Samvardhana Motherson International Ltd
NSE: MOTHERSON BSE: 517334
₹114.09
(1.98)%
Mon, 02 Feb 2026, 11:17 am
Market Cap1190.5B
PE Ratio36.85
Dividend0.50
Producer Manufacturing
Auto Parts: OEM
24.5KFinancials
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 10.14B | 15.26B | 20.28B | 25.96B | 66.97B | 81.65B | 147.63B | 252.68B | 303.93B | 345.35B | 370.47B | 423.43B | 562.65B | 634.90B | 606.61B | 573.28B | 634.93B | 784.45B | 984.37B | 1.13T |
| Gross profit | 1.48B | 2.04B | 5.18B | 4.89B | 8.54B | 12.12B | 20.38B | 32.01B | 38.05B | 42.45B | 50.44B | 58.46B | 71.28B | 77.96B | 65.04B | 55.51B | 58.27B | 82.92B | 124.21B | 145.51B |
| Operating expenses (excl. COGS) | -349.32M | -406.83M | -3.04B | -3.16B | -7.79B | -7.68B | -14.51B | -22.85B | -20.63B | -23.22B | -25.18B | -27.54B | -35.89B | -45.26B | -44.79B | -41.52B | -42.58B | -52.12B | -73.00B | -87.36B |
| Selling/general/admin expenses, total | — | — | -3.01B | — | -5.48B | -5.63B | -14.32B | -22.27B | -19.89B | -22.41B | -24.71B | -26.70B | -34.94B | -44.09B | -43.38B | -39.37B | -40.84B | -49.94B | -67.30B | -81.57B |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | -176.00M | -205.00M | — | -261.00M | — | — | -3.76B | -4.22B | -2.08B |
| Selling/general/admin expenses, other | — | — | -3.01B | — | -5.48B | -5.63B | -14.32B | -22.27B | -19.89B | -22.41B | -24.71B | -26.70B | -34.73B | -44.09B | -43.11B | -39.37B | -40.84B | -46.17B | -63.08B | -79.48B |
| Other operating expenses, total | -349.32M | -406.83M | -31.84M | -3.16B | -2.31B | -2.04B | -181.00M | -575.00M | -736.00M | -810.00M | -474.00M | -838.00M | -952.00M | -1.18B | -1.42B | -2.15B | -1.74B | -2.19B | -5.70B | -5.79B |
| Operating income | 1.14B | 1.64B | 2.14B | 1.72B | 745.48M | 4.44B | 5.87B | 9.16B | 17.42B | 19.23B | 24.69B | 30.91B | 35.39B | 32.69B | 20.25B | 13.99B | 15.69B | 30.80B | 51.21B | 58.15B |
| Non-operating income, total | 111.17M | -24.67M | 104.94M | 814.87M | 2.67B | 1.83B | -1.80B | -870.00M | -1.50B | -1.10B | -3.14B | -87.00M | -2.72B | -1.82B | -4.60B | -3.10B | -1.61B | -6.32B | -15.19B | -10.82B |
| Interest expense, net of interest capitalized | -200.38M | -292.30M | -288.61M | -383.42M | -634.82M | -576.42M | -2.04B | -3.77B | -4.71B | -3.17B | -3.45B | -3.75B | -4.11B | -4.23B | -5.93B | -5.12B | -5.43B | -7.81B | -18.11B | -18.82B |
| Interest capitalized | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 300.00M | 289.00M | 438.00M | 188.00M | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 236.65M | 267.66M | 393.55M | 190.12M | 3.28B | 2.41B | 1.21B | 3.10B | 3.20B | 3.15B | 857.00M | 4.00B | 3.04B | 2.28B | 838.00M | 2.29B | 3.94B | 1.23B | 5.23B | 7.94B |
| Non-operating interest income | 42.29M | 54.48M | 44.96M | 29.97M | 62.71M | 79.89M | 118.00M | 121.00M | 165.00M | 242.00M | 239.00M | 425.00M | 331.00M | 354.00M | 358.00M | 656.00M | 1.17B | 703.00M | 1.48B | 2.31B |
| Miscellaneous non-operating expense | 192.20M | 211.48M | 348.59M | 160.15M | 3.21B | 2.33B | 1.09B | 2.98B | 2.44B | 2.56B | 152.00M | 1.22B | 534.00M | 1.12B | -679.00M | 173.00M | 1.09B | -311.00M | 2.57B | 4.96B |
| Unusual income/expense | 74.91M | -34.00K | — | 1.01B | 32.70M | -41.00K | -970.00M | -199.00M | 11.00M | -1.08B | -549.00M | -338.00M | -1.65B | 130.00M | 489.00M | -278.00M | -121.00M | 264.00M | -2.30B | 68.00M |
| Pretax income | 1.25B | 1.61B | 2.24B | 2.54B | 3.42B | 6.27B | 4.07B | 8.29B | 15.93B | 18.13B | 21.55B | 30.83B | 32.67B | 30.87B | 15.65B | 10.88B | 14.08B | 24.48B | 36.03B | 47.34B |
