Samvardhana Motherson International Limited
Samvardhana Motherson International Limited, together with its subsidiaries, manufactures and sells components to automotive original equipment manufacturers in India, Germany, the United States, and internationally. It operates through Wiring Harness, Modules and Polymer Products, Vision Systems, Integrated Assemblies, and Emerging Businesses segments. The company offers wiring harness component… Read more
Samvardhana Motherson International Limited (MOTHERSON) - Net Assets
Latest net assets as of September 2025: ₹396.05 Billion INR
Based on the latest financial reports, Samvardhana Motherson International Limited (MOTHERSON) has net assets worth ₹396.05 Billion INR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (₹1.01 Trillion) and total liabilities (₹612.30 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ₹396.05 Billion |
| % of Total Assets | 39.28% |
| Annual Growth Rate | 29.02% |
| 5-Year Change | 123.88% |
| 10-Year Change | 528.3% |
| Growth Volatility | 19.2 |
Samvardhana Motherson International Limited - Net Assets Trend (2005–2025)
This chart illustrates how Samvardhana Motherson International Limited's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Samvardhana Motherson International Limited (2005–2025)
The table below shows the annual net assets of Samvardhana Motherson International Limited from 2005 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-03-31 | ₹371.29 Billion | +31.59% |
| 2024-03-31 | ₹282.15 Billion | +15.75% |
| 2023-03-31 | ₹243.77 Billion | +9.00% |
| 2022-03-31 | ₹223.65 Billion | +34.86% |
| 2021-03-31 | ₹165.84 Billion | +11.86% |
| 2020-03-31 | ₹148.26 Billion | +2.66% |
| 2019-03-31 | ₹144.42 Billion | +12.44% |
| 2018-03-31 | ₹128.44 Billion | +22.27% |
| 2017-03-31 | ₹105.05 Billion | +77.77% |
| 2016-03-31 | ₹59.09 Billion | +36.22% |
| 2015-03-31 | ₹43.38 Billion | +15.71% |
| 2014-03-31 | ₹37.49 Billion | +39.29% |
| 2013-03-31 | ₹26.91 Billion | +13.35% |
| 2012-03-31 | ₹23.74 Billion | +29.30% |
| 2011-03-31 | ₹18.36 Billion | +34.28% |
| 2010-03-31 | ₹13.68 Billion | +39.11% |
| 2009-03-31 | ₹9.83 Billion | +76.05% |
| 2008-03-31 | ₹5.58 Billion | +41.92% |
| 2007-03-31 | ₹3.94 Billion | +32.83% |
| 2006-03-31 | ₹2.96 Billion | +30.26% |
| 2005-03-31 | ₹2.27 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Samvardhana Motherson International Limited's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 12605.2% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (March 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ₹152.89 Billion | 43.83% |
| Common Stock | ₹7.04 Billion | 2.02% |
| Other Components | ₹188.88 Billion | 54.15% |
| Total Equity | ₹348.80 Billion | 100.00% |
Samvardhana Motherson International Limited Competitors by Market Cap
The table below lists competitors of Samvardhana Motherson International Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Indian Oil Corporation Limited
NSE:IOC
|
$5.81 Billion |
|
Flagstar Financial Inc
NYSE:FLG-PA
|
$5.81 Billion |
|
Eagle Materials Inc
NYSE:EXP
|
$5.81 Billion |
|
Hiscox Ltd
PINK:HCXLY
|
$5.81 Billion |
|
Sumitomo Metal Mining Co. Ltd
PINK:STMNF
|
$5.80 Billion |
|
GEM CO. LTD SP.GDR/10 A
F:3730
|
$5.79 Billion |
|
Fondul Proprietatea S.A. GDR
LSE:FP
|
$5.79 Billion |
|
Taylor Morn Home
NYSE:TMHC
|
$5.79 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Samvardhana Motherson International Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 261,549,000,000 to 348,803,500,000, a change of 87,254,500,000 (33.4%).
- Net income of 38,030,000,000 contributed positively to equity growth.
- Dividend payments of 5,750,800,000 reduced retained earnings.
- New share issuances of 63,761,600,000 increased equity.
- Other comprehensive income increased equity by 131,205,000,000.
- Other factors decreased equity by 139,991,300,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ₹38.03 Billion | +10.9% |
| Dividends Paid | ₹5.75 Billion | -1.65% |
| Share Issuances | ₹63.76 Billion | +18.28% |
| Other Comprehensive Income | ₹131.21 Billion | +37.62% |
| Other Changes | ₹-139.99 Billion | -40.13% |
| Total Change | ₹- | 33.36% |
Book Value vs Market Value Analysis
This analysis compares Samvardhana Motherson International Limited's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 3.37x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 206.75x to 3.37x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-03-31 | ₹0.55 | ₹113.32 | x |
| 2006-03-31 | ₹0.73 | ₹113.32 | x |
| 2007-03-31 | ₹0.95 | ₹113.32 | x |
| 2008-03-31 | ₹1.33 | ₹113.32 | x |
| 2009-03-31 | ₹1.93 | ₹113.32 | x |
| 2010-03-31 | ₹2.64 | ₹113.32 | x |
| 2011-03-31 | ₹3.64 | ₹113.32 | x |
| 2012-03-31 | ₹4.19 | ₹113.32 | x |
| 2013-03-31 | ₹5.13 | ₹113.32 | x |
| 2014-03-31 | ₹6.63 | ₹113.32 | x |
| 2015-03-31 | ₹4.96 | ₹113.32 | x |
| 2016-03-31 | ₹6.57 | ₹113.32 | x |
| 2017-03-31 | ₹11.96 | ₹113.32 | x |
| 2018-03-31 | ₹13.91 | ₹113.32 | x |
| 2019-03-31 | ₹15.43 | ₹113.32 | x |
| 2020-03-31 | ₹23.77 | ₹113.32 | x |
| 2021-03-31 | ₹26.52 | ₹113.32 | x |
| 2022-03-31 | ₹39.29 | ₹113.32 | x |
| 2023-03-31 | ₹22.09 | ₹113.32 | x |
| 2024-03-31 | ₹25.73 | ₹113.32 | x |
| 2025-03-31 | ₹33.64 | ₹113.32 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Samvardhana Motherson International Limited utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 10.90%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 3.36%
- • Asset Turnover: 1.22x
- • Equity Multiplier: 2.66x
- Recent ROE (10.90%) is below the historical average (20.63%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2005 | 38.19% | 10.75% | 1.51x | 2.35x | ₹620.00 Million |
| 2006 | 37.14% | 10.75% | 0.99x | 3.49x | ₹797.60 Million |
| 2007 | 33.90% | 8.42% | 1.23x | 3.27x | ₹907.21 Million |
| 2008 | 33.19% | 8.77% | 1.28x | 2.95x | ₹1.24 Billion |
| 2009 | 28.25% | 8.52% | 0.74x | 4.46x | ₹1.43 Billion |
| 2010 | 20.06% | 3.49% | 1.77x | 3.25x | ₹1.17 Billion |
| 2011 | 27.53% | 5.42% | 1.59x | 3.19x | ₹2.82 Billion |
| 2012 | 13.87% | 1.76% | 1.23x | 6.44x | ₹724.30 Million |
| 2013 | 19.42% | 1.76% | 1.97x | 5.60x | ₹2.16 Billion |
| 2014 | 25.85% | 2.51% | 1.98x | 5.19x | ₹4.69 Billion |
| 2015 | 25.95% | 2.49% | 1.97x | 5.29x | ₹5.30 Billion |
| 2016 | 29.39% | 3.47% | 1.87x | 4.53x | ₹8.53 Billion |
| 2017 | 18.79% | 3.67% | 1.31x | 3.91x | ₹7.27 Billion |
| 2018 | 16.16% | 2.85% | 1.50x | 3.79x | ₹6.09 Billion |
| 2019 | 14.71% | 2.55% | 1.46x | 3.95x | ₹5.17 Billion |
| 2020 | 10.39% | 1.93% | 1.33x | 4.04x | ₹440.10 Million |
| 2021 | 8.27% | 1.82% | 1.19x | 3.83x | ₹-2.17 Billion |
| 2022 | 4.24% | 1.38% | 1.13x | 2.73x | ₹-11.85 Billion |
| 2023 | 6.66% | 1.91% | 1.26x | 2.75x | ₹-7.50 Billion |
| 2024 | 10.39% | 2.77% | 1.15x | 3.25x | ₹1.01 Billion |
| 2025 | 10.90% | 3.36% | 1.22x | 2.66x | ₹3.15 Billion |
Industry Comparison
This section compares Samvardhana Motherson International Limited's net assets metrics with peer companies in the Auto Parts industry.
Industry Context
- Industry: Auto Parts
- Average net assets among peers: $20,173,957,543
- Average return on equity (ROE) among peers: 10.01%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Samvardhana Motherson International Limited (MOTHERSON) | ₹396.05 Billion | 38.19% | 1.55x | $5.80 Billion |
| Apollo Tyres Limited (APOLLOTYRE) | $114.43 Billion | 3.06% | 1.28x | $1.40 Billion |
| Asahi India Glass Limited (ASAHIINDIA) | $14.24 Billion | 9.35% | 1.65x | $832.12 Million |
| Automotive Stampings and Assemblies Limited (ASAL) | $741.25 Million | -5.97% | 1.64x | $18.67 Million |
| ASK AUTOMOTIVE LIMITED (ASKAUTOLTD) | $6.32 Billion | 13.08% | 0.75x | $223.03 Million |
| Automotive Axles Limited (AUTOAXLES) | $5.54 Billion | 4.10% | 0.70x | $91.26 Million |
| Autoline Industries Limited (AUTOIND) | $1.99 Billion | 8.23% | 1.89x | $12.05 Million |
| Balkrishna Industries Limited (BALKRISIND) | $18.95 Billion | 25.04% | 1.65x | $2.06 Billion |
| Banco Products (I) Limited (BANCOINDIA) | $1.69 Billion | 24.48% | 0.35x | $278.97 Million |
| BELRISE INDUSTRIES LTD (BELRISE) | $20.45 Billion | 15.34% | 1.78x | $534.60 Million |
| Bharat Forge Limited (BHARATFORG) | $17.39 Billion | 3.35% | 2.07x | $5.02 Billion |