IndiaOne Finance - Company Dashboard

Governance Classic Home

Samvardhana Motherson International LtdAuto Components and EquipmentsINE775A01035Consolidated₹162.57+0.70 (+0.43%)Jun-26

Valuation

Market Cap₹1.72L Cr

TTM PE39.17x

Forward PE36.18x

PEG2.86

Book Value₹38.83

P/B4.19x

TTM EPS₹4.15

Fwd EPS₹4.49

TTM Revenue₹1.31L Cr

TTM PAT₹4.56K Cr

TTM EBITDA₹12.54K Cr

TTM EBIT₹7.28K Cr

Last Qtr PAT₹1,075.66 Cr

Last Qtr EBITDA₹3.10K Cr

Last Qtr EBIT₹1.74K Cr

Profitability

ROE11.12%

ROCE12.16%

TTM NPM3.47%

TTM EBITDA %9.56%

Curr OPM3.05%

Last OPM4.54%

Curr NPM—

Last NPM—

Curr EPS₹0.98

Last EPS₹1.42

Balance sheet

Equity₹1,055.44 Cr

Reserve₹39.92K Cr

Total Debt₹19,169.76 Cr

D/E0.47x

Interest %42.67%

Curr Interest₹458.97 Cr

Price / range

Close₹162.57

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+0.43%

1W-1.14%

1M-4.60%

3M+12.37%

6M+38.06%

1Y+49.19%

2Y+19.42%

3Y+145.91%

5Y+64.03%

Diwali+32.71%

Sector peers — Auto Components and Equipments

Company	Close	Mkt Cap	TTM P/E	ROE
MOTHERSON	162.57	₹1.72L Cr	39.17	11.12%
BOSCHLTD	47000.00	₹1.39L Cr	39.84	23.44%
BHARATFORG	1962.10	₹93.81K Cr	132.84	7.49%
UNOMINDA	1284.00	₹74.15K Cr	61.58	18.90%
SCHAEFFLER	4217.60	₹65.92K Cr	42.01	28.88%
TIINDIA	2600.00	₹50.33K Cr	83.09	14.31%
SONACOMS	808.00	₹50.26K Cr	72.14	11.47%
ENDURANCE	2732.00	₹38.43K Cr	39.62	14.18%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	3,615.65+31.8%	3,543.18	3,134.48	2,954.08	2,742.33	12,374.10
Other Income	212.02	225.55	91.87	590.95	194.73	1,103.10
Total Income	3,827.67+30.3%	3,768.73	3,226.35	3,545.03	2,937.06	13,477.17
Interest	147.55	76.78	50.37	122.46	29.36	278.97
Expenditure	-3,414.27-34.8%	-3,183.85	-2,926.91	-2,785.96	-2,532	-11,428.72
PBDT	0	0	0	0	0	0
EBITDA	450.76+33.9%	535.78	359.08	390.87	336.66	1,622.42
Depreciation	-101.83	-99.67	-101.14	-100.29	-96.97	-398.07
EBIT	348.93+45.6%	436.11	257.94	290.58	239.69	1,224.35
PBT	413.40+2.1%	584.88	295.18	759.07	405.06	2,044.19
Tax	-65.14	-102.37	-68.56	-27.27	-49.82	-248.02
Equity	1,055.44	1,055.44	1,055.44	0	703.63	1,055.44
OPM	10.80	15.52	9.15	25.70	13.79	15.17
Net Profit	348.26-2.0%	482.51	226.62	731.80	355.24	1,796.17
NPM	9.10	12.80	7.02	24.77	12.10	13.33
EPS	0.33-2.9%	0.46	0.21	0.69	0.34	1.70

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	12,374.07+21.5%	10,186.81+12.6%	9,046.06+23.0%	7,354.96+37.6%	5,344.75+45.7%	3,669.21
Other Income	1,103.10	1,274.16	553.11	465.63	711.41	110.35
Total Income	13,477.17+17.6%	11,460.97+19.4%	9,599.17+22.7%	7,820.59+29.1%	6,056.16+60.2%	3,779.56
Expenditure	-11,428.72-18.0%	-9,683.66-14.2%	-8,476.95-22.7%	-6,911.37-35.8%	-5,088.26-44.7%	-3,516.51
Interest	-278.97	-347.39	-256.40	-144.63	-141.08	-89.67
PBDT	0	0	0	0	0	0
EBITDA	1,622.39+34.4%	1,206.79+6.0%	1,138.50+38.9%	819.50+36.2%	601.81+36.6%	440.63
Depreciation	-398.07	-356.25	-312.99	-231.28	-204.24	-198.26
EBIT	1,224.32+43.9%	850.54+3.0%	825.51+40.3%	588.22+48.0%	397.57+64.0%	242.37
PBT	2,044.19+15.0%	1,777.31+58.4%	1,122.22+23.4%	909.22-1.2%	919.85+278.2%	243.20
Tax	-248.02	-200.35	-178.34	-135.67	-120.23	-49.18
Equity	1,055.44	703.65	0	0	0	0
OPM (%)	15.17	15.51	12.00	12.00	15.00	6.00
Net Profit	1,796.17+13.9%	1,576.96+67.1%	943.88+22.0%	773.55-33.5%	1,163.86+123.5%	520.70
NPM (%)	13.33	13.76	10.00	10.00	19.00	14.00
EPS (Rs)	1.70-25.4%	2.28+64.0%	1.39+21.9%	1.14-65.8%	3.33+101.8%	1.65
CEPS	1.70	2.28	1.39	1.14	3.33	1.65