| Taxes | -153.35M | -322.04M | -493.42M | -326.81M | -1.09B | -1.84B | -2.11B | -3.79B | -4.96B | -5.22B | -5.19B | -9.10B | -10.07B | -11.02B | -6.88B | 694.00M | -6.07B | -7.35B | -8.21B | -11.16B |
| Non-controlling/minority interest | -20.33M | 8.37M | 28.19M | -449.46M | 91.43M | -523.17M | 631.00M | -70.00M | -3.32B | -4.29B | -4.81B | -6.18B | -6.63B | -4.85B | -1.24B | -5.30B | -3.08B | -1.74B | -3.03B | -3.43B |
| After tax other income/expense | -1.54M | -2.05M | 0 | -1.59M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 1.07B | 1.30B | 1.78B | 1.76B | 2.43B | 3.91B | 2.60B | 4.45B | 7.65B | 8.62B | 12.92B | 15.54B | 15.97B | 16.13B | 8.10B | 7.12B | 5.10B | 14.96B | 27.16B | 38.03B |
| Net income | 1.07B | 1.30B | 1.78B | 1.76B | 2.43B | 3.91B | 2.60B | 4.45B | 7.65B | 8.62B | 12.92B | 15.54B | 15.97B | 16.13B | 11.70B | 10.39B | 8.74B | 14.96B | 27.16B | 38.03B |
| Dilution adjustment | 0 | 0 | 0 | 0 | -76.97M | -30.69M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 9.00M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | 1.07B | 1.30B | 1.78B | 1.76B | 2.35B | 3.88B | 2.59B | 4.45B | 7.65B | 8.62B | 12.92B | 15.54B | 15.97B | 16.13B | 11.70B | 10.39B | 8.74B | 14.96B | 27.16B | 38.03B |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 1.60B | 2.28B | 2.98B | 2.82B | 3.35B | 6.90B | 9.69B | 16.11B | 25.61B | 28.44B | 34.77B | 41.48B | 51.06B | 53.21B | 47.32B | 43.21B | 45.07B | 62.39B | 89.10B | 102.83B |
| EBIT | 1.14B | 1.64B | 2.14B | 1.72B | 745.48M | 4.44B | 5.87B | 9.16B | 17.42B | 19.23B | 25.26B | 30.91B | 35.39B | 32.69B | 20.25B | 13.99B | 15.69B | 30.80B | 51.21B | 58.15B |
| Total operating expenses | -9.00B | -13.62B | -18.14B | -24.23B | -66.22B | -77.21B | -141.76B | -243.52B | -286.51B | -326.11B | -345.21B | -392.52B | -527.26B | -602.21B | -586.36B | -559.29B | -619.24B | -753.65B | -933.16B | -1.07T |
| Prepaid expenses | -9.10M | 9.82M | 0 | 0 | — | 224.36M | 778.00M | 361.00M | 222.00M | 500.00M | 598.00M | 1.78B | 2.36B | 1.97B | 2.20B | 2.55B | 2.80B | 3.49B | 4.89B | 5.63B |
| Deferred income, current | — | — | — | — | — | — | 1.83B | 1.29B | 5.11B | 9.00B | 4.38B | 6.15B | 5.90B | 3.04B | 3.96B | 4.85B | 7.17B | 7.09B | 9.74B | 9.97B |
| Capital and operating lease obligations | 0 | 0 | 0 | 138.52M | 101.02M | 87.48M | 1.20B | 1.73B | 1.67B | 765.00M | 365.00M | 241.00M | 241.00M | 293.00M | 9.42B | 9.42B | 10.07B | 19.25B | 19.25B | 19.78B |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 113.06M | 73.07M | 40.14M | 145.02M | 40.36M | 442.95M | 1.54B | 1.62B | 1.93B | 1.72B | 2.39B | 4.26B | 5.24B | 5.76B | 4.63B | 3.36B | 5.45B | 5.22B | 8.44B | 9.78B |
| Deferred income, non-current | 0 | 0 | 0 | 0 | — | 0 | 117.00M | 175.00M | 1.88B | 1.84B | 1.21B | 1.70B | 3.74B | 413.00M | 1.44B | 1.29B | 1.44B | 1.46B | 1.78B | 3.15B |
| Minority interest | 23.16M | 138.94M | 225.77M | 2.00B | 2.03B | 2.28B | 5.03B | 4.03B | 7.90B | 10.14B | 15.12B | 22.32B | 29.60B | 34.80B | 35.65B | 40.23B | 17.76B | 19.25B | 20.61B | 22.48B |
| Change in accrued expenses | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | -234.18M | -269.43M | -351.73M | -478.70M | -478.85M | -676.82M | -1.06B | -1.99B | -1.20B | -2.58B | -6.93B | -16.00M | -5.02B | -4.98B | -10.83B | -5.00M | -4.72B | -2.94B | -4.41B | -5.75B |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
Facebook
Twitter
Instagram
LinkedIn
Youtube
Calculators
Popular Calculators
Group Stocks
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800