Samvardhana Motherson International Ltd
NSE:MOTHERSON
Samvardhana Motherson International Ltd
NSE:MOTHERSON
Price:
131.6
INR
5.53%
Market Closed
Market Cap:
₹1.4T
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Samvardhana Motherson International Ltd
NSE:MOTHERSON
|
IN |
Balance Sheet
Balance Sheet Decomposition
Samvardhana Motherson International Ltd
Samvardhana Motherson International Ltd
Balance Sheet Decomposition is not available for
Samvardhana Motherson International Ltd
Samvardhana Motherson International Ltd
Balance Sheet
Samvardhana Motherson International Ltd
Samvardhana Motherson International Ltd
Currency: INR
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
48
|
119
|
126
|
209
|
1 781
|
994
|
641
|
2 165
|
2 994
|
3 480
|
4 429
|
5 845
|
8 305
|
16 115
|
16 021
|
36 455
|
20 943
|
27 669
|
47 602
|
58 061
|
47 739
|
45 381
|
67 432
|
56 365
|
|
| Cash |
48
|
119
|
126
|
209
|
1 781
|
994
|
641
|
2 165
|
2 994
|
3 208
|
4 185
|
5 038
|
8 089
|
16 115
|
16 021
|
36 455
|
20 943
|
27 669
|
47 602
|
58 061
|
47 739
|
42 017
|
60 312
|
51 409
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
272
|
244
|
807
|
216
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 364
|
7 120
|
4 956
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
303
|
584
|
417
|
44
|
118
|
88
|
743
|
2 030
|
2 881
|
13 939
|
9 077
|
8 769
|
2 436
|
1 801
|
4 223
|
3 976
|
9 769
|
10 544
|
|
| Total Receivables |
648
|
663
|
1 116
|
1 291
|
2 459
|
3 761
|
5 192
|
9 958
|
8 782
|
11 445
|
34 207
|
32 692
|
38 324
|
45 882
|
52 642
|
74 141
|
95 750
|
106 935
|
85 050
|
82 462
|
97 129
|
131 582
|
215 348
|
232 616
|
|
| Accounts Receivables |
379
|
464
|
696
|
837
|
1 396
|
2 408
|
3 287
|
6 132
|
7 688
|
466
|
775
|
874
|
32 384
|
41 996
|
49 129
|
67 397
|
89 747
|
101 244
|
80 186
|
78 922
|
93 539
|
119 910
|
200 389
|
216 888
|
|
| Other Receivables |
269
|
199
|
420
|
454
|
1 063
|
1 353
|
1 905
|
3 826
|
1 094
|
10 979
|
33 432
|
31 818
|
5 940
|
3 886
|
3 513
|
6 744
|
6 003
|
5 691
|
4 864
|
3 540
|
3 590
|
11 672
|
14 959
|
15 728
|
|
| Inventory |
351
|
451
|
676
|
1 058
|
1 450
|
2 003
|
2 893
|
6 112
|
6 752
|
10 376
|
22 496
|
26 036
|
32 822
|
20 025
|
22 850
|
30 716
|
40 132
|
46 634
|
51 566
|
49 956
|
64 417
|
78 228
|
102 054
|
120 471
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
9
|
17
|
2 028
|
2 730
|
3 140
|
2 526
|
361
|
2 970
|
3 372
|
5 229
|
5 099
|
9 489
|
8 000
|
10 205
|
12 654
|
8 625
|
8 119
|
13 083
|
|
| Total Current Assets |
1 047
|
1 233
|
1 918
|
2 559
|
5 689
|
6 758
|
9 039
|
18 835
|
20 971
|
28 075
|
64 390
|
67 187
|
80 555
|
87 022
|
97 766
|
160 480
|
171 001
|
199 496
|
194 654
|
202 485
|
226 162
|
267 792
|
402 722
|
433 079
|
|
| PP&E Net |
1 467
|
1 502
|
1 837
|
2 563
|
3 750
|
4 998
|
6 300
|
14 945
|
16 098
|
21 216
|
49 521
|
54 418
|
62 952
|
65 804
|
82 046
|
100 125
|
127 214
|
151 002
|
170 888
|
166 504
|
173 771
|
189 848
|
240 842
|
264 359
|
|
| PP&E Gross |
1 467
|
1 502
|
1 837
|
2 563
|
3 750
|
4 998
|
6 300
|
14 945
|
16 098
|
21 216
|
49 521
|
54 418
|
62 952
|
0
