SAMVARDHANA MOTHERSON INTERNATIONAL
|
SAMVARDHANA MOTHERSON INTERNATIONAL Last 5 Year Balance Sheet History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
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 | 49.57 | 38.60 | 33.13 | 45.57 | 39.77 |
Adjusted Book Value | 33.05 | 25.73 | 22.09 | 20.25 | 17.68 |
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