MOTHERSONAuto Components & Equipments
Samvardhana Motherson International Ltd — Profit & Loss Statement
₹105.08
-3.31%
Samvardhana Motherson International Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 57.05 Cr | -92.95 Cr | -51.64 Cr | -14.41 Cr | — |
| Tax Rate For Calcs | 0.21 | 0.21 | 0.31 | 0.30 | — |
| Normalized EBITDA | 11.08K Cr | 9.44K Cr | 6.15K Cr | 5.01K Cr | — |
| Total Unusual Items | 269.10 Cr | -435.00 Cr | -168.90 Cr | -48.05 Cr | — |
| Total Unusual Items Excluding Goodwill | 269.10 Cr | -435.00 Cr | -168.90 Cr | -48.05 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 3.80K Cr | 2.72K Cr | 1.50K Cr | 509.61 Cr | — |
| Reconciled Depreciation | 4.49K Cr | 3.81K Cr | 3.18K Cr | 3.00K Cr | — |
| Reconciled Cost Of Revenue | 62.17K Cr | 55.31K Cr | 46.06K Cr | 36.74K Cr | — |
| EBITDA | 11.35K Cr | 9.01K Cr | 5.98K Cr | 4.96K Cr | — |
| EBIT | 6.85K Cr | 5.20K Cr | 2.80K Cr | 1.97K Cr | — |
| Net Interest Income | -1.65K Cr | -1.66K Cr | -710.60 Cr | -542.59 Cr | — |
| Interest Expense | 1.59K Cr | 1.36K Cr | 392.90 Cr | 542.59 Cr | — |
| Interest Income | 230.50 Cr | 148.30 Cr | 70.30 Cr | 117.20 Cr | — |
| Normalized Income | 3.59K Cr | 3.06K Cr | 1.61K Cr | 543.25 Cr | — |
| Net Income From Continuing And Discontinued Operation | 3.80K Cr | 2.72K Cr | 1.50K Cr | 873.85 Cr | — |
| Total Expenses | 106.72K Cr | 92.19K Cr | 74.73K Cr | 61.20K Cr | — |
| Rent Expense Supplemental | 580.00 Cr | 426.50 Cr | 317.60 Cr | 305.00 Cr | — |
| Diluted Average Shares | 1.04K Cr | 1.02K Cr | 1.02K Cr | 784.90 Cr | — |
| Basic Average Shares | 1.04K Cr | 1.02K Cr | 1.02K Cr | 784.90 Cr | — |
| Diluted EPS | 3.67 | 2.67 | 1.47 | 1.11 | — |
| Basic EPS | 3.67 | 2.67 | 1.47 | 1.11 | — |
| Diluted NI Availto Com Stockholders | 3.89K Cr | 2.72K Cr | 1.50K Cr | 873.85 Cr | — |
| Average Dilution Earnings | 84.50 Cr | — | — | — | — |
| Net Income Common Stockholders | 3.80K Cr | 2.72K Cr | 1.50K Cr | 873.85 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 3.80K Cr | 2.72K Cr | 1.50K Cr | 873.85 Cr | — |
| Minority Interests | -342.70 Cr | -303.40 Cr | -174.00 Cr | -307.72 Cr | — |
| Net Income Including Noncontrolling Interests | 4.15K Cr | 3.02K Cr | 1.67K Cr | 1.18K Cr | — |
| Net Income Continuous Operations | 4.15K Cr | 3.02K Cr | 1.67K Cr | 817.33 Cr | — |
| Tax Provision | 1.12K Cr | 820.60 Cr | 735.20 Cr | 606.84 Cr | — |
| Pretax Income | 5.26K Cr | 3.84K Cr | 2.40K Cr | 1.42K Cr | — |
| Other Non Operating Income Expenses | 105.00 Cr | 88.80 Cr | 102.80 Cr | 257.67 Cr | — |
| Special Income Charges | 171.80 Cr | -469.10 Cr | -168.90 Cr | -48.05 Cr | — |
| Other Special Charges | -44.50 Cr | 285.00 Cr | 84.70 Cr | 62.90 Cr | — |
| Write Off | 13.70 Cr | 31.30 Cr | 10.80 Cr | 9.70 Cr | — |
| Restructuring And Mergern Acquisition | -141.00 Cr | 152.80 Cr | 73.40 Cr | 74.10 Cr | — |
| Net Non Operating Interest Income Expense | -1.65K Cr | -1.66K Cr | -710.60 Cr | -542.59 Cr | — |
| Total Other Finance Cost | 291.60 Cr | 454.10 Cr | 388.00 Cr | 234.50 Cr | — |
| Interest Expense Non Operating | 1.59K Cr | 1.36K Cr | 392.90 Cr | 542.59 Cr | — |
| Interest Income Non Operating | 230.50 Cr | 148.30 Cr | 70.30 Cr | 117.20 Cr | — |
| Operating Income | 5.83K Cr | 5.59K Cr | 3.14K Cr | 1.74K Cr | — |
| Operating Expense | 44.55K Cr | 36.89K Cr | 28.67K Cr | 24.46K Cr | — |
| Other Operating Expenses | 8.19K Cr | 6.56K Cr | 5.70K Cr | 6.96K Cr | — |
| Depreciation And Amortization In Income Statement | 4.49K Cr | 3.81K Cr | 3.14K Cr | 2.96K Cr | — |
| Amortization | 564.90 Cr | 499.00 Cr | 420.10 Cr | 387.38 Cr | — |
| Depreciation Income Statement | 3.93K Cr | 3.31K Cr | 2.72K Cr | 2.57K Cr | — |
| Research And Development | 208.10 Cr | 135.90 Cr | — | — | — |
| Selling General And Administration | 3.42K Cr | 3.24K Cr | 2.33K Cr | 1.96K Cr | — |
| Selling And Marketing Expense | 1.80K Cr | 1.56K Cr | 1.31K Cr | 1.05K Cr | — |
| General And Administrative Expense | 1.61K Cr | 1.68K Cr | 1.02K Cr | 910.60 Cr | — |
| Rent And Landing Fees | 580.00 Cr | 426.50 Cr | 317.60 Cr | 305.00 Cr | — |
| Gross Profit | 50.37K Cr | 42.47K Cr | 31.81K Cr | 26.20K Cr | — |
| Cost Of Revenue | 62.17K Cr | 55.31K Cr | 46.06K Cr | 36.74K Cr | — |
| Total Revenue | 112.54K Cr | 97.78K Cr | 77.87K Cr | 62.94K Cr | — |
| Operating Revenue | 112.54K Cr | 97.78K Cr | 77.87K Cr | 62.94K Cr | — |
| Net Income Discontinuous Operations | — | — | 0.00 | 364.24 Cr | 326.70 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Samvardhana Motherson International Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.