Home > Income Statement > SAMVARDHANA MOTHERSON INTERNATIONAL

SAMVARDHANA MOTHERSON INTERNATIONAL
Income Statement

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

SAMVARDHANA MOTHERSON INTERNATIONAL Last 5 Year Income Statement History

[Consolidated]

Mar2025Mar2024Mar2023Mar2022Mar2021
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