Samvardhana Motherson International Ltd
NSE :MOTHERSON BSE :517334 Sector : Auto AncillariesBuy, Sell or Hold MOTHERSON? Ask The Analyst
BSE
prev close
OPEN PRICE
bid price (qty)
offer price (qty)
volume
Today's low / high
52 WK low / high
NSE
prev close
open price
bid price (qty)
offer price (qty)
volume
Today's' low / high
52 WK low / high
19 Nov 165.36 (0.25%) | 18 Nov 164.95 (-0.25%) | 14 Nov 165.36 (3.42%) | 13 Nov 159.89 (-3.70%) | 12 Nov 166.04 (-5.02%) | 11 Nov 174.82 (-0.72%) | 08 Nov 176.08 (-3.62%) | 07 Nov 182.69 (-2.71%) | 06 Nov 187.77 (1.95%) | 05 Nov 184.17 (-0.51%) | 04 Nov 185.11 (1.58%) | 01 Nov 182.23 (0.71%) | 31 Oct 180.95 (-2.22%) | 30 Oct 185.06 (-2.74%) | 29 Oct 190.27 (-0.09%) | 28 Oct 190.45 (0.41%) | 25 Oct 189.67 (-1.43%) | 24 Oct 192.43 (-2.63%) | 23 Oct 197.63 (2.14%) | 22 Oct 193.49 (-2.95%) | 21 Oct 199.37 (-2.81%) |
Price Chart Historical Data Technical Chart
Technical Analysis
Short Term Investors
Bearish
Medium Term Investors
Very Bearish
Long Term Investors
Bullish
Moving Averages
5 DMA
Bullish
164.34
10 DMA
Bearish
172.71
20 DMA
Bearish
180.7
50 DMA
Bearish
193.98
100 DMA
Bearish
193.86
200 DMA
Bullish
162.33
Intraday Support and Resistance
(Based on Pivot Points) |
Updated On Nov 19, 2024 04:00 PM For Next Trading Session
Pivots | Classic | Fibonacci | Camarilla | Woodie | DM |
---|---|---|---|---|---|
R3 | 174.23 | 172.11 | 166.87 | - | - |
R2 | 172.11 | 170.01 | 166.37 | 171.79 | - |
R1 | 168.74 | 168.72 | 165.86 | 168.1 | 170.42 |
P | 166.62 | 166.62 | 166.62 | 166.3 | 167.46 |
S1 | 163.25 | 164.52 | 164.86 | 162.61 | 164.93 |
S2 | 161.13 | 163.23 | 164.35 | 160.81 | - |
S3 | 157.76 | 161.13 | 163.85 | - | - |
Key Metrics
EPS
1.88
P/E
87.85
P/B
3.14
Dividend Yield
0.47%
Market Cap
1,16,352 Cr.
Face Value
1
Book Value
52.67
ROE
12.42%
EBITDA Growth
2,890.41 Cr.
Debt/Equity
0.69
Shareholding History
Quarterly Result (Figures in Rs. Crores)
Samvardhana Motherson International Ltd Quaterly Results
Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | |
INCOME | 23713 | 25816.36 | 27218.74 | 29046.9 | 28255.33 |
PROFIT | 310.19 | 542.54 | 1371.51 | 994.17 | 879.74 |
EPS | 0.3 | 0.8 | 2.02 | 1.47 | 1.29 |
Samvardhana Motherson International Ltd Quaterly Results
Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | |
INCOME | 2464.3 | 2256.1 | 2691.99 | 2504.98 | 3107.01 |
PROFIT | 249.42 | 120.06 | 394.17 | 167.95 | 642.01 |
EPS | 0.37 | 0.18 | 0.58 | 0.25 | 0.94 |
Profit & Loss (Figures in Rs. Crores)
Samvardhana Motherson International Ltd Profit & Loss
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | ||
INCOME | 35822.4 | 37375.4 | 42829.6 | 56838.5 | 64021.3 | 61397.5 | 58192 | 64663.3 | 79281.2 | 99070.1 | |
PROFIT | 970.7 | 1276.16 | 1570.72 | 1721.51 | 1607.06 | 1167.66 | 1082.92 | 910.85 | 1547.19 | 2884.6 | |
EPS | 2.29 | 3.09 | 3.81 | 3.96 | 3.68 | 2.27 | 2.75 | 1.75 | 2.46 | 4.46 |
Samvardhana Motherson International Ltd Profit & Loss
Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | ||
INCOME | 5131.9 | 5485 | 6471.3 | 7695.5 | 7820 | 4709.8 | 4171.1 | 6503.2 | 8459 | 9640.2 | |
PROFIT | 511.18 | 685.84 | 773.69 | 878.3 | 813.4 | 895.54 | 537.76 | 1204.95 | 784.23 | 924.85 | |
EPS | 0.86 | 1.15 | 1.45 | 1.54 | 1.43 | 1.58 | 0.91 | 1.72 | 1.16 | 1.39 |
Balance Sheet (Figures in Rs. Crores)
Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | |
SOURCES OF FUNDS : | ||||||||||
Share Capital | 677.6 | 677.6 | 451.8 | 315.8 | 315.8 | 315.8 | 210.5 | 140.4 | 132.3 | 88.2 |
Reserves Total | 25,477.3 | 21,773.9 | 20,136.5 | 12,244.8 | 10,945.1 | 10,646.9 | 9,673.6 | 8,132.3 | 4,264.8 | 3,235.6 |
Total Shareholders Funds | 26,154.9 | 22,451.5 | 20,588.3 | 12,560.6 | 11,260.9 | 10,962.7 | 9,884.1 | 8,272.7 | 4,397.1 | 3,323.8 |
Minority Interest | 2,060.6 | 1,925.4 | 1,776.3 | 4,023.3 | 3,565 | 3,479.7 | 2,960 | 2,232.2 | 1,512.3 | 1,014.2 |
Secured Loans | 12,900.2 | 6,615.3 | 7,287.1 | 4,925.4 | 9,313.7 | 9,327.1 | 8,571.9 | 8,917.8 | 5,857 | 4,786.9 |
Unsecured Loans | 7,021.7 | 7,177 | 6,842.6 | 7,004.2 | 3,822.7 | 2,207.1 | 1,801.7 | 1,431.5 | 211.7 | 343.7 |
Total Debt | 19,921.9 | 13,792.3 | 14,129.7 | 11,929.6 | 13,136.4 | 11,534.2 | 10,373.6 | 10,349.3 | 6,068.7 | 5,130.6 |
Other Liabilities | 2,336.6 | 1,613.8 | 1,568 | 1,624.3 | 1,345.2 | 1,321.5 | 1,225.7 | 612.1 | 392.2 | 527.1 |
Total Liabilities | 50,474 | 39,783 | 38,062.3 | 30,137.8 | 29,307.5 | 27,298.1 | 24,443.4 | 21,466.3 | 12,370.3 | 9,995.7 |
APPLICATION OF FUNDS : | ||||||||||
Gross Block | 59,999.1 | 42,155.8 | 36,898 | 32,493.6 | 30,678.3 | 25,417.2 | 19,841.3 | 15,558.8 | 8,339.3 | 12,644 |
Less: Accumulated Depreciation | 29,877.6 | 19,008.9 | 15,486.8 | 12,394.5 | 9,928.2 | 6,994.5 | 5,129 | 3,366.2 | 1,192.4 | 6,515.1 |
Net Block | 30,121.5 | 23,146.9 | 21,411.2 | 20,099.1 | 20,750.1 | 18,422.7 | 14,712.3 | 12,192.6 | 7,146.9 | 6,128.9 |
Capital Work in Progress | 2,497.8 | 1,477.9 | 1,309.7 | 876.9 | 851.8 | 1,066.8 | 2,584.9 | 1,934.8 | 1,397 | 955.8 |
Investments | 6,521.4 | 6,289.9 | 6,461.7 | 846.5 | 796.1 | 855.4 | 791.6 | 473.7 | 589.7 | 64.9 |
Inventories | 9,138.6 | 7,822.8 | 6,441.7 | 4,995.6 | 5,156.6 | 4,663.4 | 4,013.2 | 3,071.6 | 2,285 | 3,750 |
Sundry Debtors | 15,637.1 | 8,513.5 | 6,573.1 | 5,693.1 | 5,178.4 | 6,166.3 | 5,623.6 | 4,655.2 | 4,653.7 | 3,014.4 |
