Samvardhana Motherson International Limited (BOM:517334)
India · Delayed Price · Currency is INR 135.75
-0.20 (-0.15%)
At close: May 26, 2026
BOM:517334 Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Operating Revenue | 1,250,229 | 1,125,409 | 977,794 | 778,707 | 629,367 |
Other Revenue | - | 4,901 | 3,753 | 3,460 | 4,043 |
| 1,250,229 | 1,130,310 | 981,547 | 782,167 | 633,410 | |
Revenue Growth (YoY) | 10.61% | 15.16% | 25.49% | 23.48% | 10.79% |
Cost of Revenue | 678,474 | 633,534 | 562,077 | 467,067 | 379,054 |
Gross Profit | 571,755 | 496,776 | 419,470 | 315,100 | 254,356 |
Selling, General & Admin | 314,778 | 289,297 | 238,122 | 181,756 | 156,055 |
Amortization of Goodwill & Intangibles | 6,643 | - | - | - | - |
Other Operating Expenses | 137,948 | 103,503 | 87,017 | 70,739 | 50,778 |
Operating Expenses | 504,064 | 437,734 | 364,581 | 283,497 | 236,415 |
Operating Income | 67,691 | 59,042 | 54,889 | 31,603 | 17,941 |
Interest Expense | -16,244 | -11,680 | -9,641 | -3,929 | -3,081 |
Interest & Investment Income | - | 2,321 | 1,496 | 703 | 1,178 |
Earnings From Equity Investments | 5,832 | 5,275 | 2,376 | -437 | 160 |
Currency Exchange Gain (Loss) | - | 1,848 | 217 | 874 | 1,285 |
Other Non Operating Income (Expenses) | 3,105 | -7,089 | -8,432 | -3,657 | -2,243 |
EBT Excluding Unusual Items | 60,384 | 49,717 | 40,905 | 25,157 | 15,240 |
Merger & Restructuring Charges | -3,819 | -373 | -4,027 | -734 | -741 |
Impairment of Goodwill | - | - | - | -231 | - |
Gain (Loss) on Sale of Investments | - | 973 | 341 | - | 12 |
Gain (Loss) on Sale of Assets | - | 445 | -351 | 148 | -148 |
Asset Writedown | - | - | 1,337 | -557 | - |
Other Unusual Items | -316.4 | 1,851 | 197 | 265 | -121 |
Pretax Income | 56,249 | 52,613 | 38,402 | 24,048 | 14,242 |
Income Tax Expense | 15,393 | 11,156 | 8,206 | 7,352 | 6,069 |
Earnings From Continuing Operations | 40,856 | 41,457 | 30,196 | 16,696 | 8,173 |
Earnings From Discontinued Operations | - | - | - | - | 3,642 |
Net Income to Company | 40,856 | 41,457 | 30,196 | 16,696 | 11,815 |
Minority Interest in Earnings | -2,259 | -3,427 | -3,034 | -1,740 | -3,077 |
Net Income | 38,597 | 38,030 | 27,162 | 14,956 | 8,738 |
Net Income to Common | 38,597 | 38,030 | 27,162 | 14,956 | 8,738 |
Net Income Growth | 1.49% | 40.01% | 81.61% | 71.16% | -15.92% |
Shares Outstanding (Basic) | 10,546 | 10,370 | 10,165 | 10,165 | 7,860 |
Shares Outstanding (Diluted) | 10,546 | 10,370 | 10,165 | 10,165 | 7,860 |
Shares Change (YoY) | 1.69% | 2.02% | - | 29.33% | 10.62% |
EPS (Basic) | 3.66 | 3.67 | 2.67 | 1.47 | 1.11 |
EPS (Diluted) | 3.66 | 3.67 | 2.67 | 1.47 | 1.11 |
EPS Growth | -0.20% | 37.24% | 81.61% | 32.55% | -24.10% |
Free Cash Flow | 52,304 | 17,252 | 34,435 | 24,219 | -454 |
Free Cash Flow Per Share | 4.96 | 1.66 | 3.39 | 2.38 | -0.06 |
Dividend Per Share | 0.600 | 0.567 | 0.533 | 0.433 | 0.289 |
Dividend Growth | 5.88% | 6.26% | 23.08% | 49.98% | -56.67% |
Gross Margin | 45.73% | 43.95% | 42.74% | 40.28% | 40.16% |
Operating Margin | 5.41% | 5.22% | 5.59% | 4.04% | 2.83% |
Profit Margin | 3.09% | 3.36% | 2.77% | 1.91% | 1.38% |
Free Cash Flow Margin | 4.18% | 1.53% | 3.51% | 3.10% | -0.07% |
EBITDA | 119,029 | 103,976 | 92,994 | 58,693 | 42,967 |
EBITDA Margin | 9.52% | 9.20% | 9.47% | 7.50% | 6.78% |
D&A For EBITDA | 51,339 | 44,934 | 38,105 | 27,090 | 25,026 |
EBIT | 67,691 | 59,042 | 54,889 | 31,603 | 17,941 |
EBIT Margin | 5.41% | 5.22% | 5.59% | 4.04% | 2.83% |
Effective Tax Rate | 27.37% | 21.20% | 21.37% | 30.57% | 42.61% |
Revenue as Reported | 1,264,142 | 1,142,203 | 988,793 | 789,577 | 640,317 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.