SAMVARDHANA MOTHERSON INTERNATIONAL
|
SAMVARDHANA MOTHERSON INTERNATIONAL Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹113,663 Cr | ₹98,692 Cr | ₹78,788 Cr | ₹63,774 Cr | ₹57,370 Cr |
Sales | ₹111,220 Cr | ₹96,192 Cr | ₹76,709 Cr | ₹62,262 Cr | ₹56,416 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹1,321 Cr | ₹1,588 Cr | ₹1,162 Cr | ₹675 Cr | ₹535 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1,122 Cr | ₹912 Cr | ₹917 Cr | ₹837 Cr | ₹419 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹113,663 Cr | ₹98,692 Cr | ₹78,788 Cr | ₹63,774 Cr | ₹57,370 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹246 Cr | ₹47 Cr | ₹-324 Cr | ₹-251 Cr | ₹-181 Cr |
Raw Material Consumed | ₹60,807 Cr | ₹54,368 Cr | ₹45,641 Cr | ₹36,988 Cr | ₹32,779 Cr |
Opening Raw Materials | ₹5,518 Cr | ₹4,706 Cr | ₹3,812 Cr | ₹2,629 Cr | ₹2,945 Cr |
Purchases Raw Materials | ₹60,464 Cr | ₹54,712 Cr | ₹46,070 Cr | ₹37,988 Cr | ₹32,827 Cr |
Closing Raw Materials | ₹5,949 Cr | ₹5,518 Cr | ₹4,706 Cr | ₹3,812 Cr | ₹3,096 Cr |
Other Direct Purchases / Brought in cost | ₹774 Cr | ₹468 Cr | ₹465 Cr | ₹183 Cr | ₹103 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1,905 Cr | ₹1,708 Cr | ₹2,102 Cr | ₹1,286 Cr | ₹920 Cr |
Electricity & Power | ₹1,905 Cr | ₹1,708 Cr | ₹2,102 Cr | ₹1,286 Cr | ₹920 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹28,387 Cr | ₹23,539 Cr | ₹17,931 Cr | ₹15,375 Cr | ₹14,100 Cr |
Salaries, Wages & Bonus | ₹24,483 Cr | ₹20,156 Cr | ₹15,284 Cr | ₹13,145 Cr | ₹11,888 Cr |
Contributions to EPF & Pension Funds | ₹2,430 Cr | ₹1,959 Cr | ₹1,532 Cr | ₹1,347 Cr | ₹1,327 Cr |
Workmen and Staff Welfare Expenses | ₹1,333 Cr | ₹1,194 Cr | ₹950 Cr | ₹725 Cr | ₹651 Cr |
Other Employees Cost | ₹141 Cr | ₹230 Cr | ₹165 Cr | ₹157 Cr | ₹233 Cr |
Other Manufacturing Expenses | ₹4,433 Cr | ₹3,172 Cr | ₹2,672 Cr | ₹2,070 Cr | ₹1,652 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹834 Cr | ₹430 Cr | ₹507 Cr | ₹215 Cr | ₹80 Cr |
Repairs and Maintenance | ₹2,285 Cr | ₹1,777 Cr | ₹1,374 Cr | ₹1,169 Cr | ₹1,068 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹1,314 Cr | ₹964 Cr | ₹791 Cr | ₹686 Cr | ₹504 Cr |
General and Administration Expenses | ₹4,232 Cr | ₹3,780 Cr | ₹2,356 Cr | ₹1,603 Cr | ₹1,142 Cr |
Rent , Rates & Taxes | ₹892 Cr | ₹714 Cr | ₹494 Cr | ₹153 Cr | ₹155 Cr |
Insurance | ₹342 Cr | ₹279 Cr | ₹196 Cr | ₹197 Cr | ₹162 Cr |
Printing and stationery | ₹838 Cr | ₹635 Cr | ₹291 Cr | ₹314 Cr | - |
Professional and legal fees | ₹1,168 Cr | ₹1,373 Cr | ₹809 Cr | ₹698 Cr | ₹694 Cr |
Traveling and conveyance | ₹675 Cr | ₹509 Cr | ₹389 Cr | ₹226 Cr | ₹114 Cr |
Other Administration | ₹316 Cr | ₹271 Cr | ₹177 Cr | ₹16 Cr | ₹17 Cr |
Selling and Distribution Expenses | ₹1,971 Cr | ₹1,673 Cr | ₹1,376 Cr | ₹1,051 Cr | ₹767 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹4.60 Cr | ₹11 Cr | ₹3.40 Cr | ₹5.10 Cr | ₹2.70 Cr |
Freight and Forwarding | ₹1,800 Cr | ₹1,556 Cr | ₹1,313 Cr | ₹1,046 Cr | ₹764 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹166 Cr | ₹106 Cr | ₹59 Cr | - | - |
Miscellaneous Expenses | ₹1,131 Cr | ₹1,119 Cr | ₹739 Cr | ₹954 Cr | ₹1,833 Cr |
Bad debts /advances written off | ₹14 Cr | ₹31 Cr | ₹11 Cr | ₹9.70 Cr | ₹21 Cr |
Provision for doubtful debts | ₹88 Cr | ₹146 Cr | ₹35 Cr | ₹11 Cr | ₹39 Cr |
Losson disposal of fixed assets(net) | - | ₹35 Cr | - | ₹15 Cr | ₹11 Cr |
