X

Sign up for Equitymaster's free daily newsletter, The 5 Minute WrapUp and get access to our latest Multibagger guide (2019 Edition) on picking money-making stocks.

This is an entirely free service. No payments are to be made.


Download Now Subscribe to our free daily e-letter, The 5 Minute WrapUp and get this complimentary report.
We hate spam as much as you do. Check out our Privacy Policy and Terms Of Use.
MOTHERSON SUMI 2017-18 Annual Report Analysis

Helping You Build Wealth With Honest Research
Since 1996. Try Now

  • MyStocks

MEMBER'S LOGINX

     
Login Failure
   
     
   
     
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

MOTHERSON SUMI 2017-18 Annual Report Analysis
Tue, 1 Jan

MOTHERSON SUMI has announced its results for the year ended March 2018. Let us have a look at the detailed performance review of the company during FY17-18.

MOTHERSON SUMI Income Statement Analysis

  • Operating income during the year rose 32.8% on a year-on-year (YoY) basis.
  • The company's operating profit increased by 22.9% YoY during the fiscal. Operating profit margins witnessed a fall and stood at 9.1% in FY18 as against 9.8% in FY17.
  • Depreciation charges increased by 48.7% and finance costs increased by 9.6% YoY, respectively.
  • Other income declined by 35.6% YoY.
  • Net profit for the year grew by 4.0% YoY.
  • Net profit margins during the year declined from 5.1% in FY17 to 4.0% in FY18.

MOTHERSON SUMI Income Statement 2017-18

No. of Mths Year Ending 12 Mar-17* 12 Mar-18* % Change
Net Sales Rs m 423,755 562,933 32.8%
Other income Rs m 2,642 1,701 -35.6%
Total Revenues Rs m 426,397 564,634 32.4%
Gross profit Rs m 41,668 51,226 22.9%
Depreciation Rs m 10,591 15,752 48.7%
Interest Rs m 3,749 4,108 9.6%
Profit before tax Rs m 29,970 33,067 10.3%
Tax Rs m 9,103 10,072 10.6%
Profit after tax Rs m 21,724 22,599 4.0%
Gross profit margin % 9.8 9.1
Effective tax rate % 30.4 30.5
Net profit margin % 5.1 4.0
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



MOTHERSON SUMI Balance Sheet Analysis

  • The company's current liabilities during FY18 stood at Rs 153 billion as compared to Rs 114 billion in FY17, thereby witnessing an increase of 34.7%.
  • Long-term debt down at Rs 76 billion as compared to Rs 94 billion during FY17, a fall of 19.8%.
  • Current assets rose 7% and stood at Rs 171 billion, while fixed assets rose 27% and stood at Rs 129 billion in FY18.
  • Overall, the total assets and liabilities for FY18 stood at Rs 375 billion as against Rs 324 billion during FY17, thereby witnessing a growth of 16%.

MOTHERSON SUMI Balance Sheet as on March 2018

No. of Mths Year Ending 12 Mar-17* 12 Mar-18* % Change
Networth Rs m 82,727 98,841 19.5
 
Current Liabilities Rs m 113,827 153,342 34.7
Long-term Debt Rs m 94,440 75,701 -19.8
Total Liabilities Rs m 323,697 374,977 15.8
 
Current assets Rs m 160,480 171,001 6.6
Fixed Assets Rs m 101,021 128,527 27.2
Total Assets Rs m 323,697 374,977 15.8
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



MOTHERSON SUMI Cash Flow Statement Analysis

  • MOTHERSON SUMI's cash flow from operating activities (CFO) during FY18 stood at Rs 33 billion on a YoY basis.
  • Cash flow from investing activities (CFI) during FY18 stood at Rs -32 billion on a YoY basis.
  • Cash flow from financial activities (CFF) during FY18 stood at Rs -22 billion on a YoY basis.
  • Overall, net cash flows for the company during FY18 stood at Rs -22 billion from the Rs 32 billion net cash flows seen during FY17.

MOTHERSON SUMI Cash Flow Statement 2017-18

Particulars No. of months 12 12 % Change
Year Ending Mar-17 Mar-18
Cash Flow from Operating Activities Rs m 37,997 32,640 -14.1%
Cash Flow from Investing Activities Rs m -67,261 -31,941 -
Cash Flow from Financing Activities Rs m 55,175 -22,214 -
Net Cash Flow Rs m 31,719 -21,515 -
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



Current Valuations for MOTHERSON SUMI

  • The trailing twelve-month earnings per share (EPS) of the company stands at Rs 10.7, an decline from the EPS of Rs 15.5 recorded last year.
  • The price to earnings (P/E) ratio, at the current price of Rs 165.7, stands at 22.4 times its trailing twelve months earnings.
  • The price to book value (P/BV) ratio at current price levels stands at 8.5 times, while the price to sales ratio stands at 1.5 times.
  • The company's price to cash flow (P/CF) ratio stood at 14.1 times its end-of-year operating cash flow earnings.

Per Share Data/Valuations

No. of Mths Year Ending 12 Mar-17* 12 Mar-18*
Sales per share (Unadj.) Rs 301.9 267.4
TTM Earnings per share Rs 15.5 10.7
Diluted earnings per share Rs 6.9 7.2
Price to Cash Flow x 7.6 14.1
TTM P/E ratio x 10.0 22.4
Price / Book Value ratio x 5.3 8.5
Market Cap Rs m 232,495 522,997
Dividends per share (Unadj.) Rs 2.0 2.3
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



Ratio Analysis for MOTHERSON SUMI

  • Solvency Ratios
  • Current Ratio: The company's current ratio improved and stood at 1.1x during FY18, from 1.4x during FY17. The current ratio measures the company's ability to pay short-term and long-term obligations.