|
82 046
|
100 125
|
127 214
|
151 002
|
170 888
|
166 504
|
173 771
|
189 848
|
240 842
|
264 359
|
|
| Accumulated Depreciation |
653
|
890
|
1 173
|
1 497
|
2 173
|
2 753
|
3 449
|
15 579
|
16 840
|
20 402
|
46 391
|
53 376
|
65 415
|
0
|
11 660
|
28 230
|
41 770
|
58 258
|
82 906
|
103 600
|
130 221
|
160 081
|
261 262
|
342 270
|
|
| Intangible Assets |
13
|
9
|
1
|
2
|
28
|
29
|
7
|
298
|
254
|
171
|
657
|
621
|
824
|
450
|
465
|
20 877
|
21 802
|
20 471
|
19 874
|
17 257
|
14 454
|
13 681
|
22 013
|
21 456
|
|
| Goodwill |
0
|
0
|
0
|
0
|
2
|
2
|
6
|
7
|
4
|
179
|
1 202
|
1 590
|
1 884
|
2 974
|
2 928
|
19 376
|
22 643
|
22 118
|
24 060
|
24 718
|
33 743
|
37 726
|
57 501
|
65 540
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
933
|
2 664
|
2 395
|
5 150
|
6 573
|
5 714
|
9 485
|
12 788
|
16 581
|
21 446
|
19 575
|
20 631
|
15 895
|
20 051
|
29 300
|
|
| Long-Term Investments |
56
|
36
|
38
|
37
|
47
|
47
|
50
|
547
|
471
|
465
|
938
|
716
|
749
|
4 766
|
5 919
|
5 650
|
9 246
|
9 874
|
9 179
|
9 762
|
69 917
|
67 938
|
70 173
|
72 613
|
|
| Other Long-Term Assets |
27
|
13
|
0
|
0
|
755
|
585
|
420
|
265
|
361
|
334
|
1 190
|
1 348
|
1 509
|
2 281
|
4 202
|
7 704
|
10 283
|
13 760
|
14 857
|
40 549
|
24 023
|
25 637
|
36 915
|
42 126
|
|
| Other Assets |
0
|
0
|
0
|
0
|
2
|
2
|
6
|
7
|
4
|
179
|
1 202
|
1 590
|
1 884
|
2 974
|
2 928
|
19 376
|
22 643
|
22 118
|
24 060
|
24 718
|
33 743
|
37 726
|
57 501
|
65 540
|
|
| Total Assets |
2 611
N/A
|
2 793
+7%
|
3 794
+36%
|
5 161
+36%
|
10 271
+99%
|
12 418
+21%
|
15 822
+27%
|
34 898
+121%
|
38 160
+9%
|
51 373
+35%
|
120 562
+135%
|
128 275
+6%
|
153 623
+20%
|
169 870
+11%
|
199 040
+17%
|
323 697
+63%
|
374 977
+16%
|
433 302
+16%
|
454 958
+5%
|
480 850
+6%
|
562 701
+17%
|
618 517
+10%
|
850 217
+37%
|
928 473
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
343
|
530
|
725
|
23
|
33
|
1 952
|
2 965
|
10 375
|
10 925
|
11 200
|
30 981
|
31 808
|
40 917
|
46 401
|
51 627
|
73 003
|
90 258
|
106 613
|
103 091
|
111 406
|
113 603
|
141 363
|
226 172
|
236 692
|
|
| Accrued Liabilities |
5
|
2
|
2
|
24
|
53
|
77
|
111
|
527
|
264
|
1 465
|
3 641
|
4 278
|
4 781
|
5 285
|
7 136
|
10 315
|
12 469
|
16 620
|
19 367
|
19 342
|
26 450
|
30 569
|
42 487
|
46 889
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 812
|
11 678
|
13 553
|
10 111
|
7 714
|
9 557
|
6 978
|
19 068
|
28 433
|
34 079
|
13 575
|
32 051
|
22 129
|
15 546
|
38 683
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 184
|
4 734
|
8 327
|
8 452
|
2 143
|
3 272
|
2 075
|
8 967
|
5 914
|
4 373
|
21 612
|
14 169
|
37 555
|
64 620
|
33 361
|
|
| Other Current Liabilities |
149
|
231
|
371
|
1 532
|
2 845
|
1 780
|
2 230
|
5 069
|
4 731
|
6 264
|
11 927
|
10 727
|
16 233
|
14 315
|
14 180
|
21 456
|
22 580
|
31 326
|
34 798
|
37 008
|
36 580
|
43 538
|
68 379
|
65 069
|
|
| Total Current Liabilities |
497
|
763
|
1 097
|
1 580
|
2 931
|
3 808
|
5 306
|
15 971
|
15 921
|
24 925
|
62 961
|
68 693
|
80 494
|
75 858
|
85 772
|
113 827
|
153 342
|
188 906
|
195 708
|
202 943
|
222 853
|
275 154
|
417 204
|
420 694
