♥
ISIN : INE386D01027
NSE : SBCL
BSE : 513097
Face Value : 2
Industry : Metal - Non Ferrous
EPS : 14.59
EPS (TTM) : 13.99
Price to Earning (P/E) : 31.67
Book Value : 59.29
Price to Bookvalue (P/B) : 7.79
Dividend Yield : 0 %
Return on Equity (ROE) : 27.76 %
Return on Capital Employed (ROCE) : 32.99 %
Shivalik Bimetal Controls Limited
ISIN : INE386D01027
NSE : SBCL
BSE : 513097
Face Value : 2
Industry : Metal - Non Ferrous
EPS : 14.59
EPS (TTM) : 13.99
Price to Earning (P/E) : 31.67
Book Value : 59.29
Price to Bookvalue (P/B) : 7.79
Dividend Yield : 0 %
Return on Equity (ROE) : 27.76 %
Return on Capital Employed (ROCE) : 32.99 %
Shivalik Bimetal share price(02-Apr-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 423.95 - 411 -3.1 % |
| Low / High | 405.35 - 423.95 4.6 % |
| Trade Volume | 5,023 |
| 52 Week Low / High | 369.45 - 604 63.5 % |
-
YOU MAY ALSO LIKE
- High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE - Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE - Share Market basics for beginners
Share Market jargons in simple terms - CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - How much money do you need to retire
Know how much money do you need to retire, before how much to invest ? - Stock market course tutorial
Stock Market Investment Course explained in simple words.
CONSOLIDATED QUARTERLY RESULT FOR SHIVALIK BIMETAL CONTROLS LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 893.16 | 1107.82 | 1175.99 | 1183.95 | 1235.97 | 1271.91 | 1277.65 | 1262.1 | 1277.63 | 1259.81 |
| Total Income | 908.42 | 1179.92 | 1197.75 | 1190.42 | 1253.19 | 1286.19 | 1301.12 | 1275.8 | 1417.42 | 1288.39 |
| Total Expenditure | 700.76 | 853.62 | 906.07 | 897.19 | 957.36 | 970.4 | 985.94 | 1010.26 | 1059.8 | 1022.87 |
| Other Income | 15.26 | 72.1 | 21.77 | 6.48 | 17.22 | 14.28 | 23.48 | 13.7 | 139.79 | 28.58 |
| Operating Profit | 207.66 | 326.3 | 291.68 | 293.23 | 295.83 | 315.79 | 315.18 | 265.54 | 357.62 | 265.52 |
| Interest | 12.04 | 16.12 | 18.38 | 19.46 | 16.46 | 12.97 | 12.18 | 12.74 | 11.41 | 9.89 |
| PBDT | 195.62 | 310.18 | 273.3 | 273.77 | 279.37 | 302.82 | 303 | 252.8 | 346.21 | 255.63 |
| Depreciation | 18.65 | 24.68 | 25.87 | 27.29 | 27.64 | 29.36 | 29.22 | 30.98 | 30.96 | 28.37 |
| Profit Before Tax | 176.97 | 285.5 | 247.43 | 246.48 | 251.73 | 273.46 | 273.78 | 221.82 | 315.25 | 227.26 |
| Tax | 45.3 | 76.63 | 67.64 | 64.39 | 41.72 | 66.37 | 71.15 | 60.26 | 77.12 | 57.01 |
| Profit After Tax | 131.67 | 208.87 | 179.79 | 182.09 | 210.01 | 207.09 | 202.63 | 161.56 | 238.13 | 170.25 |
| Net Profit | 131.67 | 208.87 | 179.79 | 182.09 | 210.01 | 207.09 | 202.63 | 161.56 | 238.13 | 170.25 |
| Equity Capital | 76.81 | 76.81 | 76.81 | 115.21 | 115.21 | 115.21 | 115.21 | 115.21 | 115.21 | 115.21 |
| Face Value (IN RS) | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Calculated EPS | 3.77 | 5.65 | 5.01 | 2.89 | 3.73 | 3.69 | 3.53 | 2.94 | 4.46 | 3.09 |
| Diluted Eps After Extraordinary Items | 3.8 | 5.65 | 4.91 | 2.89 | 3.73 | 3.69 | 3.5 | 2.94 | 4.46 | 3.09 |
| Diluted Eps Before Extraordinary Items | 3.8 | 5.65 | 4.91 | 2.89 | 3.73 | 3.69 | 3.5 | 2.94 | 4.46 | 3.09 |