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	35,243.80+16.7%	34,309.30	31,409.40	30,173	30,212	126,104
Other Income	81.56	57.46	51.37	121.22	80.48	310.53
Total Income	35,325.33+16.6%	34,366.77	31,460.76	30,294.19	30,292.48	126,414.20
Interest	458.97	471.76	341.07	386.54	425.04	1,624.41
Expenditure	-33,964.73-15.5%	-32,355.72	-30,028.22	-29,166.65	-29,408.42	-120,959.01
PBDT	0	0	0	0	0	0
EBITDA	3,096.25+25.9%	3,790.78	3,043.08	2,610.75	2,458.34	11,903.25
Depreciation	-1,358.21	-1,365.44	-1,320.83	-1,217.86	-1,229.72	-5,133.85
EBIT	1,738.04+41.5%	2,425.34	1,722.25	1,392.89	1,228.62	6,769.40
PBT	1,360.60+82.0%	1,816.65	1,386.06	1,091.38	747.57	5,041.66
Tax	-457.23	-427.86	-454.33	-391.38	-265.75	-1,539.32
Equity	1,055.44	1,055.44	1,055.44	0	703.63	1,055.44
OPM	3.85	5.29	4.41	3.60	2.47	3.99
Net Profit	1,075.66+77.5%	1,561.56	1,072.27	845.63	606.09	4,085.55
NPM	3.05	4.54	3.41	2.79	2.00	3.23
EPS	0.98+104.2%	1.42	0.97	0.78	0.48	3.66

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 21-22	FY 20-21	FY 19-20
Revenue	126,103.67+10.9%	113,662.57+15.2%	98,691.74	63,535.99+10.7%	57,369.91-9.7%	63,536.87
Other Income	310.53	557.71	187.56	495.67	229.33	230.67
Total Income	126,414.20+10.7%	114,220.28+15.5%	98,879.30	64,031.66+11.2%	57,599.24-9.7%	63,767.54
Expenditure	-120,959.01-10.5%	-109,486.49-15.2%	-95,026.83	-62,575.42-10.9%	-56,448.47+8.5%	-61,712.14
Interest	-1,624.41	-1,882.39	-1,811.21	-542.59	-511.47	-598.63
PBDT	0	0	0	0	0	0
EBITDA	11,902.92+12.8%	10,551.90+13.6%	9,286.62	4,461.36+2.3%	4,358.97-16.2%	5,201.38
Depreciation	-5,133.85	-4,493.43	-3,810.50	-2,958.20	-2,926.06	-2,778.02
EBIT	6,769.07+11.7%	6,058.47+10.6%	5,476.12	1,503.16+4.9%	1,432.91-40.9%	2,423.36
PBT	5,041.66+6.5%	4,733.79+31.4%	3,602.62	1,408.19+29.4%	1,088.50-47.0%	2,055.40
Tax	-1,539.32	-1,115.59	-820.62	-606.84	69.34	-818.42
Equity	1,055.44	703.65	0	0	0	0
OPM (%)	3.99	4.14	3.64	2.20	1.89	3.22
Net Profit	4,085.55-1.5%	4,145.70+37.3%	3,019.57	1,181.57-24.7%	1,569.37+21.2%	1,294.44
NPM (%)	3.23	3.63	3.05	1.85	2.72	2.03
EPS (Rs)	3.66-33.5%	5.50+37.2%	4.01	2.50-24.0%	3.29-11.3%	3.71
CEPS	3.66	5.50	4.01	2.50	3.29	3.71

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2026	Final Dividend	0.25	14 Jul 2026
2026	Interim Dividend	0.35	27 Mar 2026
2025	Final Dividend	0.35	23 Jun 2025
2025	Interim Dividend	0.5	28 Mar 2025
2024	Final Dividend	0.8	14 Aug 2024
2023	Final Dividend	0.65	11 Aug 2023
2022	Final Dividend	0.65	12 Aug 2022
2021	Final Dividend	1.5	03 Sep 2021
2020	Interim Dividend	1.5	12 Mar 2020
2019	Final Dividend	1.5	08 Aug 2019
2018	Final Dividend	2.25	08 Aug 2018
2017	Final Dividend	2	14 Aug 2017
2016	Interim Dividend	2.5	22 Mar 2016
2015	Final Dividend	3	23 Jul 2015
2014	Final Dividend	2.5	19 Aug 2014
2013	Final Dividend	2	21 Aug 2013
2012	Final Dividend	2.25	31 Aug 2012
2011	Final Dividend	2.75	25 Aug 2011
2010	Final Dividend	1.75	18 Aug 2010
2009	Final Dividend	1.35	16 Sep 2009
2008	Final Dividend	1.35	01 Aug 2008

Bonus

Year	Ratio	Ex-Date
2025	1:2	18 Jul 2025
2022	1:2	03 Oct 2022
2018	1:2	30 Oct 2018
2017	1:2	05 Jul 2017
2015	1:2	23 Jul 2015
2013	1:2	20 Dec 2013
2012	1:2	03 Oct 2012

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split