SAMVARDHANA MOTHERSON INTERNATIONAL
|
SAMVARDHANA MOTHERSON INTERNATIONAL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹98,692 Cr | ₹78,788 Cr | ₹63,774 Cr | ₹57,370 Cr | ₹60,729 Cr |
Sales | ₹96,192 Cr | ₹76,709 Cr | ₹62,262 Cr | ₹56,416 Cr | ₹59,798 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹1,588 Cr | ₹1,162 Cr | ₹675 Cr | ₹535 Cr | ₹481 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹912 Cr | ₹917 Cr | ₹837 Cr | ₹419 Cr | ₹451 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹98,692 Cr | ₹78,788 Cr | ₹63,774 Cr | ₹57,370 Cr | ₹60,729 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹47 Cr | ₹-324 Cr | ₹-251 Cr | ₹-181 Cr | ₹-26 Cr |
Raw Material Consumed | ₹54,368 Cr | ₹45,641 Cr | ₹36,988 Cr | ₹32,779 Cr | ₹34,995 Cr |
Opening Raw Materials | ₹4,706 Cr | ₹3,812 Cr | ₹2,629 Cr | ₹2,945 Cr | ₹2,542 Cr |
Purchases Raw Materials | ₹54,712 Cr | ₹46,070 Cr | ₹37,988 Cr | ₹32,827 Cr | ₹34,688 Cr |
Closing Raw Materials | ₹5,518 Cr | ₹4,706 Cr | ₹3,812 Cr | ₹3,096 Cr | ₹2,945 Cr |
Other Direct Purchases / Brought in cost | ₹468 Cr | ₹465 Cr | ₹183 Cr | ₹103 Cr | ₹710 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1,708 Cr | ₹2,102 Cr | ₹1,286 Cr | ₹920 Cr | ₹991 Cr |
Electricity & Power | ₹1,708 Cr | ₹2,102 Cr | ₹1,286 Cr | ₹920 Cr | ₹991 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹23,539 Cr | ₹17,931 Cr | ₹15,375 Cr | ₹14,100 Cr | ₹14,373 Cr |
Salaries, Wages & Bonus | ₹20,156 Cr | ₹15,284 Cr | ₹13,145 Cr | ₹11,888 Cr | ₹12,318 Cr |
Contributions to EPF & Pension Funds | ₹1,959 Cr | ₹1,532 Cr | ₹1,347 Cr | ₹1,327 Cr | ₹1,421 Cr |
Workmen and Staff Welfare Expenses | ₹1,194 Cr | ₹950 Cr | ₹725 Cr | ₹651 Cr | ₹552 Cr |
Other Employees Cost | ₹230 Cr | ₹165 Cr | ₹157 Cr | ₹233 Cr | ₹81 Cr |
Other Manufacturing Expenses | ₹3,429 Cr | ₹2,672 Cr | ₹2,070 Cr | ₹1,652 Cr | ₹1,776 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹716 Cr | ₹507 Cr | ₹215 Cr | ₹80 Cr | ₹72 Cr |
Repairs and Maintenance | ₹1,777 Cr | ₹1,374 Cr | ₹1,169 Cr | ₹1,068 Cr | ₹1,127 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹935 Cr | ₹791 Cr | ₹686 Cr | ₹504 Cr | ₹577 Cr |
General and Administration Expenses | ₹3,447 Cr | ₹2,356 Cr | ₹1,603 Cr | ₹1,142 Cr | ₹1,278 Cr |
Rent , Rates & Taxes | ₹714 Cr | ₹494 Cr | ₹153 Cr | ₹155 Cr | ₹131 Cr |
Insurance | ₹279 Cr | ₹196 Cr | ₹197 Cr | ₹162 Cr | ₹138 Cr |
Printing and stationery | ₹349 Cr | ₹291 Cr | ₹314 Cr | - | - |
Professional and legal fees | ₹1,363 Cr | ₹809 Cr | ₹698 Cr | ₹694 Cr | ₹660 Cr |
Traveling and conveyance | ₹509 Cr | ₹389 Cr | ₹226 Cr | ₹114 Cr | ₹334 Cr |
Other Administration | ₹233 Cr | ₹177 Cr | ₹16 Cr | ₹17 Cr | ₹15 Cr |
Selling and Distribution Expenses | ₹1,673 Cr | ₹1,376 Cr | ₹1,051 Cr | ₹767 Cr | ₹788 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹11 Cr | ₹3.40 Cr | ₹5.10 Cr | ₹2.70 Cr | ₹2.80 Cr |
Freight and Forwarding | ₹1,556 Cr | ₹1,313 Cr | ₹1,046 Cr | ₹764 Cr | ₹785 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹106 Cr | ₹59 Cr | - | - | - |
Miscellaneous Expenses | ₹1,195 Cr | ₹739 Cr | ₹954 Cr | ₹1,833 Cr | ₹1,901 Cr |
Bad debts /advances written off | ₹31 Cr | ₹11 Cr | ₹9.70 Cr | ₹21 Cr | ₹6.60 Cr |
Provision for doubtful debts | ₹146 Cr | ₹35 Cr | ₹11 Cr | ₹39 Cr | ₹4.20 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 | ₹983 Cr | ₹693 Cr | ₹918 Cr | ₹1,705 Cr | ₹1,891 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹89,405 Cr | ₹72,493 Cr | ₹59,075 Cr | ₹53,011 Cr | ₹56,075 Cr |