STANDALONE QUARTERLY RESULT FOR SHIVALIK BIMETAL CONTROLS LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 893.16 | 976.93 | 1048.67 | 1075.36 | 1101.34 | 1130.69 | 1123.92 | 1121.71 | 1117.72 | 1072.17 |
| Total Income | 908.42 | 999.36 | 1082.34 | 1082.39 | 1117.5 | 1144.13 | 1147.07 | 1135.47 | 1271.32 | 1098.64 |
| Total Expenditure | 700.76 | 734.46 | 791.49 | 797.46 | 831.14 | 840.77 | 845.81 | 879.53 | 904.19 | 849.77 |
| Other Income | 15.26 | 22.42 | 33.67 | 7.04 | 16.16 | 13.44 | 23.15 | 13.76 | 153.6 | 26.47 |
| Operating Profit | 207.66 | 264.9 | 290.85 | 284.93 | 286.36 | 303.36 | 301.26 | 255.94 | 367.13 | 248.87 |
| Interest | 12.04 | 15.23 | 17.23 | 18.09 | 15.9 | 11.27 | 11.15 | 11.23 | 10.02 | 7.84 |
| PBDT | 195.62 | 249.67 | 273.62 | 266.84 | 270.46 | 292.09 | 290.11 | 244.71 | 357.11 | 241.03 |
| Depreciation | 18.65 | 19.51 | 20.66 | 22.17 | 22.39 | 24.35 | 24.5 | 26.17 | 26.12 | 23.52 |
| Profit Before Tax | 176.97 | 230.16 | 252.96 | 244.67 | 248.07 | 267.74 | 265.61 | 218.54 | 330.99 | 217.51 |
| Tax | 44.27 | 59.01 | 65.33 | 62.16 | 59.1 | 65.42 | 68.76 | 59.32 | 78.03 | 54.47 |
| Profit After Tax | 132.7 | 171.15 | 187.63 | 182.51 | 188.97 | 202.32 | 196.85 | 159.22 | 252.96 | 163.04 |
| Net Profit | 132.7 | 171.15 | 187.63 | 182.51 | 188.97 | 202.32 | 196.85 | 159.22 | 252.96 | 163.04 |
| Equity Capital | 76.81 | 76.81 | 76.81 | 115.21 | 115.21 | 115.21 | 115.21 | 115.21 | 115.21 | 115.21 |
| Face Value (IN RS) | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Calculated EPS | 3.46 | 4.46 | 4.89 | 3.17 | 3.28 | 3.51 | 3.42 | 2.76 | 4.39 | 2.83 |
| Diluted Eps After Extraordinary Items | 3.49 | 4.46 | 4.78 | 3.17 | 3.28 | 3.51 | 3.38 | 2.76 | 4.4 | 2.83 |
| Diluted Eps Before Extraordinary Items | 3.49 | 4.46 | 4.78 | 3.17 | 3.28 | 3.51 | 3.38 | 2.76 | 4.4 | 2.83 |
CONSOLIDATED ANNUAL RESULT FOR SHIVALIK BIMETAL CONTROLS LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 3239.88 | 4703.72 | 5089.29 |
| Total Income | 3294.34 | 4802.96 | 5280.53 |
| Total Expenditure | 2505.06 | 3614.24 | 4026.4 |
| Other Income | 54.47 | 99.23 | 191.24 |
| Operating Profit | 789.28 | 1188.72 | 1254.13 |
| Interest | 27.64 | 70.42 | 49.3 |
| PBDT | 761.64 | 1118.3 | 1204.83 |
| Depreciation | 63.78 | 105.47 | 120.52 |
| Profit Before Tax | 697.86 | 1012.83 | 1084.31 |
| Tax | 181.86 | 232.05 | 274.89 |
| Profit After Tax | 516 | 780.78 | 809.42 |
| Net Profit | 516 | 780.78 | 809.42 |
| Equity Capital | 76.81 | 115.21 | 115.21 |
| Face Value (IN RS) | 2 | 2 | 2 |
| Reserves | 1839.17 | 2539.78 | 3299.85 |
| Calculated EPS | 14.35 | 13.73 | 14.63 |
| Diluted Eps After Extraordinary Items | 14.37 | 13.66 | 14.59 |
| Diluted Eps Before Extraordinary Items | 14.37 | 13.66 | 14.59 |
STANDALONE ANNUAL RESULT FOR SHIVALIK BIMETAL CONTROLS LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 3239.88 | 4202.3 | 4494.04 |
| Total Income | 3294.34 | 4281.58 | 4697.98 |
| Total Expenditure | 2505.06 | 3154.55 | 3470.3 |
| Other Income | 54.47 | 79.28 | 203.94 |
| Operating Profit | 789.28 | 1127.03 | 1227.68 |
| Interest | 27.64 | 66.44 | 43.67 |
| PBDT | 761.64 | 1060.59 | 1184.01 |
| Depreciation | 63.78 | 84.72 | 101.15 |
| Profit Before Tax | 697.86 | 975.87 | 1082.86 |
| Tax | 178.1 | 245.6 | 271.52 |
