Home > Balance Sheet > SAMVARDHANA MOTHERSON INTERNATIONAL

SAMVARDHANA MOTHERSON INTERNATIONAL
Balance Sheet

COMMUNITY POLL
for SAMVARDHANA MOTHERSON INTERNATIONAL
Please provide your vote to see the results

SAMVARDHANA MOTHERSON INTERNATIONAL Last 5 Year Balance Sheet History

[Consolidated]

Mar2025Mar2024Mar2023Mar2022Mar2021
EQUITY AND LIABILITIES
Share Capital ₹704 Cr₹678 Cr₹678 Cr₹452 Cr₹316 Cr
    Equity - Authorised ₹1,230 Cr₹1,230 Cr₹1,230 Cr₹1,230 Cr₹605 Cr
    Equity - Issued ₹704 Cr₹678 Cr₹678 Cr₹452 Cr₹316 Cr
    Equity Paid Up ₹704 Cr₹678 Cr₹678 Cr₹452 Cr₹316 Cr
    Equity Shares Forfeited -----
    Adjustments to Equity -----
    Preference Capital Paid Up -----
    Face Value ₹1.00₹1.00₹1.00₹1.00₹1.00
Share Warrants & Outstandings -----
Total Reserves ₹34,177 Cr₹25,477 Cr₹21,774 Cr₹20,137 Cr₹12,245 Cr
    Securities Premium ₹31,318 Cr₹26,451 Cr₹26,451 Cr₹26,677 Cr₹2,630 Cr
    Capital Reserves ₹-13,426 Cr₹-14,162 Cr₹-15,471 Cr₹-15,377 Cr₹192 Cr
    Profit & Loss Account Balance ₹15,289 Cr₹11,980 Cr₹9,073 Cr₹7,641 Cr₹8,110 Cr
    General Reserves ₹344 Cr₹343 Cr₹343 Cr₹343 Cr₹343 Cr
    Other Reserves ₹651 Cr₹865 Cr₹1,377 Cr₹852 Cr₹969 Cr
Reserve excluding Revaluation Reserve ₹34,177 Cr₹25,477 Cr₹21,774 Cr₹20,137 Cr₹12,245 Cr
Revaluation reserve -----
Shareholder's Funds ₹34,880 Cr₹26,155 Cr₹22,452 Cr₹20,588 Cr₹12,561 Cr
Minority Interest ₹2,248 Cr₹2,061 Cr₹1,925 Cr₹1,776 Cr₹4,023 Cr
Long-Term Borrowings -----
Secured Loans ₹3,486 Cr₹6,266 Cr₹2,336 Cr₹5,270 Cr₹4,570 Cr
    Non Convertible Debentures ₹3,876 Cr₹3,595 Cr₹4,044 Cr₹4,525 Cr₹3,941 Cr
    Converible Debentures & Bonds -----
    Packing Credit - Bank -----
    Inter Corporate & Security Deposit -----
    Term Loans - Banks ₹2,341 Cr₹8,487 Cr₹1,627 Cr₹1,800 Cr₹2,466 Cr
    Term Loans - Institutions ₹5.40 Cr₹0.40 Cr--₹0.40 Cr
    Other Secured ₹-2,736 Cr₹-5,816 Cr₹-3,335 Cr₹-1,055 Cr₹-1,837 Cr
Unsecured Loans ₹4,553 Cr₹3,714 Cr₹4,282 Cr₹3,231 Cr₹2,899 Cr
    Fixed Deposits - Public -----
    Loans and advances from subsidiaries -----
    Inter Corporate Deposits (Unsecured) -----
    Foreign Currency Convertible Notes -----
    Long Term Loan in Foreign Currency ₹99 Cr₹147 Cr₹58 Cr₹62 Cr₹758 Cr
    Loans - Banks ₹349 Cr₹475 Cr---
    Loans - Govt. -----
    Loans - Others --₹500 Cr-₹14 Cr
    Other Unsecured Loan ₹4,105 Cr₹3,093 Cr₹3,724 Cr₹3,169 Cr₹2,126 Cr
Deferred Tax Assets / Liabilities ₹-1,464 Cr₹-1,231 Cr₹-843 Cr₹-604 Cr₹-686 Cr
    Deferred Tax Assets ₹2,441 Cr₹2,075 Cr₹1,435 Cr₹1,332 Cr₹1,149 Cr
    Deferred Tax Liability ₹978 Cr₹844 Cr₹593 Cr₹727 Cr₹463 Cr
Other Long Term Liabilities ₹3,628 Cr₹3,388 Cr₹2,227 Cr₹1,894 Cr₹1,927 Cr
Long Term Trade Payables -----
Long Term Provisions ₹1,005 Cr₹873 Cr₹592 Cr₹681 Cr₹640 Cr
