Motherson Sumi Wiring India Li (MSUMI)

Current Price: ₹0.00

Back to Home
Stock Performance

Quarterly Financials

Consolidated Standalone
Particulars Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Revenue from Operations 1,858.79 2,104.62 2,117.28 2,232.67 2,184.84 2,325.64 2,300.28 2,509.52 2,494.03 2,761.86 2,887.07 3,334.62
YOY Revenue Growth % 11.24% 14.68% 25.52% 19.75% 17.54% 10.5% 8.64% 12.4% 14.15% 18.76% 25.51% 32.88%
Other Income 13.55 5.59 1.07 4.33 4.98 4.75 0.58 1.61 0.86 0.81 0.95 1.32
Total Income 1,872.34 2,110.21 2,118.35 2,237.00 2,189.82 2,330.39 2,300.86 2,511.13 2,494.89 2,762.67 2,888.02 3,335.94
Total Expenses + 1,650.37 1,877.66 1,889.45 1,906.24 1,952.07 2,089.00 2,100.36 2,291.44 2,305.26 2,541.67 2,688.48 3,124.23
Cost of Materials Consumed 1,206.46 1,414.02 1,420.06 1,419.10 1,429.14 1,523.29 1,531.31 1,592.70 1,698.63 1,869.03 2,017.31 2,341.16
Employee Benefit Expense 327.14 343.80 340.01 344.17 375.64 401.21 412.25 414.14 475.86 480.12 498.10 517.76
Other Expenses 116.77 119.84 129.38 142.97 147.29 164.50 156.80 174.84 160.73 173.23 176.76 192.99
Operating Profit 208.42 226.96 227.83 326.43 232.77 236.64 199.92 218.08 188.77 220.19 198.59 210.39
OPM % 11.2% 10.8% 10.8% 14.6% 10.7% 10.2% 8.7% 8.7% 7.6% 8% 6.9% 6.3%
Profit Before Tax + 166.09 210.01 218.99 250.46 198.36 202.72 184.64 219.69 189.63 221.00 199.54 211.71
Tax Expense 42.96 54.13 51.13 59.02 49.49 50.64 44.66 54.76 46.53 55.66 50.10 44.41
Tax % 25.9% 25.8% 23.3% 23.6% 24.9% 25% 24.2% 24.9% 24.5% 25.2% 25.1% 21%
Profit After Tax 123.13 155.88 167.86 191.44 148.87 152.08 139.98 164.93 143.10 165.34 149.44 167.30
EPS (Basic) 0.28 0.35 0.38 0.43 0.34 0.34 0.32 0.37 0.22 0.25 0.23 0.25

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022
Revenue from Operations 9,320.28 8,328.25 7,057.37 5,634.99
YOY Revenue Growth % 11.91% 18.01% 25.24% -
Other Income 11.92 6.89 22.29 30.02
Total Income 9,332.20 8,335.14 7,079.66 5,665.01
Total Expenses + 8,526.79 7,320.97 6,344.85 5,003.57
Cost of Materials Consumed 6,076.44 5,459.64 4,700.61 3,708.18
Employee Benefit Expense 1,603.24 1,355.12 1,183.06 946.40
Other Expenses 643.43 506.21 461.18 348.99
Operating Profit 793.49 1,007.28 712.52 631.42
OPM % 8.5% 12.1% 10.1% 11.2%
Profit Before Exceptional 805.41 845.54 652.21 626.29
Exceptional Items 0.00 0.00 0.00 -65.41
Profit Before Tax + 805.41 845.54 652.21 560.88
Tax Expense 199.55 207.24 165.17 150.20
Tax % 24.8% 24.5% 25.3% 26.8%
Profit After Tax 605.86 638.30 487.04 410.68
EPS (Basic) 1.37 1.44 1.10 1.30

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022
ASSETS
Non-Current Assets + 875.82 762.22 761.19 0.00
Property, Plant & Equipment 690.62 599.70 579.24 0.00
Capital Work in Progress 36.67 23.75 26.99 0.00
Non-Current Investments 0.00 0.00 0.00 0.00
Goodwill 0.00 0.00 0.00 0.00
Other Intangible Assets 0.00 0.00 0.00 0.00
Current Assets + 2,852.96 2,376.70 2,136.46 0.00
Inventories 1,282.39 1,139.85 1,209.58 0.00
Trade Receivables 1,243.67 895.91 800.41 0.00
Cash and Cash Equivalents 14.31 167.00 36.08 0.00
Current Investments 0.00 0.00 0.00 0.00
LIABILITIES & EQUITY
Total Equity 0.00 0.00 0.00 0.00
Equity Share Capital 442.11 442.11 442.11 0.00
Other Equity 1,256.20 1,234.72 888.35 0.00
Non-Current Liabilities 223.64 234.67 279.26 0.00
Current Liabilities 1,806.83 1,227.42 1,287.93 0.00
Total Liabilities 2,030.47 1,462.09 1,567.19 0.00

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022
Cash from Operating Activities 364.82 791.14 223.58 500.78
Cash from Investing Activities -60.09 -207.93 -193.69 -100.83
Cash from Financing Activities -457.42 -452.29 -287.10 -143.89
Net Increase/Decrease in Cash -152.69 130.92 -257.21 256.06