Samvardhana Motherson International Ltd
NSE:MOTHERSON
Samvardhana Motherson International Ltd
NSE:MOTHERSON
Price:
157.02
INR
0.35%
Market Closed
Market Cap:
1.1T
INR
Add
Note
Why Create Notes?
Capture your thoughts
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
MOTHERSON Alert
Samvardhana Motherson International Ltd
157.02
+0.54 (+0.35%)
| 52 Week Range |
96.4
214.56
|
| Price Target |
|
We'll email you a reminder when the closing price reaches INR.
Choose the stock you wish to monitor with a price alert.
|
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
|
Bank of America Corp
NYSE:BAC
|
US |
|
|
Mastercard Inc
NYSE:MA
|
US |
|
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
|
Pfizer Inc
NYSE:PFE
|
US |
|
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
|
Nike Inc
NYSE:NKE
|
US |
|
|
Visa Inc
NYSE:V
|
US |
|
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
|
3M Co
NYSE:MMM
|
US |
|
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
|
Coca-Cola Co
NYSE:KO
|
US |
|
|
Walmart Inc
NYSE:WMT
|
US |
|
|
Verizon Communications Inc
NYSE:VZ
|
US |
Delete Alert
This alert will be permanently deleted.
Ask me anything about
Samvardhana Motherson International Ltd
Income Statement
Earnings Waterfall
Samvardhana Motherson International Ltd
Samvardhana Motherson International Ltd
|
Revenue
|
1.1T
INR
|
|
Cost of Revenue
|
-589.3B
INR
|
|
Gross Profit
|
505.1B
INR
|
|
Operating Expenses
|
-441.8B
INR
|
|
Operating Income
|
63.2B
INR
|
|
Other Expenses
|
-25.4B
INR
|
|
Net Income
|
37.9B
INR
|
Income Statement
Samvardhana Motherson International Ltd
Samvardhana Motherson International Ltd
Currency: INR
| Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
325 105
N/A
|
336 712
+4%
|
350 319
+4%
|
358 328
+2%
|
368 549
+3%
|
373 039
+1%
|
378 295
+1%
|
392 947
+4%
|
405 885
+3%
|
417 870
+3%
|
431 570
+3%
|
458 381
+6%
|
489 259
+7%
|
525 166
+7%
|
565 213
+8%
|
579 913
+3%
|
596 759
+3%
|
617 613
+3%
|
635 229
+3%
|
647 822
+2%
|
649 369
+0%
|
634 640
-2%
|
607 289
-4%
|
530 426
-13%
|
527 401
-1%
|
548 324
+4%
|
573 699
+5%
|
651 789
+14%
|
642 981
-1%
|
633 232
-2%
|
635 360
+0%
|
649 934
+2%
|
691 778
+6%
|
732 865
+6%
|
787 007
+7%
|
835 482
+6%
|
887 612
+6%
|
942 325
+6%
|
986 917
+5%
|
1 050 975
+6%
|
1 094 356
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(204 623)
|
(210 908)
|
(216 314)
|
(221 312)
|
(227 495)
|
(229 716)
|
(238 797)
|
(238 669)
|
(247 294)
|
(255 467)
|
(274 134)
|
(282 009)
|
(300 106)
|
(321 253)
|
(355 959)
|
(348 339)
|
(354 431)
|
(361 024)
|
(380 067)
|
(375 425)
|
(375 979)
|
(368 228)
|
(362 301)
|
(306 114)
