logo
517334 logo
517334
Samvardhana Motherson International

Acquisition Of Atsumitec And New Capacity Will Expand Footprint In Emerging Markets

AN
Consensus Narrative from 21 Analysts
Published
24 Nov 24
Updated
02 Apr 25
Share
AnalystConsensusTarget's Fair Value
₹162.48
18.6% undervalued intrinsic discount
02 Apr
₹132.20
Loading
1Y
9.8%
7D
-2.1%

Author's Valuation

₹162.5

18.6% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Key Takeaways

  • The acquisition of Atsumitec and new market expansions are expected to unlock synergies and drive growth in both automotive and non-automotive segments.
  • Operational improvements and capacity expansions, including new projects, are anticipated to boost earnings by enhancing scale, efficiency, and operating margins.
  • Geopolitical shifts and trade dynamics pose risks to supply chain efficiency and margins, while macroeconomic factors could destabilize financial predictions for foreign operations.

Catalysts

About Samvardhana Motherson International
    Engages in the development, manufacture, supply, and sale of components for automotive original equipment manufacturers in India, Germany, the United States, and internationally.
What are the underlying business or industry changes driving this perspective?
  • Operationalization of the first consumer electronics plant during the quarter with expectations of a sharp ramp-up could drive substantial revenue growth from the non-automotive segment.
  • Decreasing leverage with an improved ratio of 0.9, the lowest in the past 10 years, suggests more robust financial health that supports future growth opportunities and enhances net margins.
  • The acquisition of Atsumitec, which brings in new capabilities and a footprint in emerging markets like Vietnam and Indonesia, is anticipated to unlock synergies and revenue growth across both automotive and non-automotive segments.
  • The ongoing stabilization of supply chains aided by decreasing logistics costs and port decongestion is expected to reduce working capital requirements, positively impacting the operating margins.
  • Significant new capacity expansions coming online, including two greenfield projects and future investments praised for their potential high returns, are expected to bolster earnings through enhanced scale and efficiency.

Samvardhana Motherson International Earnings and Revenue Growth

Samvardhana Motherson International Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Samvardhana Motherson International's revenue will grow by 8.8% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 3.7% today to 4.5% in 3 years time.
  • Analysts expect earnings to reach ₹64.5 billion (and earnings per share of ₹9.16) by about April 2028, up from ₹41.2 billion today. However, there is some disagreement amongst the analysts with the more bearish ones expecting earnings as low as ₹49.1 billion.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 29.9x on those 2028 earnings, up from 22.6x today. This future PE is greater than the current PE for the IN Auto Components industry at 27.5x.
  • Analysts expect the number of shares outstanding to grow by 3.73% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 14.76%, as per the Simply Wall St company report.

Samvardhana Motherson International Future Earnings Per Share Growth

Samvardhana Motherson International Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Shifting geopolitical landscapes and evolving trade dynamics, compounded by the uncertainty of global trade tariffs, could potentially impact supply chain efficiency and cost management, thus affecting net margins.
  • The transition to electric vehicles and new mobility platforms presents challenges for growth and investment in traditional powertrains, which may affect long-term revenue forecasts.
  • Volatility in energy and commodity prices, such as copper, particularly in Europe, could increase operational costs, impacting earnings and net margins.
  • The ramp-up in the consumer electronics sector, while expected to grow, may face execution risks and delays, potentially affecting revenue targets.
  • Macroeconomic factors, such as interest rates and currency volatility, could influence financial stability and alter earnings predictions, given significant foreign operations and debts.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of ₹162.476 for Samvardhana Motherson International based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of ₹219.0, and the most bearish reporting a price target of just ₹120.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be ₹1424.0 billion, earnings will come to ₹64.5 billion, and it would be trading on a PE ratio of 29.9x, assuming you use a discount rate of 14.8%.
  • Given the current share price of ₹132.2, the analyst price target of ₹162.48 is 18.6% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives