Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹5,473Cr
Rev Gr TTM
Revenue Growth TTM
18.33%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SMLMAH
VS
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 26.3 | 21.5 | 17.8 | 16.5 | 18.1 | 10.3 | -14.1 | 13.4 | 13.4 | 1.0 | 62.5 | 16.4 |
| 585 | 459 | 364 | 608 | 665 | 505 | 313 | 681 | 741 | 513 | 498 | 807 |
Operating Profit Operating ProfitCr |
| 7.4 | 7.9 | 5.7 | 10.5 | 10.8 | 8.2 | 5.5 | 11.7 | 12.4 | 7.5 | 7.6 | 10.1 |
Other Income Other IncomeCr | 2 | 0 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
Interest Expense Interest ExpenseCr | 5 | 7 | 8 | 11 | 8 | 6 | 7 | 9 | 5 | 3 | 6 | 7 |
Depreciation DepreciationCr | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 13 | 13 | 13 |
| 32 | 21 | 3 | 50 | 62 | 29 | 1 | 71 | 90 | 28 | 24 | 73 |
| 0 | 0 | 0 | -2 | 16 | 7 | 0 | 18 | 23 | 7 | 6 | 18 |
|
Growth YoY PAT Growth YoY% | 1,258.5 | 330.0 | 2,161.5 | 95.3 | 45.9 | 3.4 | -80.2 | 1.2 | 44.3 | -3.4 | 3,209.4 | 2.4 |
| 5.0 | 4.2 | 0.7 | 7.7 | 6.2 | 4.0 | 0.2 | 6.9 | 7.9 | 3.8 | 3.3 | 6.0 |
| 22.0 | 14.6 | 1.9 | 36.1 | 32.1 | 15.1 | 0.4 | 36.6 | 46.3 | 14.6 | 12.1 | 37.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| 25.4 | 5.5 | 16.3 | -16.3 | 24.1 | -18.1 | -48.8 | 56.4 | 97.1 | 20.6 | 9.3 | 18.3 |
| 1,040 | 1,080 | 1,246 | 1,090 | 1,335 | 1,142 | 660 | 965 | 1,740 | 2,017 | 2,164 | 2,560 |
Operating Profit Operating ProfitCr |
| 5.9 | 7.4 | 8.1 | 4.0 | 5.3 | 1.0 | -11.6 | -4.5 | 4.5 | 8.2 | 9.8 | 9.8 |
Other Income Other IncomeCr | 9 | 6 | 4 | 3 | 4 | 5 | 5 | 6 | 3 | 5 | 6 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 6 | 11 | 16 | 15 | 23 | 22 | 25 | 30 | 30 | 21 |
Depreciation DepreciationCr | 20 | 20 | 24 | 28 | 38 | 41 | 46 | 44 | 42 | 48 | 48 | 52 |
| 49 | 68 | 84 | 9 | 24 | -38 | -133 | -100 | 17 | 106 | 162 | 214 |
| 12 | 17 | 21 | 1 | 5 | -17 | 0 | -1 | -3 | -1 | 41 | 54 |
|
| 112.3 | 38.5 | 23.1 | -86.5 | 130.4 | -207.6 | -533.8 | 25.3 | 119.9 | 443.9 | 12.8 | 31.3 |
| 3.3 | 4.4 | 4.7 | 0.8 | 1.4 | -1.8 | -22.6 | -10.8 | 1.1 | 4.9 | 5.1 | 5.6 |
| 25.5 | 35.4 | 43.5 | 5.9 | 13.5 | -14.6 | -92.2 | -68.9 | 13.7 | 74.5 | 84.1 | 110.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| 288 | 326 | 389 | 384 | 399 | 370 | 241 | 147 | 163 | 271 | 368 | 505 |
Current Liabilities Current LiabilitiesCr | 314 | 325 | 281 | 408 | 519 | 320 | 442 | 593 | 685 | 820 | 772 | 790 |
Non Current Liabilities Non Current LiabilitiesCr | 58 | 62 | 101 | 181 | 162 | 154 | 99 | 61 | 74 | 107 | 145 | 88 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 491 | 493 | 450 | 556 | 657 | 383 | 364 | 420 | 538 | 825 | 903 | 989 |
Non Current Assets Non Current AssetsCr | 184 | 234 | 335 | 430 | 438 | 476 | 433 | 395 | 398 | 388 | 396 | 408 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | 55 | 150 | -47 | -19 | 90 | -50 | 177 | 156 |
Investing Cash Flow Investing Cash FlowCr | -58 | -47 | -28 | -7 | -42 | -46 | -61 | -66 |
Financing Cash Flow Financing Cash FlowCr | 10 | -97 | 60 | 17 | -55 | 127 | -148 | -89 |
|
Free Cash Flow Free Cash FlowCr | -6 | 102 | -66 | -38 | 49 | -87 | 116 | |
| 282.1 | -712.2 | 35.0 | 18.7 | 454.1 | -46.0 | 145.9 | 97.8 |
CFO To EBITDA CFO To EBITDA% | 74.2 | 1,262.2 | 67.8 | 45.2 | 110.3 | -27.8 | 75.7 | 56.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 1,689 | 1,130 | 1,863 | 1,109 | 1,198 | 434 | 654 | 716 | 1,067 | 2,766 | 2,264 | 5,488 |
Price To Earnings Price To Earnings | 48.0 | 23.2 | 29.6 | 130.6 | 61.3 | 0.0 | 0.0 | 0.0 | 53.8 | 25.6 | 18.6 | 34.4 |
Price To Sales Price To Sales | 1.5 | 1.0 | 1.4 | 1.0 | 0.8 | 0.4 | 1.1 | 0.8 | 0.6 | 1.3 | 0.9 | 1.9 |
Price To Book Price To Book | 5.6 | 3.3 | 4.6 | 2.8 | 2.9 | 1.1 | 2.6 | 4.4 | 6.0 | 9.7 | 5.9 | 10.6 |
| 24.8 | 13.2 | 17.2 | 28.2 | 18.6 | 45.1 | -12.8 | -24.3 | 16.2 | 17.5 | 11.0 | 20.6 |
Profitability Ratios Profitability Ratios |
| 26.7 | 27.3 | 26.2 | 26.0 | 24.7 | 21.7 | 20.4 | 18.0 | 19.8 | 22.7 | 24.1 | 23.6 |
| 5.9 | 7.4 | 8.1 | 4.0 | 5.3 | 1.0 | -11.6 | -4.5 | 4.5 | 8.2 | 9.8 | 9.8 |
| 3.3 | 4.4 | 4.7 | 0.8 | 1.4 | -1.8 | -22.6 | -10.8 | 1.1 | 4.9 | 5.1 | 5.6 |
| 16.8 | 18.6 | 20.4 | 3.4 | 6.4 | -4.5 | -21.3 | -17.1 | 9.6 | 19.4 | 27.1 | 29.4 |
| 12.2 | 15.0 | 15.6 | 2.1 | 4.7 | -5.5 | -52.2 | -61.8 | 11.2 | 37.8 | 31.8 | 30.8 |
| 5.5 | 7.0 | 8.0 | 0.9 | 1.8 | -2.5 | -16.8 | -12.2 | 2.1 | 8.9 | 9.4 | 11.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
SML Mahindra Limited (formerly **SML Isuzu Limited**) is a leading Indian commercial vehicle (CV) manufacturer specializing in light and medium commercial vehicles (LCV/ICV), buses, and specialized mobility solutions. Following a landmark ownership transition in **August 2025**, the company became a subsidiary of **Mahindra & Mahindra Limited (M&M)**, which now holds a **58.96%** controlling stake.
The company is currently undergoing a strategic transformation to become a "top three" player in the Indian CV market, leveraging M&M’s technological prowess and supply chain scale to achieve a target revenue of **₹15,000 crores** by **FY31**.
---
### **Strategic Integration & The "Mahindra Synergy" Framework**
Under M&M’s leadership, the company is executing an integration strategy across six key pillars designed to unlock capital and operational efficiencies:
* **Product Strategy & Cross-Badging:** Implementation of **cross-badging** to fill portfolio gaps between SML and Mahindra brands, allowing for a more comprehensive market presence.
* **Technology & R&D Access:** Integration with **Mahindra Research Valley (MRV)** for advanced engineering, specifically for **ADAS** (Advanced Driver Assistance Systems) and next-generation engine development.
* **Sourcing & Supply Chain:** Joint procurement of components to reduce piece prices and development costs through the Mahindra Group’s massive purchasing power.
* **Manufacturing Optimization:** Shared capex outlays and optimization of manufacturing footprints to improve asset utilization.
* **Service Network Integration:** Out of **150** identified dual-brand service setups, **70** are already operational, expanding the total service touchpoints to approximately **600**.
* **Digital Infrastructure:** Deployment of an **AI/ML-based Dealer Management System (DMS)** for proactive pipeline management and the integration of **SML Saarthi-pro** with **Mahindra IMAX** for digital prognosis.
---
### **Core Business Verticals & Product Portfolio**
The company’s operations are focused on four primary pillars, catering to both passenger and cargo segments with a focus on the **lowest Total Cost of Ownership (TCO)**.
| Vertical | Segment Details | Key Brands & Recent Innovations |
| :--- | :--- | :--- |
| **Buses** | **12 to 62 seats**; School, Staff, and Tourist applications. | **Hiroi**, **Aasai**, **Executive**, **S7**. Recent: **Hiroi.ev** (Electric), **Hiroi 3430** (Smallest LPO built-up bus). |
| **Trucks** | **5 Ton to 12 Ton** GVW (LCV and ICV). | **Sartaj**, **Prestige**, **Samrat**, **Super**. Recent: **Samrat XT Plus Tipper** (**11.1-ton GVW**). |
| **Special Application** | Custom solutions for essential services. | **Global Series (GS)**: Advanced Life Care Ambulances (AIS-125 D Type), Police vans, Water tankers, and Troop carriers. |
| **Spare Parts** | Aftermarket sales and service. | Nationwide network supporting discontinued and current models. |
---
### **Financial Performance & Growth Trajectory**
The company achieved its **highest-ever Profit After Tax (PAT)** in **FY 2024-25**, driven by a rebound in the bus segment and improved pricing power.
#### **Key Financial Metrics (Consolidated)**
| Particulars (Rs. in Crores) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :---: | :---: | :---: |
| **Total Income** | **2,405.1** | **2,201.3** | **1,824.7** |
| **Operating Profit (EBITDA)** | **240.6** | **184.3** | **84.8** |
| **Profit After Tax (PAT)** | **121.7** | **107.9** | **19.8** |
| **Earnings Per Share (Rs.)** | **84.08** | **74.54** | **13.71** |
| **Net Worth** | **382.7** | **285.6** | **177.9** |
#### **Geographical Revenue Distribution (Rs. Lakhs)**
| Region | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :---: | :---: | :---: |
| **Domestic** | **2,30,386.28** | **2,16,815.02** | **1,78,828.41** |
| **Overseas** | **9,513.00** | **2,778.36** | **3,330.68** |
| **Total Revenue** | **2,39,899.28** | **2,19,593.38** | **1,82,159.09** |
---
### **Operational Infrastructure & Sustainability**
The company’s primary manufacturing hub is in **Punjab**, where it has integrated sustainable practices into its core operations.
* **Manufacturing Base:** Centralized plant at Village Asron, Distt. Shahid Bhagat Singh Nagar, **Punjab**.
* **Energy Efficiency:** Operates a **3.04 MWp** rooftop solar plant, generating **4.31 million KWH** and saving **₹3.28 crore** annually.
* **Thermal Transition:** Shifted from **HSD to PNG** for thermal energy, resulting in a **₹3.12 crore** annual saving.
* **Environmental Compliance:** Operates under **Zero Liquid Discharge (ZLD)** protocols and is registered for **Extended Producer Responsibility (EPR)** with the CPCB.
* **Certifications:** Holds **ISO 9001, IATF 16949, ISO 14001, ISO 45001, ISO 50001, and ISO 27001** (Information Security).
---
### **Future Roadmap: "Vision 2031"**
The company has set aggressive long-term targets to expand its market footprint and technological leadership.
* **Market Share Expansion:** Aiming to increase combined market share from **6-7%** to **10-12%** by **FY31**.
* **New Engine Platform:** Development of a new **3.8-litre 4-valve engine** in both **Diesel** and **CNG** variants.
* **EV Roadmap:** Launch of the first **Electric Bus** is slated for **FY27**, with long-term R&D focused on **Hydrogen** and **Fuel Cell** technologies.
* **Global Footprint:** Expanding beyond Nepal, Bhutan, and Bangladesh into African markets (**Angola, Gabon, Senegal, Guinea, Algeria**) and eventually the **ASEAN** and **Middle East** regions.
* **Capital Readiness:** Borrowing limits have been enhanced to **₹600 Crore** (plus reserves) with security creation limits increased to **₹750 Crore** to fund this expansion.
---
### **Risk Profile & Mitigation Strategies**
The company operates in a highly regulated environment with significant exposure to commodity and policy shifts.
* **Regulatory Headwinds:**
* **ADAS & Safety:** Compliance with new safety regulations and **FAPS** (Fire Alarm & Protection System) has added **₹1.95 Lakhs – ₹2.45 Lakhs** to vehicle costs.
* **AC Cabin Mandate:** Factory-fitted AC for truck cabins (effective **June 2025**) requires significant structural redesign.
* **ELV Rules:** The **End-of-Life Vehicles Rules (2025)** impose new **EPR** certificate costs.
* **Supply Chain Continuity:** Following the exit of Isuzu Motors, a **3-year** non-exclusive supply agreement for production parts and a **12-month** agreement for spare parts ensures operational stability during the transition.
* **Financial Risks:**
* **Commodity Volatility:** Exposure to **Steel, Aluminium, and Copper** prices which cannot be hedged.
* **Interest Rate Risk:** **₹413.7 crore** in variable-rate liabilities managed via **Cross Currency Interest Rate Swaps**.
* **Governance:** Following the **August 2025** board reconstitution, the leadership is led by **Vinod Kumar Sahay** (Executive Chairman) and **Dr. Venkat Srinivas** (CEO). A **2025** whistleblower investigation into dealer dealings found **no evidence of financial impropriety**.