|
(301 931)
|
(311 484)
|
(337 751)
|
(368 387)
|
(365 434)
|
(362 731)
|
(383 980)
|
(378 948)
|
(405 245)
|
(426 379)
|
(481 576)
|
(476 635)
|
(502 868)
|
(529 032)
|
(570 067)
|
(571 884)
|
(589 295)
|
|
| Gross Profit |
120 483
N/A
|
125 805
+4%
|
134 005
+7%
|
137 015
+2%
|
141 053
+3%
|
143 322
+2%
|
139 498
-3%
|
154 278
+11%
|
158 591
+3%
|
162 403
+2%
|
157 436
-3%
|
176 372
+12%
|
189 153
+7%
|
203 913
+8%
|
209 254
+3%
|
231 574
+11%
|
242 328
+5%
|
256 589
+6%
|
255 162
-1%
|
272 396
+7%
|
273 390
+0%
|
266 412
-3%
|
244 988
-8%
|
224 313
-8%
|
225 471
+1%
|
236 842
+5%
|
235 948
0%
|
283 403
+20%
|
277 547
-2%
|
270 500
-3%
|
251 380
-7%
|
270 986
+8%
|
286 533
+6%
|
306 486
+7%
|
305 431
0%
|
358 847
+17%
|
384 744
+7%
|
413 293
+7%
|
416 850
+1%
|
479 090
+15%
|
505 060
+5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(102 087)
|
(106 727)
|
(111 071)
|
(113 717)
|
(116 239)
|
(118 275)
|
(114 744)
|
(127 918)
|
(131 339)
|
(133 541)
|
(126 115)
|
(144 605)
|
(156 409)
|
(170 533)
|
(173 468)
|
(194 035)
|
(204 972)
|
(219 664)
|
(222 000)
|
(244 512)
|
(247 936)
|
(244 799)
|
(224 702)
|
(222 116)
|
(222 393)
|
(227 540)
|
(220 726)
|
(251 885)
|
(250 538)
|
(250 663)
|
(235 131)
|
(257 033)
|
(268 100)
|
(283 881)
|
(274 709)
|
(320 805)
|
(343 031)
|
(365 651)
|
(361 517)
|
(419 077)
|
(441 811)
|
|
| Selling, General & Administrative |
(56 911)
|
(60 269)
|
(63 653)
|
(65 619)
|
(67 480)
|
(69 301)
|
(93 877)
|
(74 425)
|
(76 647)
|
(78 706)
|
(106 411)
|
(86 628)
|
(94 109)
|
(102 261)
|
(145 362)
|
(117 169)
|
(123 359)
|
(132 307)
|
(184 047)
|
(146 808)
|
(148 670)
|
(147 117)
|
(179 546)
|
(134 149)
|
(134 697)
|
(137 663)
|
(174 641)
|
(152 809)
|
(152 669)
|
(152 649)
|
(192 983)
|
(156 819)
|
(162 776)
|
(170 285)
|
(231 661)
|
(189 758)
|
(203 443)
|
(218 137)
|
(314 016)
|
(253 920)
|
(268 067)
|
|
| Depreciation & Amortization |
(8 865)
|
(9 028)
|
(9 206)
|
(9 246)
|
(9 450)
|
(9 818)
|
(10 862)
|
(11 148)
|
(11 218)
|
(11 246)
|
(10 571)
|
(11 852)
|
(13 187)
|
(14 391)
|
(15 672)
|
(16 455)
|
(17 356)
|
(19 133)
|
(20 527)
|
(22 343)
|
(23 854)
|
(24 934)
|
(26 447)
|
(27 973)
|
(28 929)
|
(29 488)
|
(29 235)
|
(29 779)
|
(29 806)
|
(29 787)
|
(29 237)
|
(29 229)
|
(29 343)
|
(30 159)
|
(31 366)
|
(32 423)
|
(33 610)
|
(35 623)
|
(37 893)
|
(40 362)
|
(42 716)
|
|
| Other Operating Expenses |
(36 311)
|
(37 429)
|
(38 212)
|
(38 850)
|
(39 308)
|
(39 157)
|
(10 005)
|
(42 345)
|
(43 474)
|
(43 589)
|
(9 133)
|
(46 125)
|
(49 115)
|
(53 882)
|
(12 434)
|
(60 412)
|
(64 257)
|
(68 224)
|
(17 426)
|
(75 361)
|
(75 411)
|