Cash and Bank Balance | 6,985.7 | 4,698.7 | 4,999.4 | 5,906.2 | 4,878.9 | 3,546.9 | 2,781.5 | 4,886.6 | 1,771.7 | 1,891.9 |
Loans and Advances | 8,412.2 | 5,741.3 | 4,600.8 | 5,431.4 | 4,250.9 | 5,572 | 4,680.9 | 3,433.8 | 1,065.6 | 762.3 |
Total Current Assets | 40,173.6 | 26,776.3 | 22,615 | 22,026.3 | 19,464.8 | 19,948.6 | 17,099.2 | 16,047.2 | 9,776 | 9,418.6 |
Current Liabilities | 32,109.6 | 20,730.3 | 16,791.7 | 16,779.9 | 15,155.6 | 14,883.2 | 12,171.7 | 10,174.3 | 7,048.6 | 6,872.6 |
Provisions | 1,594.2 | 816.7 | 871.6 | 831 | 570 | 572.7 | 359 | 303.1 | 245.7 | 556.8 |
Total Current Liabilities & Provisions | 33,703.8 | 21,547 | 17,663.3 | 17,610.9 | 15,725.6 | 15,455.9 | 12,530.7 | 10,477.4 | 7,294.3 | 7,429.4 |
Net Current Assets | 6,469.8 | 5,229.3 | 4,951.7 | 4,415.4 | 3,739.2 | 4,492.7 | 4,568.5 | 5,569.8 | 2,481.7 | 1,989.2 |
Deferred Tax Assets | 2,074.6 | 1,435.2 | 1,148.6 | 1,022.4 | 503 | 612.3 | 626.6 | 502.4 | 360.4 | 217.6 |
Deferred Tax Liability | 843.9 | 592.5 | 544.5 | 336.3 | 462.7 | 576.2 | 523.6 | 426 | 239.4 | 172.4 |
Net Deferred Tax | 1,230.7 | 842.7 | 604.1 | 686.1 | 40.3 | 36.1 | 103 | 76.4 | 121 | 45.2 |
Other Assets | 3,632.8 | 2,796.3 | 3,323.9 | 3,213.8 | 3,130 | 2,424.4 | 1,683.1 | 1,219 | 634 | 811.7 |
Total Assets | 50,474 | 39,783 | 38,062.3 | 30,137.8 | 29,307.5 | 27,298.1 | 24,443.4 | 21,466.3 | 12,370.3 | 9,995.7 |
Contingent Liabilities | 373.5 | 361.9 | 467.8 | 366.1 | 432.4 | 417.6 | 257.3 | 159.6 | 69.2 | 59.3 |
Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 | Mar 2017 | Mar 2016 | Mar 2015 | |
SOURCES OF FUNDS : | ||||||||||
Share Capital | 677.6 | 677.6 | 451.8 | 315.8 | 315.8 | 315.8 | 210.5 | 140.4 | 132.3 | 88.2 |
Reserves Total | 31,251 | 30,759.5 | 30,479.2 | 6,427.2 | 5,928.6 | 6,122.4 | 5,969.7 | 5,662.3 | 2,321.6 | 2,013.9 |
Total Shareholders Funds | 31,928.6 | 31,437.1 | 30,931 | 6,743 | 6,244.4 | 6,438.2 | 6,180.2 | 5,802.7 | 2,453.9 | 2,102.1 |
Secured Loans | 798.9 | 1,442.6 | 2,221.3 | 2,656.9 | 1,406.8 | 1,129.4 | 1,148.9 | 1,288.4 | 378.7 | 450.2 |
Unsecured Loans | 3,811.6 | 4,398.9 | 3,195 | 2,195.3 | 105.4 | 6.3 | 5.8 | 5.1 | 106.5 | 83.4 |
Total Debt | 4,610.5 | 5,841.5 | 5,416.3 | 4,852.2 | 1,512.2 | 1,135.7 | 1,154.7 | 1,293.5 | 485.2 | 533.6 |
Other Liabilities | 126.9 | 115.7 | 111.3 | 48 | 98.6 | 68 | 67.7 | 65.9 | 58.7 | 40.9 |
Total Liabilities | 36,666 | 37,394.3 | 36,458.6 | 11,643.2 | 7,855.2 | 7,641.9 | 7,402.6 | 7,162.1 | 2,997.8 | 2,676.6 |
APPLICATION OF FUNDS : | ||||||||||
Gross Block | 4,697.8 | 4,089 | 3,074.6 | 2,860.8 | 3,018.7 | 2,603.6 | 2,140.9 | 1,821.8 | 1,608.4 | 2,599.8 |
