Sharda Motor Industries Ltd.
₹925
Last updated: 21 Nov, 2025, 02:09 PM
ShareSHARDAMOTR Income statement
All values in ₹ Cr.
| FY 25 | FY 24 | FY 23 | FY 22 | FY 21 | FY 20 | FY 19 | |
|---|---|---|---|---|---|---|---|
| Sales | 2,837 | 2,809 | 2,700 | 2,255 | 1,737 |  | |
| Expenses | 2,440 | 2,448 | 2,418 | 2,028 | 1,607 | | |
| Operating Profit | 396.42 | 361.43 | 281.76 | 227.79 | 129.24 | | |
| OPM % | 13.58 | 12.48 | 10.28 | 9.97 | 7.35 | | |
| Other Income | 83.28 | 87.85 | 41.74 | 29.54 | 21.45 | | |
| EBITDA | 479.70 | 449.29 | 323.50 | 257.32 | 150.69 | | |
| Interest | 3.93 | 2.21 | 1.91 | 1.48 | 1.43 | | |
| Depreciation | 58.23 | 52.56 | 46.27 | 40.65 | 43.98 | | |
| Profit Before Tax | 417.54 | 394.52 | 275.31 | 215.20 | 105.28 | | |
| Tax % | 25.16 | 25.25 | 25.38 | 24.96 | 25.35 | | |
| Net Profit | 312.49 | 294.90 | 205.43 | 161.49 | 78.59 | | |
| EPS | 108.87 | 99.19 | 69.09 | 54.32 | 132.17 | | |
| Dividend Payout % | 29.85 | 10 | 25 | 15 | 9.95 | | |
SHARDAMOTR Balance sheet
All values in ₹ Cr.
| FY 25 | FY 24 | FY 23 | FY 22 | FY 21 | FY 20 | FY 19 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 5.74 | 5.95 | 5.95 | 5.95 | 5.95 | | |
| Reserves | 1,073 | 1,019 | 775.88 | 593.82 | 439.50 | | |
| Minority Interest | -- | -- | -- | -- | -- | | |
| Non Current Liabilities | 59.91 | 33.94 | 32.38 | 19.88 | 16.76 | | |
| Current Liabilities | 635.09 | 588.02 | 598.69 | 472.96 | 525.12 | | |
| Total Liabilities | 1,774 | 1,647 | 1,413 | 1,093 | 987.33 | | |
| Non Current Assets | 353.76 | 605.30 | 292.96 | 220.63 | 232.69 | | |
| Current Assets | 1,420 | 1,042 | 1,120 | 871.98 | 754.64 | | |
| Total Assets | 1,774 | 1,647 | 1,413 | 1,093 | 987.33 | | |
| Contingent Liabilities | 287.84 | 136.16 | 167.19 | 103.46 | 123.09 | | |
SHARDAMOTR Cash flow
All values in ₹ Cr.
| FY 25 | FY 24 | FY 23 | FY 22 | FY 21 | FY 20 | FY 19 | |
|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 270.54 | 369.56 | -200.34 | 191.78 | 148.11 | | |
| Cash from Investment Activity | -68.16 | -215.21 | 190.49 | -62.09 | -152.25 | | |
| Cash from Financing Activity | -262.42 | -54.23 | -26.57 | -9.29 | -1.46 | | |
| Net Cash Flow | -59.50 | 101.10 | -36.14 | 120.40 | -5.60 | | |
SHARDAMOTR Ratio Analysis
| FY 25 | FY 24 | FY 23 | FY 22 | FY 21 | FY 20 | FY 19 | |
|---|---|---|---|---|---|---|---|
| Basic EPS (₹) | 108.87 | 99.19 | 69.09 | 54.32 | 132.17 | | |
| Diluted EPS (₹) | 107.97 | 99.19 | 69.09 | 54.32 | 132.17 | | |
| Cash EPS (₹) | 129.15 | 116.86 | 84.66 | 67.99 | 206.14 | | |
| Book Value Per Share (₹) | 375.79 | 344.79 | 262.96 | 201.73 | 749.11 | | |
| Dividend Per Share | 32.50 | 9.92 | 17.27 | 8.15 | 13.15 | | |
| Cash Flow Per Share | 94.25 | 124.30 | -67.38 | 64.50 | 249.08 | | |
| Current Ratio | 2.24 | 1.77 | 1.87 | 1.84 | 1.44 | | |