Operating Profit (Excl OI) | ₹9,287 Cr | ₹6,295 Cr | ₹4,699 Cr | ₹4,359 Cr | ₹4,654 Cr |
Other Income | ₹188 Cr | ₹170 Cr | ₹258 Cr | ₹229 Cr | ₹225 Cr |
Interest Received | ₹148 Cr | ₹70 Cr | ₹117 Cr | ₹66 Cr | ₹36 Cr |
Dividend Received | ₹1.30 Cr | - | ₹0.60 Cr | - | ₹0.60 Cr |
Profit on sale of Fixed Assets | - | ₹15 Cr | - | - | ₹4.00 Cr |
Profits on sale of Investments | ₹34 Cr | - | ₹0.20 Cr | - | - |
Provision Written Back | - | ₹62 Cr | - | - | - |
Foreign Exchange Gains | - | - | ₹129 Cr | - | ₹50 Cr |
Others | ₹3.90 Cr | ₹22 Cr | ₹11 Cr | ₹164 Cr | ₹134 Cr |
Operating Profit | ₹9,474 Cr | ₹6,465 Cr | ₹4,957 Cr | ₹4,588 Cr | ₹4,879 Cr |
Interest | ₹1,811 Cr | ₹781 Cr | ₹543 Cr | ₹512 Cr | ₹593 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹531 Cr | ₹302 Cr | ₹231 Cr | ₹274 Cr | ₹60 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1,137 Cr | ₹388 Cr | ₹235 Cr | ₹162 Cr | ₹461 Cr |
Other Interest | ₹144 Cr | ₹91 Cr | ₹77 Cr | ₹76 Cr | ₹73 Cr |
PBDT | ₹7,663 Cr | ₹5,684 Cr | ₹4,415 Cr | ₹4,077 Cr | ₹4,286 Cr |
Depreciation | ₹3,811 Cr | ₹3,136 Cr | ₹2,958 Cr | ₹2,926 Cr | ₹2,721 Cr |
Profit Before Taxation & Exceptional Items | ₹3,853 Cr | ₹2,548 Cr | ₹1,456 Cr | ₹1,151 Cr | ₹1,565 Cr |
Exceptional Income / Expenses | ₹-250 Cr | ₹-100 Cr | ₹-48 Cr | ₹-62 Cr | - |
Profit Before Tax | ₹3,840 Cr | ₹2,405 Cr | ₹1,424 Cr | ₹1,173 Cr | ₹1,622 Cr |
Provision for Tax | ₹821 Cr | ₹735 Cr | ₹607 Cr | ₹-69 Cr | ₹688 Cr |
Current Income Tax | ₹1,258 Cr | ₹979 Cr | ₹715 Cr | ₹626 Cr | ₹809 Cr |
Deferred Tax | ₹-442 Cr | ₹-205 Cr | ₹-125 Cr | ₹-676 Cr | ₹-87 Cr |
Other taxes | ₹5.10 Cr | ₹-38 Cr | ₹17 Cr | ₹-19 Cr | ₹-34 Cr |
Profit After Tax | ₹3,020 Cr | ₹1,670 Cr | ₹817 Cr | ₹1,243 Cr | ₹934 Cr |
Extra items | - | - | ₹364 Cr | ₹327 Cr | ₹360 Cr |
Minority Interest | ₹-303 Cr | ₹-174 Cr | ₹-308 Cr | ₹-530 Cr | ₹-124 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹2,716 Cr | ₹1,496 Cr | ₹874 Cr | ₹1,039 Cr | ₹1,170 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹9,073 Cr | ₹7,641 Cr | ₹8,110 Cr | ₹7,064 Cr | ₹6,979 Cr |
Appropriations | ₹11,789 Cr | ₹9,137 Cr | ₹8,984 Cr | ₹8,103 Cr | ₹8,149 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹43 Cr |
Other Appropriation | ₹-191 Cr | ₹64 Cr | ₹1,343 Cr | ₹-6.80 Cr | ₹569 Cr |
Equity Dividend % | ₹80.00 | ₹65.00 | ₹65.00 | ₹150.00 | ₹150.00 |
Earnings Per Share | ₹4.01 | ₹2.21 | ₹1.93 | ₹3.29 | ₹3.71 |
Adjusted EPS | ₹4.01 | ₹2.21 | ₹1.29 | ₹2.19 | ₹2.47 |
Compare Income Statement of peers of SAMVARDHANA MOTHERSON INTERNATIONAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹92,210.7 Cr | -0.1% | 6.6% | 11.7% | Stock Analytics | |
BOSCH | ₹82,185.8 Cr | 1.5% | 3.9% | -6.6% | Stock Analytics | |
UNO MINDA | ₹51,063.3 Cr | -5.4% | 7.1% | 28.1% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹28,667.4 Cr | -6.7% | -8.1% | -32.3% | Stock Analytics | |
ENDURANCE TECHNOLOGIES | ₹27,098.0 Cr | -3.6% | 6.5% | 8.3% | Stock Analytics | |
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA | ₹24,890.7 Cr | 9.5% | 20.1% | -11.7% | Stock Analytics |
SAMVARDHANA MOTHERSON INTERNATIONAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SAMVARDHANA MOTHERSON INTERNATIONAL | -0.1% |
6.6% |
11.7% |
SENSEX | -2.5% |
1.9% |
4.9% |
You may also like the below Video Courses