,660.55	9,517.02	6,238.24	6,166.33
Total Expenditure	1,18,918.60	4,827.91	8,641.21	5,559.17	5,670.81
EBITDA	12,216.84	778.80	855.97	676.02	466.61
Depreciation	4,938.38	197.67	334.94	154.78	128.08
EBIT	7,278.46	581.14	521.03	521.24	338.53
Interest	1,658.34	106.84	128.55	129.94	118.85
Other Income	311.61	53.84	19.84	3.06	28.91
Exceptional Items	-277.04	-14.50	-104.88	0.00	0.00
Profit before Tax	5,654.69	513.64	307.44	394.35	248.59
Provision for Tax	1,730.80	92.74	111.77	100.90	65.14
Profit after Tax	3,923.89	420.90	195.67	293.45	183.45

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Shareholder's Funds	40,979.64	1,404.55	1,780.34	1,984.63	1,510.38
Minority Interest	-175.23	-58.17	-2.88	0.00	-2.92
Non-Current Liabilities	17,654.28	566.31	429.32	425.16	381.41
Current Liabilities	49,181.81	1,981.16	2,627.19	2,049.27	2,166.76
Total Liabilities	1,09,425.70	3,946.94	4,867.91	3,831.38	3,514.17

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Non-Current Assets	48,714.67	1,787.11	2,144.09	2,163.71	1,647.48
Current Assets	52,128.65	2,131.60	2,317.24	2,207.38	2,277.41
Total Assets	1,09,425.70	3,946.94	4,867.91	3,831.38	3,514.17
Total Debt*	15,894.90	998.60	737.70	825.95	689.66
Net Current Assets	2,946.84	150.43	-309.94	158.11	110.65
Contingent Liabilities	574.40	36.07	218.26	60.22	48.56

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Cash From Operating Activities	11,284.00	460.16	536.80	331.65	477.35
Cash Flow from Investing Activities	-6,123.60	-280.48	-122.98	-186.23	-291.70
Cash from Financing Activities	-3,274.80	-169.95	-405.49	-144.11	-174.76
Net Cash Inflow / Outflow	1,885.60	9.73	8.34	1.31	10.89

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
ROCE (%)	13.63	26.17	18.91	15.38	19.47
ROE (%)	11.78	28.65	26.17	15.51	15.04
ROA (%)	3.86	10.79	4.10	7.45	4.97
EBIT Margin (%)	5.55	10.36	5.49	8.36	5.52
Net Margin (%)	2.99	7.44	2.06	4.70	2.98
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Revenue Growth (%)	14.02	32.82	14.66	32.78	24.45
EBIT Growth (%)	30.52	43.72	11.46	42.70	24.13
Net Profit Growth (%)	26.13	57.49	38.32	53.28	53.25
EPS Growth (%)	-4.50	77.15	57.63	53.58	50.32
Book Value Growth (%)	17.49	29.48	13.75	11.55	12.96

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Price / Earnings	36.41	36.68	26.70	25.87	27.91
Price / Book Value	3.90	9.78	6.52	4.01	3.79
Dividend Yield (%)	0.38	0.27	0.19	0.31	0.68
EV/EBITDA	14.47	18.48	14.72	12.46	13.74
Market Cap (₹ Cr)	1,10,920.81	10,382.57	7,152.40	2,676.92	2,434.63

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Debt to Equity	0.25	0.24	0.12	0.15	0.15
Short term debt to equity ratio	0.06	0.37	0.26	0.25	0.28
Current Ratio	1.06	1.08	0.88	1.08	1.05
Quick Ratio	0.80	0.84	0.53	0.50	0.61
Interest Coverage	4.41	5.81	3.39	4.03	3.09

	Samvardhana Motherson	Lumax Auto	Varroc Engineering	Steel Strips Wheel	Wheels India
Debtors to sales (%)	15.16	18.70	7.73	14.69	15.87
Asset Turnover	1.29	1.44	1.99	1.58	1.66
Receivable days	54.00	67.09	28.87	38.57	54.05
Inventory Days	33.91	28.90	34.01	59.68	50.61
Payable days	139.43	94.32	89.03	94.24	125.04
Cash Conversion Cycle	-51.51	1.67	-26.15	4.01	-20.38

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