| Samvardhana Motherson International Ltd | Industry : (Auto Ancillaries) | |
|---|---|---|
|
BSE Code : 517334 |
NSE Symbol : MOTHERSON |
P/E(TTM) : 90.26 |
|
ISIN Demat : INE775A01035 |
Div & Yield% : 0.39 |
EPS(TTM) : 1.71 |
|
Book Value(₹) : 36.54 |
Market Cap(₹Cr) : 162,907.82 |
Face Value(₹) : 1.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 12,374.10 | 10,186.80 | 9,046.00 | 7,972.70 | 5,416.30 |
| Other Income | 1,103.10 | 1,274.20 | 553.20 | 390.10 | 1,004.10 |
| Stock Adjustments | 101.30 | 50.00 | 41.00 | 96.20 | 82.80 |
| Total Income | 13,578.50 | 11,511.00 | 9,640.20 | 8,459.00 | 6,503.20 |
| EXPENDITURE : | |||||
| Raw Materials | 8,123.00 | 6,523.40 | 5,770.10 | 5,144.40 | 3,475.50 |
| Power and Fuel Cost | 221.80 | 216.50 | 197.40 | 171.00 | 122.30 |
| Other Manufacturing Expenses | 431.80 | 400.20 | 296.10 | 247.70 | 196.80 |
| Selling and Administration Expenses | 702.50 | 619.30 | 558.70 | 509.50 | 330.40 |
| Miscellaneous Expenses | 112.70 | 132.40 | 120.50 | 228.60 | 141.20 |
| Employee Benefit Expenses | 1,265.40 | 1,138.30 | 1,005.80 | 846.10 | 607.70 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 2,721.30 | 2,480.90 | 1,691.60 | 1,311.70 | 1,629.30 |
| Interest | 279.00 | 347.40 | 256.40 | 157.50 | 141.10 |
| Gross Profit | 2,442.30 | 2,133.50 | 1,435.20 | 1,154.20 | 1,488.20 |
| Depreciation | 398.10 | 356.20 | 313.00 | 258.20 | 204.20 |
| Profit Before Tax | 2,044.20 | 1,777.30 | 1,122.20 | 896.00 | 1,284.00 |
| Current Tax | 305.00 | 207.30 | 196.90 | 140.10 | 97.00 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -57.00 | -7.00 | -18.60 | -30.10 | 23.20 |
| Reported Net Profit | 1,796.20 | 1,577.00 | 943.90 | 786.00 | 1,163.80 |
| Extraordinary Items | -12.17 | 76.35 | 19.04 | 1.77 | -41.15 |
| Adjusted Net Profit | 1,808.37 | 1,500.65 | 924.86 | 784.23 | 1,204.95 |
| Adjustment below Net Profit | -2.10 | -10.80 | -4.70 | -17.70 | 6.30 |
| Profit/Loss Balance carried down | 4,565.10 | 3,892.80 | 3,394.10 | 2,919.40 | 3,295.10 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 615.70 | 893.90 | 440.50 | 293.60 | 1,545.80 |
| P & L Balance carried down | 5,743.50 | 4,565.10 | 3,892.80 | 3,394.10 | 2,919.40 |
| 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 (%) | 60.00 | 85.00 | 80.00 | 65.00 | 65.00 |
| Dividend Per Share(Rs) | 0.60 | 0.85 | 0.80 | 0.65 | 0.65 |
| Earnings Per Share-Unit Curr | 1.70 | 2.24 | 1.39 | 1.16 | 2.58 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 36.54 | 53.28 | 47.12 | 46.39 | 68.46 |
| Book Value(Adj)-Unit Curr | 36.54 | 35.52 | 31.41 | 30.93 | 30.43 |