Less : Accumulated Depreciation | 2,003.2 | 1,719.7 | 1,306.8 | 1,101.4 | 1,090.5 | 807.7 | 593.9 | 379.3 | 199.5 | 1,138 |
Net Block | 2,694.6 | 2,369.3 | 1,767.8 | 1,759.4 | 1,928.2 | 1,795.9 | 1,547 | 1,442.5 | 1,408.9 | 1,461.8 |
Capital Work in Progress | 253.4 | 65.8 | 53.8 | 28.1 | 90.3 | 90.7 | 92.2 | 53 | 65.2 | 39.9 |
Investments | 31,318.7 | 30,747.1 | 30,386.9 | 5,586.1 | 4,682.4 | 4,603.4 | 4,653.8 | 4,497.9 | 769.4 | 732 |
Inventories | 1,013.9 | 954.8 | 687.7 | 554.4 | 993.1 | 1,055.1 | 924.2 | 691.7 | 641.8 | 608.4 |
Sundry Debtors | 1,555 | 1,524.3 | 1,121.5 | 518.5 | 867.5 | 809 | 925 | 811.5 | 592.1 | 457.7 |
Cash and Bank Balance | 153 | 229.8 | 631.7 | 255.6 | 236.6 | 138.2 | 105.4 | 189 | 18.5 | 146.1 |
Loans and Advances | 950.7 | 2,837.7 | 741.9 | 2,330.5 | 230.3 | 408.8 | 384.5 | 469.1 | 314.3 | 176.6 |
Total Current Assets | 3,672.6 | 5,546.6 | 3,182.8 | 3,659 | 2,327.5 | 2,411.1 | 2,339.1 | 2,161.3 | 1,566.7 | 1,388.8 |
Current Liabilities | 1,736.3 | 1,542.7 | 1,292.5 | 1,897.9 | 1,346.6 | 1,400.5 | 1,404.5 | 1,070.2 | 852 | 651.9 |
Provisions | 1.6 | 1.1 | 3.6 | 1.8 | 1.1 | 0.8 | 2.5 | 45.7 | 44.2 | 410.4 |
Total Current Liabilities & Provisions | 1,737.9 | 1,543.8 | 1,296.1 | 1,899.7 | 1,347.7 | 1,401.3 | 1,407 | 1,115.9 | 896.2 | 1,062.3 |
Net Current Assets | 1,934.7 | 4,002.8 | 1,886.7 | 1,759.3 | 979.8 | 1,009.8 | 932.1 | 1,045.4 | 670.5 | 326.5 |
Deferred Tax Assets | 56 | 59.3 | 20.4 | 54.1 | 52.5 | 56.3 | 128.4 | 57.2 | 43.9 | 17.1 |
Deferred Tax Liability | 12.2 | 37.6 | 9 | 14 | 7.5 | 26.7 | 3.8 | 4.4 | 5 | 0 |
Net Deferred Tax | 43.8 | 21.7 | 11.4 | 40.1 | 45 | 29.6 | 124.6 | 52.8 | 38.9 | 17.1 |
Other Assets | 420.8 | 187.6 | 2,352 | 2,470.2 | 129.5 | 112.5 | 52.9 | 70.5 | 44.9 | 99.3 |
Total Assets | 36,666 | 37,394.3 | 36,458.6 | 11,643.2 | 7,855.2 | 7,641.9 | 7,402.6 | 7,162.1 | 2,997.8 | 2,676.6 |
Contingent Liabilities | 1,380.2 | 1,537.3 | 2,175.6 | 1,370.9 | 26.1 | 25.5 | 24.7 | 716.9 | 176.5 | 231 |
Cash Flow (Figures in Rs. Crores)
Net Profit before Tax and Extr... | 3,840.2 |
Depreciation | 3,810.5 |
Interest (Net) | 1,662.9 |
Dividend Received | 171.6 |
P/L on Sales of Assets | 35.1 |
P/L on Sales of Invest | -34.1 |
Prov. and W/O (Net) | 156.7 |
P/L in Forex | -160.8 |
Others | 23.6 |
Total Adjustments (PBT and Ext... | 5,231.4 |
Operating Profit before Workin... | 9,071.6 |
Trade and 0ther Receivables | -452.1 |
Inventories | 172.9 |
Trade Payables | 938.4 |
Total Adjustments (OP before W... | -67.3 |
Cash Generated from/(used in) ... | 9,004.3 |
Direct Taxes Paid | -1,435.4 |
Total Adjustments(Cash Generat... | -1,435.4 |
Cash Flow before Extraordinary... | 7,568.9 |