Total Non-Current Liabilities ₹11,208 Cr₹13,011 Cr₹8,595 Cr₹10,472 Cr₹9,349 Cr
Current Liabilities -----
Trade Payables ₹23,669 Cr₹22,617 Cr₹14,136 Cr₹11,360 Cr₹11,141 Cr
    Sundry Creditors ₹23,669 Cr₹22,617 Cr₹14,136 Cr₹11,360 Cr₹11,141 Cr
    Acceptances -----
    Due to Subsidiaries- Trade Payables -----
Other Current Liabilities ₹12,724 Cr₹15,540 Cr₹10,092 Cr₹6,620 Cr₹6,764 Cr
    Bank Overdraft / Short term credit -----
    Advances received from customers ₹997 Cr₹974 Cr₹710 Cr₹718 Cr₹485 Cr
    Interest Accrued But Not Due ₹205 Cr₹215 Cr₹207 Cr₹233 Cr₹232 Cr
    Share Application Money -----
    Current maturity of Debentures & Bonds -----
    Current maturity - Others -----
    Other Liabilities ₹11,521 Cr₹14,351 Cr₹9,176 Cr₹5,669 Cr₹6,046 Cr
Short Term Borrowings ₹3,868 Cr₹1,555 Cr₹2,213 Cr₹3,205 Cr₹1,358 Cr
    Secured ST Loans repayable on Demands ₹3,125 Cr₹1,059 Cr₹1,025 Cr₹962 Cr₹355 Cr
    Working Capital Loans- Sec ₹426 Cr₹656 Cr₹839 Cr₹962 Cr₹355 Cr
    Buyers Credits - Unsec -----
    Commercial Borrowings- Unsec -----
    Other Unsecured Loans ₹318 Cr₹-161 Cr₹349 Cr₹1,282 Cr₹647 Cr
Short Term Provisions ₹1,808 Cr₹2,008 Cr₹1,074 Cr₹1,100 Cr₹1,032 Cr
    Proposed Equity Dividend -----
    Provision for Corporate Dividend Tax -----
    Provision for Tax ₹446 Cr₹551 Cr₹346 Cr₹390 Cr₹334 Cr
    Provision for post retirement benefits -----
    Preference Dividend -----
    Other Provisions ₹1,363 Cr₹1,457 Cr₹728 Cr₹710 Cr₹698 Cr
Total Current Liabilities ₹42,069 Cr₹41,720 Cr₹27,515 Cr₹22,285 Cr₹20,294 Cr
Total Liabilities ₹90,406 Cr₹82,947 Cr₹60,487 Cr₹55,122 Cr₹47,063 Cr
ASSETS
Gross Block ₹70,910 Cr₹59,245 Cr₹41,525 Cr₹36,245 Cr₹32,325 Cr
Less: Accumulated Depreciation ₹38,421 Cr₹29,707 Cr₹18,878 Cr₹15,358 Cr₹12,354 Cr
Less: Impairment of Assets -----
Net Block ₹32,490 Cr₹29,538 Cr₹22,648 Cr₹20,887 Cr₹19,971 Cr
Lease Adjustment A/c -----
Capital Work in Progress ₹2,607 Cr₹2,431 Cr₹1,422 Cr₹1,249 Cr₹838 Cr
Non Current Investments ₹6,531 Cr₹6,423 Cr₹6,287 Cr₹6,461 Cr₹845 Cr
Long Term Investment ₹6,531 Cr₹6,423 Cr₹6,287 Cr₹6,461 Cr₹845 Cr
    Quoted ₹316 Cr₹44 Cr₹11 Cr₹9.30 Cr-
    Unquoted ₹6,215 Cr₹6,378 Cr₹6,276 Cr₹6,451 Cr₹845 Cr
Long Term Loans & Advances ₹3,072 Cr₹2,136 Cr₹1,670 Cr₹2,063 Cr₹1,958 Cr
Other Non Current Assets ₹1,669 Cr₹1,497 Cr₹1,126 Cr₹1,261 Cr₹1,256 Cr
Total Non-Current Assets ₹47,098 Cr₹42,675 Cr₹33,708 Cr₹32,505 Cr₹25,035 Cr
Current Assets Loans & Advances -----
Currents Investments ₹69 Cr₹99 Cr₹2.90 Cr₹1.20 Cr₹1.20 Cr
    Quoted ₹69 Cr₹99 Cr₹2.90 Cr₹1.20 Cr₹1.20 Cr
    Unquoted -----
Inventories ₹10,787 Cr₹9,139 Cr₹7,823 Cr₹6,442 Cr₹4,996 Cr
    Raw Materials ₹5,949 Cr₹5,518 Cr₹4,494 Cr₹3,649 Cr₹2,629 Cr
