SM Auto Stamping Limited (BOM:543065)

SM Auto Stamping Income Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	696.11	663.83	675.64	686.63	545.33	389.38
Revenue Growth (YoY)	12.23%	-1.75%	-1.60%	25.91%	40.05%	-12.19%
Cost of Revenue	533.75	505.31	495.2	528.25	412.19	308.96
Gross Profit	162.35	158.52	180.44	158.38	133.13	80.41
Selling, General & Admin	80.21	79.72	78.84	67.78	53.42	43.84
Other Operating Expenses	38.68	39.52	37.63	36.7	31.53	23.77
Operating Expenses	130.32	130.66	129.66	116.62	96.46	79.04
Operating Income	32.04	27.86	50.78	41.76	36.68	1.37
Interest Expense	-3.1	-3.1	-4.54	-7.23	-7.81	-15.22
Interest & Investment Income	0.35	0.35	0.28	0.48	0.12	0.03
Earnings From Equity Investments	6.2	3.68	5.62	2.3	1.52	0.49
Other Non Operating Income (Expenses)	12.81	13.31	-0.4	1.36	3.08	2.77
EBT Excluding Unusual Items	48.29	42.1	51.74	38.67	33.58	-10.56
Gain (Loss) on Sale of Assets	-	-	2.65	7.62	-	-
Other Unusual Items	-0.05	-	0.38	0.49	-	4.74
Pretax Income	48.25	42.1	54.76	46.78	33.58	-5.82
Income Tax Expense	11.84	10.92	19.1	13.61	-4.33	10.7
Earnings From Continuing Operations	36.4	31.18	35.66	33.17	37.91	-16.52
Net Income	36.4	31.18	35.66	33.17	37.91	-16.52
Net Income to Common	36.4	31.18	35.66	33.17	37.91	-16.52
Net Income Growth	56.05%	-12.57%	7.51%	-12.50%	-	-
Shares Outstanding (Basic)	14	14	14	14	14	14
Shares Outstanding (Diluted)	14	14	14	14	14	14
Shares Change (YoY)	-2.22%	-3.30%	-0.93%	-	-	34.59%
EPS (Basic)	2.67	2.28	2.52	2.32	2.65	-1.16
EPS (Diluted)	2.67	2.28	2.52	2.32	2.65	-1.16
EPS Growth	59.58%	-9.58%	8.52%	-12.50%	-	-
Free Cash Flow	4.75	-5.04	37.61	34	12.42	-17.59
Free Cash Flow Per Share	0.35	-0.37	2.66	2.38	0.87	-1.23
Dividend Per Share	-	-	-	-	1.250	-
Gross Margin	23.32%	23.88%	26.71%	23.07%	24.41%	20.65%
Operating Margin	4.60%	4.20%	7.52%	6.08%	6.73%	0.35%
Profit Margin	5.23%	4.70%	5.28%	4.83%	6.95%	-4.24%
Free Cash Flow Margin	0.68%	-0.76%	5.57%	4.95%	2.28%	-4.52%
EBITDA	43.06	38.89	63.97	53.9	48.19	12.8
EBITDA Margin	6.19%	5.86%	9.47%	7.85%	8.84%	3.29%
D&A For EBITDA	11.03	11.03	13.19	12.14	11.51	11.43
EBIT	32.04	27.86	50.78	41.76	36.68	1.37
EBIT Margin	4.60%	4.20%	7.52%	6.08%	6.73%	0.35%
Effective Tax Rate	24.55%	25.95%	34.89%	29.10%	-	-
Revenue as Reported	714.15	682.71	684.09	701.51	553.89	396.07

Source: S&P Global Market Intelligence. Standard template. Financial Sources.