    Interest Coverage Ratio: The company's interest coverage ratio deteriorated and stood at 9.0x during FY18, from 9.0x during FY17. The interest coverage ratio of a company states how easily a company can pay its interest expense on outstanding debt. A higher ratio is preferable.

  • Profitability Ratios
  • Return on Equity (ROE): The ROE for the company declined and down at 22.9% during FY18, from 26.3% during FY18. The ROE measures the ability of a firm to generate profits from its shareholders capital in the company.

    Return on Capital Employed (ROCE): The ROCE for the company improved and stood at 21.1% during FY18, from 19.5% during FY17. The ROCE measures the ability of a firm to generate profits from its total capital (shareholder capital plus debt capital) employed in the company.

    Return on Assets (ROA): The ROA of the company declined and down at 7.1% during FY18, from 7.9% during FY17. The ROA measures how efficiently the company uses its assets to generate earnings.

Key Ratio Analysis

No. of Mths Year Ending 12 Mar-17* 12 Mar-18*
Current ratio x 1.4 1.1
Debtors’ Days Days 40 36
Interest coverage x 9.0 9.0
Debt to equity ratio x 1.1 0.8
Return on assets % 7.9 7.1
Return on equity % 26.3 22.9
Return on capital employed % 19.5 21.1
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



To see how MOTHERSON SUMI has performed over the last 5 years, please visit here.

MOTHERSON SUMI Share Price Performance

Over the last one year, MOTHERSON SUMI share price has moved up from Rs 252.9 to Rs 165.7, registering a loss of Rs 87.2 or around 34.5%.

Overall, the S&P BSE SENSEX is up 6.4% over the year.

(To know more, check out historical annual results for MOTHERSON SUMI and quarterly results for MOTHERSON SUMI)

Equitymaster requests your view! Post a comment on "MOTHERSON SUMI 2017-18 Annual Report Analysis". Click here!

  

Related Views on News

MOTHERSON SUMI Announces Quarterly Results (3QFY19); Net Profit Up 0.3% (Quarterly Result Update)

Feb 15, 2019 | Updated on Feb 15, 2019

For the quarter ended December 2018, MOTHERSON SUMI has posted a net profit of Rs 5 bn (up 0.3% YoY). Sales on the other hand came in at Rs 165 bn (up 14.4% YoY). Read on for a complete analysis of MOTHERSON SUMI's quarterly results.

MOTHERSON SUMI Announces Quarterly Results (2QFY19); Net Profit Down 20.9% (Quarterly Result Update)

Nov 15, 2018 | Updated on Nov 15, 2018

For the quarter ended September 2018, MOTHERSON SUMI has posted a net profit of Rs 5 bn (down 20.9% YoY). Sales on the other hand came in at Rs 151 bn (up 12.5% YoY). Read on for a complete analysis of MOTHERSON SUMI's quarterly results.

MOTHERSON SUMI 2017-18 Annual Report Analysis (Annual Result Update)

Aug 24, 2018 | Updated on Aug 24, 2018

Here's an analysis of the annual report of MOTHERSON SUMI for 2017-18. It includes a full income statement, balance sheet and cash flow analysis of MOTHERSON SUMI. Also includes updates on the valuation of MOTHERSON SUMI.

Sandhar Technologies IPO: Worth Betting on This Automotive Component Manufacturer? (IPO)

Mar 17, 2018

Should you subscribe to the IPO of Sandhar Technologies Ltd?

More Views on News

Most Popular

The One Real Estate Stock to Buy Now(The 5 Minute Wrapup)

Feb 13, 2019

The real estate sector is ready to make a comeback. This is the stock to consider buying.

Don't Be Afraid of the Market; Buy Stocks Like This One(The 5 Minute Wrapup)

Feb 14, 2019

During this tough period in the market, a contrarian approach holds huge potential upside for this Smart Money Secrets stock.

Small Caps Under Seige: Could This Be A Once-in-a-Decade Wealth Creating Opportunity?(Profit Hunter)

Feb 14, 2019

Don't let the dark clouds hovering over small caps scare you into hiding; it will rain gold as sentiments recover. Indeed, there is a blood bath. And if you are a first time investor, the correction is deep enough to scare you out of markets.

The 4-Point Plan to Accelerate India to a 10 Trillion Dollar Economy(The 5 Minute Wrapup)

Feb 12, 2019

Two questions I have been eagerly waiting to ask you ever since Budget 2019 was announced.

The Train to 'Small-Cap-Profits Land' is Back on the Station!(Profit Hunter)

Feb 15, 2019

Why its great news that prices for small caps over the last few days have been falling like there's no tomorrow.

More

Get the Indian Stock Market's
Most Profitable Ideas

How To Beat Sensex Guide 2019
Get our special report, How to Beat Sensex Nearly 3X Now!
We will never sell or rent your email id.
Please read our Terms

TRACK MOTHERSON SUMI

  • Track your investment in MOTHERSON SUMI with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
  • Add To MyStocks

MORE ON MOTHERSON SUMI

MOTHERSON SUMI - ZF STEERING COMPARISON

COMPARE MOTHERSON SUMI WITH

MARKET STATS