|
|
| Long-Term Debt |
988
|
742
|
933
|
1 183
|
4 264
|
4 602
|
4 891
|
8 951
|
8 179
|
6 611
|
29 611
|
27 159
|
29 834
|
38 721
|
47 958
|
94 522
|
75 807
|
81 084
|
93 018
|
84 163
|
95 176
|
78 239
|
119 053
|
100 173
|
|
| Deferred Income Tax |
157
|
149
|
134
|
124
|
113
|
73
|
40
|
145
|
384
|
256
|
1 506
|
1 441
|
1 680
|
1 901
|
2 394
|
4 260
|
5 236
|
5 762
|
4 627
|
3 363
|
5 445
|
5 217
|
8 439
|
9 777
|
|
| Minority Interest |
21
|
0
|
21
|
75
|
23
|
139
|
226
|
2 000
|
2 027
|
2 276
|
5 027
|
4 025
|
7 896
|
10 993
|
15 123
|
22 322
|
29 600
|
34 797
|
35 650
|
40 233
|
17 763
|
19 254
|
20 606
|
22 482
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 217
|
2 740
|
4 067
|
4 126
|
5 077
|
3 822
|
6 039
|
12 151
|
13 126
|
13 346
|
24 542
|
15 581
|
16 138
|
23 366
|
26 544
|
|
| Total Liabilities |
1 663
N/A
|
1 654
-1%
|
2 185
+32%
|
2 962
+36%
|
7 332
+148%
|
8 622
+18%
|
10 463
+21%
|
27 067
+159%
|
26 510
-2%
|
35 285
+33%
|
101 845
+189%
|
105 385
+3%
|
124 030
+18%
|
132 550
+7%
|
155 069
+17%
|
240 970
+55%
|
276 136
+15%
|
323 675
+17%
|
342 349
+6%
|
355 244
+4%
|
356 818
+0%
|
394 002
+10%
|
588 668
+49%
|
579 670
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
157
|
157
|
157
|
235
|
235
|
235
|
356
|
356
|
375
|
388
|
388
|
588
|
882
|
882
|
1 323
|
1 404
|
2 105
|
3 158
|
3 158
|
3 158
|
4 518
|
6 776
|
6 776
|
7 036
|
|
| Retained Earnings |
713
|
907
|
1 383
|
1 949
|
2 702
|
3 588
|
4 687
|
6 945
|
8 810
|
11 493
|
13 598
|
16 676
|
21 621
|
33 135
|
39 786
|
53 265
|
69 380
|
80 166
|
83 148
|
96 145
|
65 405
|
46 772
|
9 738
|
28 588
|
|
| Additional Paid In Capital |
55
|
55
|
55
|
0
|
0
|
0
|
291
|
291
|
2 291
|
3 653
|
3 657
|
3 457
|
3 313
|
3 303
|
2 862
|
28 058
|
27 356
|
26 303
|
26 303
|
26 303
|
266 770
|
264 511
|
264 511
|
313 179
|
|
| Unrealized Security Profit/Loss |
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
96
|
96
|
96
|
96
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
3
|
1
|
6
|
4
|
18
|
47
|
5
|
220
|
153
|
458
|
978
|
2 073
|
3 681
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
948
N/A
|
1 139
+20%
|
1 609
+41%
|
2 200
+37%
|
2 939
+34%
|
3 796
+29%
|
5 359
+41%
|
7 831
+46%
|
11 649
+49%
|
16 088
+38%
|
18 717
+16%
|
22 890
+22%
|
29 593
+29%
|
37 320
+26%
|
43 971
+18%
|
82 727
+88%
|
98 841
+19%
|
109 627
+11%
|
112 609
+3%
|
125 606
+12%
|
205 883
+64%
|
224 515
+9%
|
261 549
+16%
|
348 803
+33%
|
|
| Total Liabilities & Equity |
2 611
N/A
|
2 793
+7%
|
3 794
+36%
|
5 161
+36%
|
10 271
+99%
|
12 418
+21%
|
15 822
+27%
|
34 898
+121%
|
38 160
+9%
|
51 373
+35%
|
120 562
+135%
|
128 275
+6%
|
153 623
+20%
|
169 870
+11%
|
199 040
+17%
|
323 697
+63%
|
374 977
+16%
|
433 302
+16%
|
454 958
+5%
|
480 850
+6%
|
562 701
+17%
|
618 517
+10%
|
850 217
+37%
|
928 473
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
401
|
803
|
4 013
|
6 020
|
6 020
|
6 020
|
6 075
|
6 075
|
6 400
|
6 621
|
6 621
|
6 697
|
6 697
|
4 465
|
6 697
|
7 105
|
7 105
|
7 105
|
7 105
|
7 105
|
10 165
|
10 165
|
10 165
|
10 554
|
|
Switch to:
Switch to:
See Also
Discover More