Losson foreign exchange fluctuations | - | - | - | - | ₹57 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1,030 Cr | ₹907 Cr | ₹693 Cr | ₹918 Cr | ₹1,705 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹103,111 Cr | ₹89,405 Cr | ₹72,493 Cr | ₹59,075 Cr | ₹53,011 Cr |
Operating Profit (Excl OI) | ₹10,552 Cr | ₹9,287 Cr | ₹6,295 Cr | ₹4,699 Cr | ₹4,359 Cr |
Other Income | ₹558 Cr | ₹188 Cr | ₹170 Cr | ₹258 Cr | ₹229 Cr |
Interest Received | ₹231 Cr | ₹148 Cr | ₹70 Cr | ₹117 Cr | ₹66 Cr |
Dividend Received | ₹1.60 Cr | ₹1.30 Cr | - | ₹0.60 Cr | - |
Profit on sale of Fixed Assets | ₹45 Cr | - | ₹15 Cr | - | - |
Profits on sale of Investments | ₹276 Cr | ₹34 Cr | - | ₹0.20 Cr | - |
Provision Written Back | - | - | ₹62 Cr | - | - |
Foreign Exchange Gains | - | - | - | ₹129 Cr | - |
Others | ₹5.50 Cr | ₹3.90 Cr | ₹22 Cr | ₹11 Cr | ₹164 Cr |
Operating Profit | ₹11,110 Cr | ₹9,474 Cr | ₹6,465 Cr | ₹4,957 Cr | ₹4,588 Cr |
Interest | ₹1,882 Cr | ₹1,811 Cr | ₹781 Cr | ₹543 Cr | ₹512 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1,010 Cr | ₹820 Cr | ₹302 Cr | ₹231 Cr | ₹274 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹292 Cr | ₹454 Cr | ₹388 Cr | ₹235 Cr | ₹162 Cr |
Other Interest | ₹580 Cr | ₹537 Cr | ₹91 Cr | ₹77 Cr | ₹76 Cr |
PBDT | ₹9,227 Cr | ₹7,663 Cr | ₹5,684 Cr | ₹4,415 Cr | ₹4,077 Cr |
Depreciation | ₹4,493 Cr | ₹3,811 Cr | ₹3,136 Cr | ₹2,958 Cr | ₹2,926 Cr |
Profit Before Taxation & Exceptional Items | ₹4,734 Cr | ₹3,853 Cr | ₹2,548 Cr | ₹1,456 Cr | ₹1,151 Cr |
Exceptional Income / Expenses | - | ₹-250 Cr | ₹-100 Cr | ₹-48 Cr | ₹-62 Cr |
Profit Before Tax | ₹5,261 Cr | ₹3,840 Cr | ₹2,405 Cr | ₹1,424 Cr | ₹1,173 Cr |
Provision for Tax | ₹1,116 Cr | ₹821 Cr | ₹735 Cr | ₹607 Cr | ₹-69 Cr |
Current Income Tax | ₹1,564 Cr | ₹1,258 Cr | ₹979 Cr | ₹715 Cr | ₹626 Cr |
Deferred Tax | ₹-261 Cr | ₹-442 Cr | ₹-205 Cr | ₹-125 Cr | ₹-676 Cr |
Other taxes | ₹-188 Cr | ₹5.10 Cr | ₹-38 Cr | ₹17 Cr | ₹-19 Cr |
Profit After Tax | ₹4,146 Cr | ₹3,020 Cr | ₹1,670 Cr | ₹817 Cr | ₹1,243 Cr |
Extra items | - | - | - | ₹364 Cr | ₹327 Cr |
Minority Interest | ₹-343 Cr | ₹-303 Cr | ₹-174 Cr | ₹-308 Cr | ₹-530 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹3,803 Cr | ₹2,716 Cr | ₹1,496 Cr | ₹874 Cr | ₹1,039 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹11,980 Cr | ₹9,073 Cr | ₹7,641 Cr | ₹8,110 Cr | ₹7,064 Cr |
Appropriations | ₹15,783 Cr | ₹11,789 Cr | ₹9,137 Cr | ₹8,984 Cr | ₹8,103 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹494 Cr | ₹-191 Cr | ₹64 Cr | ₹1,343 Cr | ₹-6.80 Cr |
Equity Dividend % | ₹85.00 | ₹80.00 | ₹65.00 | ₹65.00 | ₹150.00 |
Earnings Per Share | ₹5.41 | ₹4.01 | ₹2.21 | ₹1.93 | ₹3.29 |
Adjusted EPS | ₹3.60 | ₹2.67 | ₹1.47 | ₹0.86 | ₹1.46 |
Compare Income Statement of peers of SAMVARDHANA MOTHERSON INTERNATIONAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹104,319.7 Cr | 2.4% | 5% | -23.4% | Stock Analytics | |
BOSCH | ₹122,396.0 Cr | 0.9% | 7.5% | 22.8% | Stock Analytics | |
UNO MINDA | ₹74,082.4 Cr | 0.2% | 16.1% | 15.6% | Stock Analytics | |
ENDURANCE TECHNOLOGIES | ₹41,917.5 Cr | 2.3% | 18.4% | 19.8% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹27,685.2 Cr | -1.1% | -1% | -38% | Stock Analytics | |
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA | ₹26,027.2 Cr | -0.6% | 2.6% | -13.5% | Stock Analytics |
SAMVARDHANA MOTHERSON INTERNATIONAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SAMVARDHANA MOTHERSON INTERNATIONAL | 2.4% |
5% |
-23.4% |
SENSEX | 1.2% |
0.7% |
-1.5% |
You may also like the below Video Courses