Net Cash from Operating Activi... | 7,568.9 |
Purchased of Fixed Assets | -4,125.4 |
Sale of Fixed Assets | 115.4 |
Purchase of Investments | -195.8 |
Interest Received | 169.3 |
Acquisition of Companies | -2,723.2 |
Net Cash used in Investing Act... | -6,644.5 |
Proceed from 0ther Long Term B... | 10,477.1 |
Proceed from Short Tem Borrowi... | 1,234.8 |
Of the Long Tem Borrowings | -4,977.1 |
Of the Short Term Borrowings | -2,697.1 |
Of Financial Liabilities | -595.9 |
Dividend Paid | -675.1 |
Interest Paid | -1,509.6 |
Net Cash used in Financing Act... | 1,280.7 |
Net Profit before Tax and Extr... | 1,122.2 |
Depreciation | 313 |
Interest (Net) | 190 |
Dividend Received | 423.7 |
P/L on Sales of Assets | -7.4 |
P/L on Sales of Invest | -15.7 |
Prov. and W/O (Net) | 61.1 |
P/L in Forex | -19.1 |
Total Adjustments (PBT and Ext... | 78.2 |
Operating Profit before Workin... | 1,200.4 |
Trade and 0ther Receivables | -29.9 |
Inventories | -59.1 |
Trade Payables | 125.3 |
Total Adjustments (OP before W... | 125.6 |
Cash Generated from/(used in) ... | 1,326 |
Direct Taxes Paid | -215.4 |
Total Adjustments(Cash Generat... | -215.4 |
Cash Flow before Extraordinary... | 1,110.6 |
Net Cash from Operating Activi... | 1,110.6 |
Purchased of Fixed Assets | -662 |
Sale of Fixed Assets | 20.4 |
Purchase of Investments | -1,598.8 |
Sale of Investments | 1,144.7 |
Interest Received | 75.9 |
Net Cash used in Investing Act... | 873.3 |
Proceed from 0ther Long Term B... | 1,495.4 |
Proceed from Short Tem Borrowi... | 150 |
Of the Long Tem Borrowings | -2,793.1 |
Of the Short Term Borrowings | -179.7 |
Of Financial Liabilities | -33.7 |
Dividend Paid | -440.9 |
Interest Paid | -248.7 |
Net Cash used in Financing Act... | -2,050.7 |
Company Details
Registered Office |
|
Address | Unit 705C Wing ONE BKC G Block, BandraKurla Complex Bandra (E) |
City | Mumbai |
State | Maharashtra |
Pin Code | 400051 |
Tel. No. | 91-22-61354800 |
Fax. No. | 91-22-61354801 |
investorrelations@motherson.com | |
Internet | http://www.motherson.com |
Registrars |
|
Address | Unit 705C Wing ONE BKC G Block |
City | Mumbai |
State | Maharashtra |
Pin Code | 400051 |
Tel. No. | 91-22-61354800 |
Fax. No. | 91-22-61354801 |
investorrelations@motherson.com | |
Internet | http://www.motherson.com |
Management |
|
Name | Designation |
V C Sehgal | Chairman (Non-Executive) |
Naveen Ganzu | Independent Non Exe. Director |
Rekha Sethi | Independent Non Exe. Director |
Veli Matti Ruotsala | Independent Non Exe. Director |
Robert Joseph | Independent Non Exe. Director |
Laksh Vaaman Sehgal | Non Executive Director |
Pankaj K Mital | Whole Time Director & COO |