| Samvardhana Motherson International Ltd | Industry : (Auto Ancillaries) | |
|---|---|---|
|
BSE Code : 517334 |
NSE Symbol : MOTHERSON |
P/E(TTM) : 66.48 |
|
ISIN Demat : INE775A01035 |
Div & Yield% : 0.48 |
EPS(TTM) : 1.76 |
|
Book Value(₹) : 36.23 |
Market Cap(₹Cr) : 123,486.98 |
Face Value(₹) : 1.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 10,186.80 | 9,046.00 | 7,972.70 | 5,416.30 | 3,669.20 |
| Other Income | 1,274.20 | 553.20 | 390.10 | 1,004.10 | 437.00 |
| Stock Adjustments | 50.00 | 41.00 | 96.20 | 82.80 | 64.90 |
| Total Income | 11,511.00 | 9,640.20 | 8,459.00 | 6,503.20 | 4,171.10 |
| EXPENDITURE : | |||||
| Raw Materials | 6,523.40 | 5,770.10 | 5,144.40 | 3,475.50 | 2,249.40 |
| Power and Fuel Cost | 216.50 | 197.40 | 171.00 | 122.30 | 99.00 |
| Other Manufacturing Expenses | 333.80 | 296.10 | 247.70 | 196.80 | 129.30 |
| Selling and Administration Expenses | 700.10 | 558.70 | 509.50 | 330.40 | 246.10 |
| Miscellaneous Expenses | 118.00 | 120.50 | 228.60 | 141.20 | 87.00 |
| Employee Benefit Expenses | 1,138.30 | 1,005.80 | 846.10 | 607.70 | 502.50 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 2,480.90 | 1,691.60 | 1,311.70 | 1,629.30 | 857.80 |
| Interest | 347.40 | 256.40 | 157.50 | 141.10 | 89.70 |
| Gross Profit | 2,133.50 | 1,435.20 | 1,154.20 | 1,488.20 | 768.10 |
| Depreciation | 356.20 | 313.00 | 258.20 | 204.20 | 198.30 |
| Profit Before Tax | 1,777.30 | 1,122.20 | 896.00 | 1,284.00 | 569.80 |
| Current Tax | 207.30 | 196.90 | 140.10 | 97.00 | 60.90 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -7.00 | -18.60 | -30.10 | 23.20 | -11.80 |
| Reported Net Profit | 1,577.00 | 943.90 | 786.00 | 1,163.80 | 520.70 |
| Extraordinary Items | 73.39 | 19.04 | 1.77 | -41.15 | -17.06 |
| Adjusted Net Profit | 1,503.61 | 924.86 | 784.23 | 1,204.95 | 537.76 |
| Adjustment below Net Profit | -10.80 | -4.70 | -17.70 | 6.30 | -15.70 |
| Profit/Loss Balance carried down | 3,892.80 | 3,394.10 | 2,919.40 | 3,295.10 | 2,790.10 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 893.90 | 440.50 | 293.60 | 1,545.80 | 0.00 |
| P & L Balance carried down | 4,565.10 | 3,892.80 | 3,394.10 | 2,919.40 | 3,295.10 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 85.00 | 80.00 | 65.00 | 65.00 | 150.00 |
| Dividend Per Share(Rs) | 0.85 | 0.80 | 0.65 | 0.65 | 1.50 |
| Earnings Per Share-Unit Curr | 2.24 | 1.39 | 1.16 | 2.58 | 1.65 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 53.28 | 47.12 | 46.39 | 68.46 | 21.35 |
| Book Value(Adj)-Unit Curr | 35.52 | 31.41 | 30.93 | 30.43 | 7.88 |