1. At a Glance
If Lord Krishna ever had to explain “multi-armed avatars” in corporate form, he’d just point atSamvardhana Motherson International Ltd (SAMIL)— a ₹1,18,632 crore global auto-component beast with more arms than an octopus in a yoga pose. The company’s Q2FY26 results scream scale:Revenue ₹30,173 crore,PAT ₹851 crore, and a market share that stretches from Noida to Nagoya.
At a CMP of ₹112, the stock has delivered~18% return in the last 3 months, which for a company of this size is like Virat Kohli scoring a triple century in a T20. TheP/E ratio stands at 35.4, slightly premium to the auto ancillary industry average of 32.2, but hey—premium brands deserve premium multiples.ROE is 12.2%, ROCE at 13.7%, Debt-to-Equity 0.53, and dividend yield 0.51%.
As the Bhagavad Gita reminds us,“Karmanye vadhikaraste ma phaleshu kadachana.”(You have a right to perform your duty, but not to the fruits of action.) — SAMIL clearly performs its karmic duty: manufacturing millions of mirrors, harnesses, and modules across 270 facilities in 41 countries, while investors patiently wait for thephala.
2. Introduction – When a Supplier Becomes a Superpower
Once a humble wiring harness supplier,Mothersonhas evolved into a global auto-parts empire. Imagine if an auto supplier decided it’s tired of being in the background and now wants to star inFast & Furious 12: The OEM Strikes Back.
Over four decades, the company has gone from fixing wires to fixing entire dashboards, mirrors, and even aircraft panels. Its product portfolio now spansWiring Harness (25% of revenue), Vision Systems (15%), Modules & Polymer Products (46%), Integrated Assemblies, and Emerging Businesses. It even dabbles inAerospace, IT, Retail, and Software— basically, if it moves, SAMIL makes a part of it.
Therevenue mix is truly global— 40% from India and USA combined, with top customers like Volkswagen, Mercedes, and Toyota. The management’s clever move to reduce customer concentration (from 58% to 46% for top 8 clients) shows they’ve learned the golden corporate rule:Never let one client hold your balance sheet hostage.
If most Indian ancillaries are still trying to “go global,” Motherson’s problem is the opposite — it’s so global that the CFO needs a translator at board meetings.
3. Business Model – WTF Do They Even Do?
So what does Motherson reallydo? Everything. Think of it as the “Amazon of Auto Components,” but with fewer delivery delays and more torque.
A) Wiring Harness:The crown jewel. This is the nervous system of every car. Motherson’s wiring harness division designs, develops, and manufactures everything in-house. When Tesla’s autopilot dreams, it dreams through Motherson wires.
B) Vision Systems:Mirrors and camera-based detection systems. Interior mirrors, exterior mirrors, and smart vision systems — all designed with German precision and Indian patience.
C) Modules and Polymer Products:The biggest segment (46% of total revenue). From simple plastic trims to entire cockpit modules. If you’ve ever admired your car’s dashboard, chances are you were indirectly complimenting Motherson.
D) Metal Products:Shock absorbers, HVAC systems, clutches, and sheet metal parts. Basically, every time your car absorbs a pothole, thank a Motherson engineer.
E) Technology & Software:Their digital backbone, supporting the group’s global ERP, IoT, and manufacturing systems.
F) Aerospace & Emerging Businesses:Because why stop at cars when you can wire airplanes? 17 aerospace facilities across 4 countries.
Essentially, Motherson makes the components that make the world move — from Tata trucks to BMW sedans, from Audi mirrors to Airbus interiors.
4. Financials Overview
| Metric | Q2FY26 (Sep’25) | Q2FY25 | Q1FY26 | YoY % | QoQ % |
|---|---|---|---|---|---|
| Revenue (₹ Cr) | 30,173 | 27,812 | 30,212 | 8.5% | -0.1% |
| EBITDA (₹ Cr) | 2,611 | 2,448 | 2,458 | 6.6% | 6.2% |
| PAT (₹ Cr) | 851 | 949 | 606 | -10.3% | 40.4% |
| EPS (₹) | 0.78 | 0.83 | 0.48 | -6.0% | 62.5% |
Commentary:Revenue
growth steady, profitability volatile — the typical large-cap auto ancillary life story. TheYoY decline in PAT (-10%)reflects margin pressure from raw material costs and Europe slowdown. ButQoQ rebound of 40%shows the engine’s still roaring. EPS of ₹0.78 annualizes to ₹3.12 — translating to aP/E of ~35x, making it pricier than a German luxury SUV, but the street loves consistency, not cheap thrills.
5. Valuation Discussion – Fair Value Range
Let’s calculate this educationally, because math is therapy for investors who don’t believe in astrology.
A. P/E Method:
- Annualized EPS: ₹3.1
- Industry P/E range: 30–40x
- Fair Value Range:₹93 – ₹124
B. EV/EBITDA Method:
- EV: ₹1,31,723 Cr
- EBITDA (TTM): ₹11,400 Cr
- EV/EBITDA = 11.6x
- Industry Avg = 10–13x
- Fair Value Range:₹105 – ₹135
C. DCF Method (Simplified):
Assume:
- FCFF FY25 = ₹6,286 Cr
- Growth = 10%
- WACC = 10%
- Terminal Growth = 4%→Intrinsic value ≈ ₹115 – ₹125/share
📘Disclaimer:This fair value range is foreducational purposes onlyand isnotinvestment advice.
6. What’s Cooking – News, Triggers, Drama
Oh boy, Motherson’s newsroom is busier than a political campaign.
- Oct 29, 2025:CFO Kunal Malani resigns, only to get promoted to President (plot twist level: Bollywood). Gandharv Tongia steps in as new Group CFO.
- Oct 16, 2025:Argentina subsidiary fined ₹3.67 lakh for input tax credit – pocket change for a ₹1 lakh crore group, but still hilarious bureaucratic drama.
- Aug 29, 2025:Acquires 20% of YMAT and additional stakes in Yutaka Giken and Shinnichi (JPY 27 billion deal). Clearly, SAMIL is shopping while others are saving.
- Jun 27, 2025:₹2,025 crore NCD issue at 6.8% coupon – textbook example of using cheap debt smartly.
- 14 Greenfield Projectsunderway across India, China, Poland, Mexico, and UAE — nine expected completion in FY26.
Basically, while most companies are debating office coffee