(72 748)
|
(18 709)
|
(59 994)
|
(58 767)
|
(60 391)
|
(16 850)
|
(69 298)
|
(68 063)
|
(68 227)
|
(12 911)
|
(70 984)
|
(75 981)
|
(83 437)
|
(11 682)
|
(98 625)
|
(105 978)
|
(111 891)
|
(9 608)
|
(124 795)
|
(131 028)
|
|
| Operating Income |
18 395
N/A
|
19 077
+4%
|
22 934
+20%
|
23 300
+2%
|
24 816
+7%
|
25 048
+1%
|
24 754
-1%
|
26 359
+6%
|
27 251
+3%
|
28 862
+6%
|
31 321
+9%
|
31 767
+1%
|
32 745
+3%
|
33 382
+2%
|
35 786
+7%
|
37 542
+5%
|
37 358
0%
|
36 926
-1%
|
33 162
-10%
|
27 885
-16%
|
25 455
-9%
|
21 614
-15%
|
20 286
-6%
|
2 196
-89%
|
3 076
+40%
|
9 300
+202%
|
15 222
+64%
|
31 517
+107%
|
27 009
-14%
|
19 837
-27%
|
16 249
-18%
|
13 953
-14%
|
18 433
+32%
|
22 605
+23%
|
30 722
+36%
|
38 043
+24%
|
41 713
+10%
|
47 642
+14%
|
55 333
+16%
|
60 013
+8%
|
63 250
+5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2 325)
|
(2 855)
|
(3 291)
|
(3 142)
|
(2 980)
|
(2 640)
|
(177)
|
(2 483)
|
(1 958)
|
(1 463)
|
1 207
|
(2 151)
|
(2 048)
|
(2 572)
|
(38)
|
(2 550)
|
(3 237)
|
(3 170)
|
654
|
(3 798)
|
(3 749)
|
(4 721)
|
82
|
(5 118)
|
(5 107)
|
(4 591)
|
(2 603)
|
(4 169)
|
(4 325)
|
(4 670)
|
(655)
|
(5 940)
|
(6 696)
|
(6 943)
|
(2 992)
|
(8 862)
|
(11 098)
|
(15 025)
|
(2 753)
|
(16 805)
|
(16 283)
|
|
| Non-Reccuring Items |
(1 701)
|
(1 685)
|
(1 648)
|
(1 190)
|
53
|
37
|
0
|
0
|
0
|
0
|
(974)
|
(2 476)
|
(2 524)
|
(2 545)
|
(1 777)
|
(276)
|
(228)
|
(207)
|
0
|
0
|
0
|
0
|
(737)
|
0
|
(596)
|
(621)
|
(623)
|
(628)
|
(32)
|
(7)
|
1 039
|
(640)
|
(1 624)
|
(1 634)
|
(795)
|
(995)
|
(2 505)
|
(2 504)
|
(2 499)
|
(2 499)
|
(5)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
93
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
96
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
(111)
|
0
|
0
|
0
|
(148)
|
0
|
0
|
0
|
148
|
0
|
0
|
0
|
(351)
|
0
|
0
|
|
| Total Other Income |
3 113
|
3 110
|
177
|
375
|
379
|
371
|
(1 741)
|
182
|
174
|
570
|
(683)
|
3 155
|
3 489
|
3 212
|
(1 241)
|
1 597
|
1 681
|
2 135
|
(1 909)
|
2 281
|
2 623
|
2 730
|
(3 448)
|
2 194
|
1 942
|
1 877
|
(152)
|
3 368
|
3 686
|
4 261
|
(2 243)
|
4 387
|
4 456
|
4 450
|
(3 035)
|
2 210
|
2 924
|
2 250
|
(11 328)
|
3 054
|
3 993
|
|
| Pre-Tax Income |
17 482
N/A
|
17 647
+1%
|
18 172
+3%
|
19 343
+6%
|
22 268
+15%
|
22 816
+2%
|
22 929
+0%
|
24 058
+5%
|
25 467
+6%
|
27 969
+10%
|
30 827
+10%
|
30 295
-2%
|
31 661
+5%
|
31 476
-1%
|
32 671
+4%
|
36 311
+11%
|
35 573
-2%
|
35 683
+0%
|
32 003
-10%
|
26 369
-18%
|
24 330
-8%
|
19 624
-19%
|
16 223
-17%
|
(727)
N/A
|
(684)
+6%
|
5 965
N/A
|
11 733
+97%
|
30 087
+156%
|
26 338
-12%
|
19 421
-26%
|
14 242
-27%
|
11 761