    Work-in Progress ₹1,822 Cr₹1,341 Cr₹1,159 Cr₹922 Cr₹740 Cr
    Finished Goods ₹2,154 Cr₹1,527 Cr₹1,321 Cr₹1,174 Cr₹931 Cr
    Packing Materials -----
    Stores  and Spare ₹681 Cr₹544 Cr₹453 Cr₹412 Cr₹382 Cr
    Other Inventory ₹182 Cr₹208 Cr₹396 Cr₹285 Cr₹313 Cr
Sundry Debtors ₹17,431 Cr₹15,637 Cr₹8,514 Cr₹6,573 Cr₹5,693 Cr
    Debtors more than Six months ₹538 Cr₹511 Cr₹378 Cr₹320 Cr₹177 Cr
    Debtors Others ₹17,088 Cr₹15,302 Cr₹8,278 Cr₹6,412 Cr₹5,651 Cr
Cash and Bank ₹6,289 Cr₹6,986 Cr₹4,699 Cr₹4,999 Cr₹5,906 Cr
    Cash in hand ₹3.80 Cr₹2.40 Cr₹1.80 Cr₹1.70 Cr₹1.50 Cr
    Balances at Bank ₹6,251 Cr₹6,965 Cr₹4,693 Cr₹4,985 Cr₹5,901 Cr
    Other cash and bank balances ₹34 Cr₹18 Cr₹4.00 Cr₹13 Cr₹4.10 Cr
Other Current Assets ₹2,815 Cr₹2,450 Cr₹994 Cr₹788 Cr₹608 Cr
    Interest accrued on Investments -----
    Interest accrued on Debentures -----
    Deposits with Government -----
    Interest accrued and or due on loans ₹16 Cr₹18 Cr₹6.40 Cr₹5.30 Cr₹3.00 Cr
    Prepaid Expenses ₹563 Cr₹489 Cr₹349 Cr₹280 Cr₹255 Cr
    Other current_assets ₹2,237 Cr₹1,943 Cr₹639 Cr₹503 Cr₹349 Cr
Short Term Loans and Advances ₹5,917 Cr₹5,962 Cr₹4,747 Cr₹3,813 Cr₹3,045 Cr
    Advances recoverable in cash or in kind ₹4,711 Cr₹4,875 Cr₹3,812 Cr₹3,036 Cr₹2,454 Cr
    Advance income tax and TDS -----
    Amounts due from directors -----
    Due From Subsidiaries -----
    Inter corporate deposits -----
    Corporate Deposits -----
    Other Loans & Advances ₹1,206 Cr₹1,087 Cr₹936 Cr₹777 Cr₹591 Cr
Total Current Assets ₹43,308 Cr₹40,272 Cr₹26,779 Cr₹22,616 Cr₹20,249 Cr
Net Current Assets (Including Current Investments) ₹1,239 Cr₹-1,448 Cr₹-736 Cr₹331 Cr₹-46 Cr
Miscellaneous Expenses not written off -----
Total Assets ₹90,406 Cr₹82,947 Cr₹60,487 Cr₹55,122 Cr₹47,063 Cr
Contingent Liabilities ₹440 Cr₹376 Cr₹346 Cr₹419 Cr₹335 Cr
Total Debt ₹14,644 Cr₹17,351 Cr₹12,166 Cr₹12,761 Cr₹10,663 Cr
Book Value 49.5738.6033.1345.5739.77
Adjusted Book Value 33.0525.7322.0920.2517.68

Compare Balance Sheet of peers of SAMVARDHANA MOTHERSON INTERNATIONAL

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SAMVARDHANA MOTHERSON INTERNATIONAL ₹104,055.8 Cr 2.3% 3.6% -26.5% Stock Analytics
BOSCH ₹122,020.0 Cr 0.2% 8.1% 26.1% Stock Analytics
UNO MINDA ₹75,520.6 Cr 0.1% 20.7% 11.3% Stock Analytics
ENDURANCE TECHNOLOGIES ₹42,258.6 Cr 3% 18.4% 16.8% Stock Analytics
SONA BLW PRECISION FORGINGS ₹28,288.3 Cr 2.3% 2% -38.9% Stock Analytics
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA ₹25,980.3 Cr -3.3% -0% -13.8% Stock Analytics


SAMVARDHANA MOTHERSON INTERNATIONAL Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SAMVARDHANA MOTHERSON INTERNATIONAL

2.3%

3.6%

-26.5%

SENSEX

0.5%

0.1%

-2.1%


You may also like the below Video Courses