alphaveMOTHERSON₹162.35

Samvardhana Motherson International Ltd.

₹ CrorePeersUNOMINDA BOSCHLTD SONACOMS TMPV EICHERMOT TVSMOTOR BAJAJ-AUTO HYUNDAIMcap ₹1.71L Cr

View

In ₹ Crore except Per Share 12 Months Ending	FY24 31/03/2024	FY25 31/03/2025	FY26 31/03/2026	Last 12M 30/06/2026
Non-current Assets
+ Property, Plant & Equipment	21,653.6	23,829.2	28,469.2	28,469.2
+ Capital Work-in-Progress	2,430.6	2,606.8	4,015.6	4,015.6
+ Investment Property	583.7	691.0	797.0	797.0
+ Goodwill	5,750.1	6,554.0	7,309.0	7,309.0
+ Other Intangibles	2,134.1	2,106.6	1,922.3	1,922.3
+ Intangibles under Development	67.2	39.0	78.6	78.6
+ Investments (Equity Method)	6,207.5	6,158.5	6,650.9	6,650.9
+ Non-current Investments	215.3	372.0	493.0	493.0
+ Long-term Loans	12.2	32.7	32.6	32.6
+ Trade Receivables — Non-current	1,557.2	1,897.7	1,742.4	1,742.4
+ Other Non-current Financial Assets	155.1	244.8	301.9	301.9
Non-current Financial Assets	1,939.8	2,547.2	2,569.9	2,569.9
+ Deferred Tax Assets	2,074.6	2,441.3	2,872.6	2,872.6
+ Other Non-current Assets	1,908.4	1,931.7	3,681.7	3,681.7
Total Non-current Assets	44,749.5	48,905.2	58,366.6	58,366.6
Current Assets
+ Inventories	9,138.6	10,787.3	12,646.7	12,646.7
+ Current Investments	98.6	69.1	94.1	94.1
+ Trade Receivables	15,637.1	17,430.7	19,881.0	19,881.0
+ Cash & Cash Equivalents	6,743.2	5,642.6	7,515.8	7,515.8
+ Other Bank Balances	242.5	646.2	718.1	718.1
+ Short-term Loans	27.6	32.7	34.9	34.9
+ Other Current Financial Assets	5,142.3	5,142.0	6,703.3	6,703.3
Current Financial Assets	27,891.3	28,963.4	34,947.2	34,947.2
+ Other Current Assets	3,242.3	3,557.2	4,534.7	4,534.7
Total Current Assets	40,272.2	43,942.1	52,128.7	52,128.7
Total Assets	85,021.8	92,847.3	1,10,495.3	1,10,495.3
Equity
+ Equity Share Capital	677.6	703.7	1,055.4	1,055.4
+ Other Equity / Reserves	25,477.3	34,176.7	39,924.2	39,924.2
Equity — Owners of Parent	26,154.9	34,880.4	40,979.6	40,979.6
+ Minority Interest	2,060.6	2,248.2	2,679.5	2,679.5
Total Equity	28,215.5	37,128.6	43,659.2	43,659.2
Liabilities
+ Borrowings — Non-current	9,980.6	10,017.3	10,250.4	10,250.4
+ Other Non-current Financial Liab	2,984.5	993.1	4,427.6	4,427.6
Non-current Financial Liabilities	12,965.2	11,010.4	14,678.0	14,678.0
+ Provisions — Non-current	126.0	161.2	107.5	107.5
+ Deferred Tax Liabilities	843.9	977.7	1,069.5	1,069.5
+ Other Non-current Liabilities	950.0	1,264.6	1,491.9	1,491.9
Non-current Liabilities	15,085.8	13,649.4	17,654.3	17,654.3
+ Borrowings — Current	7,370.7	7,204.5	5,644.5	5,644.5
+ Trade Payables	22,617.2	23,669.2	28,164.7	28,164.7
+ Other Current Financial Liab	5,978.9	5,638.4	8,502.4	8,502.4
Current Financial Liabilities	35,966.8	36,512.0	42,311.6	42,311.6
+ Provisions — Current	1,043.0	994.5	1,150.0	1,150.0
+ Current Tax Liabilities	551.2	445.6	493.5	493.5
+ Other Current Liabilities	4,127.9	4,067.1	5,166.1	5,166.1
Current Liabilities	41,720.4	42,069.4	49,181.8	49,181.8
Total Liabilities	56,806.2	55,718.7	66,836.1	66,836.1
Total Equity & Liabilities	85,021.8	92,847.3	1,10,495.3	1,10,495.3
Assets — additional as-filed lines
+ Current Tax Assets	0.0	634.2	0.0	0.0
Liabilities — additional as-filed lines
+ Deferred Government Grants — Current	31.6	50.2	60.6	60.6
+ Deferred Government Grants — Non-current	200.7	235.5	307.3	307.3
Trade Payables — MSME split
+ Dues to Micro & Small — Current	—	0.0	204.5	204.5
+ Dues to Other Creditors — Current	—	23,669.2	27,960.3	27,960.3

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.