| Samvardhana Motherson International Ltd Industry: (Auto Ancillaries) |
|---|
|
BSE Code:
517334
ISIN Demat:
INE775A01035
Book Value(₹): 35.52 NSE Symbol:
MOTHERSON
Div & Yield(%):
0.58
Market Cap(₹ Cr): 102,431.00 P/E(TTM):
65.13
EPS(TTM):
1.49
Face Value(₹): 1.00 |
| Dec 24 (₹ Cr) | Dec 23 (₹ Cr) | Dec 22 (₹ Cr) | Dec 21 (₹ Cr) | Dec 20 (₹ Cr) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 9,046.00 | 7,972.70 | 5,416.30 | 3,669.20 | 3,985.00 |
| Other Income | 553.20 | 390.10 | 1,004.10 | 437.00 | 732.60 |
| Stock Adjustments | 41.00 | 96.20 | 82.80 | 64.90 | -7.80 |
| Total Income | 9,640.20 | 8,459.00 | 6,503.20 | 4,171.10 | 4,709.80 |
| EXPENDITURE : | |||||
| Raw Materials | 5,770.10 | 5,144.40 | 3,475.50 | 2,249.40 | 2,324.00 |
| Power and Fuel Cost | 197.40 | 171.00 | 122.30 | 99.00 | 110.60 |
| Other Manufacturing Expenses | 280.90 | 247.70 | 196.80 | 129.30 | 132.40 |
| Selling and Administration Expenses | 540.00 | 509.50 | 330.40 | 246.10 | 275.40 |
| Miscellaneous Expenses | 154.40 | 228.60 | 141.20 | 87.00 | 66.80 |
| Employee Benefit Expenses | 1,005.80 | 846.10 | 607.70 | 502.50 | 513.40 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 1,691.60 | 1,311.70 | 1,629.30 | 857.80 | 1,287.20 |
| Interest | 256.40 | 157.50 | 141.10 | 89.70 | 24.80 |
| Gross Profit | 1,435.20 | 1,154.20 | 1,488.20 | 768.10 | 1,262.40 |
| Depreciation | 313.00 | 258.20 | 204.20 | 198.30 | 231.30 |
| Profit Before Tax | 1,122.20 | 896.00 | 1,284.00 | 569.80 | 1,031.10 |
| Current Tax | 196.90 | 140.10 | 97.00 | 60.90 | 145.30 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -18.60 | -30.10 | 23.20 | -11.80 | -13.00 |
| Reported Net Profit | 943.90 | 786.00 | 1,163.80 | 520.70 | 898.80 |
| Extraordinary Items | 19.05 | 1.77 | -41.15 | -17.06 | 3.26 |
| Adjusted Net Profit | 924.85 | 784.23 | 1,204.95 | 537.76 | 895.54 |
| Adjustment below Net Profit | -4.70 | -17.70 | 6.30 | -15.70 | -144.90 |
| Profit/Loss Balance carried down | 3,394.10 | 2,919.40 | 3,295.10 | 2,790.10 | 2,983.60 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 440.50 | 293.60 | 1,545.80 | 0.00 | 947.40 |
| P & L Balance carried down | 3,892.80 | 3,394.10 | 2,919.40 | 3,295.10 | 2,790.10 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 80.00 | 65.00 | 65.00 | 150.00 | 150.00 |
| Dividend Per Share(Rs) | 0.80 | 0.65 | 0.65 | 1.50 | 1.50 |
| Earnings Per Share-Unit Curr | 1.39 | 1.16 | 2.58 | 1.65 | 2.85 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 47.12 | 46.39 | 68.46 | 21.35 | 19.77 |
| Book Value(Adj)-Unit Curr | 31.41 | 30.93 | 30.43 | 7.88 | 7.30 |