-17%
|
14 570
+24%
|
18 480
+27%
|
24 048
+30%
|
30 396
+26%
|
31 033
+2%
|
32 363
+4%
|
38 402
+19%
|
43 763
+14%
|
50 954
+16%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 322)
|
(5 017)
|
(5 256)
|
(5 158)
|
(5 765)
|
(6 053)
|
(5 192)
|
(5 723)
|
(6 136)
|
(7 432)
|
(9 103)
|
(9 491)
|
(9 722)
|
(9 394)
|
(10 072)
|
(11 003)
|
(11 244)
|
(11 420)
|
(11 022)
|
(8 974)
|
(8 113)
|
(6 388)
|
(6 881)
|
(3 744)
|
(3 685)
|
(1 625)
|
694
|
(2 769)
|
(1 968)
|
(4 070)
|
(6 069)
|
(5 449)
|
(6 307)
|
(7 469)
|
(7 352)
|
(9 035)
|
(9 612)
|
(9 616)
|
(8 206)
|
(9 077)
|
(9 721)
|
|
| Income from Continuing Operations |
12 162
|
12 631
|
12 915
|
14 185
|
16 503
|
16 764
|
17 737
|
18 337
|
19 333
|
20 538
|
21 724
|
20 804
|
21 940
|
22 083
|
22 599
|
25 310
|
24 330
|
24 264
|
20 981
|
17 395
|
16 217
|
13 236
|
9 342
|
(4 471)
|
(4 369)
|
4 340
|
12 427
|
27 319
|
24 370
|
15 352
|
8 173
|
6 313
|
8 265
|
11 012
|
16 696
|
21 361
|
21 421
|
22 747
|
30 196
|
34 687
|
41 233
|
|
| Income to Minority Interest |
(3 956)
|
(4 379)
|
(4 294)
|
(4 525)
|
(5 004)
|
(4 691)
|
(4 814)
|
(5 062)
|
(5 331)
|
(5 492)
|
(6 181)
|
(5 507)
|
(5 891)
|
(6 549)
|
(6 629)
|
(7 689)
|
(7 360)
|
(7 047)
|
(4 850)
|
(3 388)
|
(2 876)
|
(1 915)
|
(1 244)
|
2 859
|
2 227
|
(1 774)
|
(5 302)
|
(10 682)
|
(9 415)
|
(6 044)
|
(3 077)
|
(1 912)
|
(2 233)
|
(1 373)
|
(1 740)
|
(1 810)
|
(2 318)
|
(2 763)
|
(3 034)
|
(3 592)
|
(3 356)
|
|
| Equity Earnings Affiliates |
(1)
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
8 203
N/A
|
8 249
+1%
|
8 625
+5%
|
9 662
+12%
|
11 502
+19%
|
12 075
+5%
|
12 923
+7%
|
13 275
+3%
|
14 001
+5%
|
15 045
+7%
|
15 543
+3%
|
15 297
-2%
|
16 049
+5%
|
15 535
-3%
|
15 970
+3%
|
17 622
+10%
|
16 971
-4%
|
17 217
+1%
|
16 131
-6%
|
15 017
-7%
|
15 152
+1%
|
13 966
-8%
|
11 701
-16%
|
280
-98%
|
(190)
N/A
|
5 089
N/A
|
10 392
+104%
|
21 393
+106%
|
20 186
-6%
|
14 653
-27%
|
8 738
-40%
|
7 254
-17%
|
7 549
+4%
|
9 637
+28%
|
14 956
+55%
|
19 552
+31%
|
19 103
-2%
|
19 984
+5%
|
27 162
+36%
|
31 095
+14%
|
37 877
+22%
|
|
| EPS (Diluted) |
1.83
N/A
|
1.84
+1%
|
1.93
+5%
|
2.16
+12%
|
2.58
+19%
|
2.71
+5%
|
2.89
+7%
|
2.98
+3%
|
3.1
+4%
|
3.17
+2%
|
3.37
+6%
|
3.22
-4%
|
3.38
+5%
|
3.24
-4%
|
3.37
+4%
|
3.71
+10%
|
3.58
-4%
|
3.63
+1%
|
3.41
-6%
|
3.17
-7%
|
3.2
+1%
|
2.96
-8%
|
2.47
-17%
|
0.05
-98%
|
-0.04
N/A
|
1.07
N/A
|
2.19
+105%
|
4.53
+107%
|
4.21
-7%
|
3.1
-26%
|
1.66
-46%
|
1.06
-36%
|
0.73
-31%
|
1.42
+95%
|
2.21
+56%
|
2.89
+31%
|
2.83
-2%
|
2.96
+5%
|
4.01
+35%
|
4.61
+15%
|
5.55
+20%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