| Profit After Tax | 519.76 | 730.27 | 811.34 |
| Net Profit | 519.76 | 730.27 | 811.34 |
| Equity Capital | 76.81 | 115.21 | 115.21 |
| Face Value (IN RS) | 2 | 2 | 2 |
| Reserves | 1795.04 | 2434.88 | 3163.94 |
| Calculated EPS | 13.53 | 12.68 | 14.08 |
| Diluted Eps After Extraordinary Items | 13.55 | 12.61 | 14.06 |
| Diluted Eps Before Extraordinary Items | 13.55 | 12.61 | 14.06 |
CONSOLIDATED PROFIT / LOSS FOR SHIVALIK BIMETAL CONTROLS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 203.72 Cr | 323.99 Cr | 470.37 Cr | 508.93 Cr |
| Sales | 203.3 Cr | 323.44 Cr | 470.25 Cr | 508.17 Cr |
| Processing Charges / Service Income | 42.4 Lk | 54.47 Lk | 12.35 Lk | 75.88 Lk |
| Net Sales | 203.72 Cr | 323.99 Cr | 470.37 Cr | 508.93 Cr |
| Increase/Decrease in Stock | -11.61 Cr | -11 Cr | -17.46 Cr | -14.43 Cr |
| Raw Material Consumed | 112.89 Cr | 172.06 Cr | 262.62 Cr | 297.24 Cr |
| Opening Raw Materials | 24.55 Cr | 35.3 Cr | 58.93 Cr | 51.78 Cr |
| Purchases Raw Materials | 121.14 Cr | 195.7 Cr | 255.47 Cr | 283.99 Cr |
| Closing Raw Materials | 32.81 Cr | 58.93 Cr | 51.78 Cr | 38.53 Cr |
| Power & Fuel Cost | 2.16 Cr | 2.9 Cr | 4.52 Cr | 5.69 Cr |
| Electricity & Power | 2.16 Cr | 2.9 Cr | 4.52 Cr | 5.69 Cr |
| Employee Cost | 22.23 Cr | 27.11 Cr | 38.1 Cr | 42.74 Cr |
| Salaries, Wages & Bonus | 19.36 Cr | 23.48 Cr | 32.74 Cr | 36.46 Cr |
| Contributions to EPF & Pension Funds | 1.26 Cr | 1.42 Cr | 1.75 Cr | 2.02 Cr |
| Workmen and Staff Welfare Expenses | 1.39 Cr | 1.99 Cr | 3.32 Cr | 3.77 Cr |
| Other Manufacturing Expenses | 14.27 Cr | 15.88 Cr | 25.63 Cr | 25.64 Cr |
| Processing Charges | 6.41 Cr | 5.62 Cr | 5.89 Cr | 6.93 Cr |
| Repairs and Maintenance | 4.13 Cr | 4.51 Cr | 5.69 Cr | 5.92 Cr |
| General and Administration Expenses | 8.28 Cr | 12.71 Cr | 17.7 Cr | 17.24 Cr |
| Rent , Rates & Taxes | 73.99 Lk | 3.21 Cr | 2.14 Cr | 2.34 Cr |
| Insurance | 40.38 Lk | 47.69 Lk | 65.66 Lk | 70.72 Lk |
| Printing and stationery | 14.3 Lk | 19.51 Lk | 29.58 Lk | 34.55 Lk |
| Professional and legal fees | 1.5 Cr | 1.81 Cr | 3.84 Cr | 2.47 Cr |
| Traveling and conveyance | 16.71 Lk | 35.51 Lk | 2.03 Cr | 2.5 Cr |
| Selling and Distribution Expenses | 18.39 Cr | 29.57 Cr | 28.72 Cr | 26.25 Cr |
| Advertisement & Sales Promotion | 14.39 Lk | 22.85 Lk | 26.42 Lk | 25.65 Lk |
| Sales Commissions & Incentives | 10.02 Cr | 14.99 Cr | 16.05 Cr | 15.58 Cr |
| Freight and Forwarding | 8.23 Cr | 14.35 Cr | 12.41 Cr | 10.42 Cr |
| Miscellaneous Expenses | 98.39 Lk | 1.27 Cr | 1.59 Cr | 2.27 Cr |
| Bad debts /advances written off | 0 | 0 | 0 | 1.09 Lk |
| Provision for doubtful debts | 0 | 0 | 36,000 | 30,000 |
| Loss on disposal of fixed assets(net) | 5,000 | 45,000 | 1.5 Lk | 17,000 |
| Total Expenditure | 167.58 Cr | 250.51 Cr | 361.42 Cr | 402.64 Cr |
| Other Income | 4.05 Cr | 5.45 Cr | 9.92 Cr | 19.12 Cr |
| Interest Received | 23.17 Lk | 47.9 Lk | 54.32 Lk | 1.58 Cr |
| Dividend Received | 0 | 0 | 40,000 | 40,000 |
| Profit on sale of Fixed Assets | 12.08 Lk | 18.18 Lk | 13.14 Lk | 41.46 Lk |
| Provision Written Back | 1.47 Lk | 26.18 Lk | 8.8 Lk | 13.75 Lk |
| Foreign Exchange Gains | 2.64 Cr | 4.22 Cr | 4.38 Cr | 5.11 Cr |
| Operating Profit | 40.18 Cr | 78.93 Cr | 118.87 Cr | 125.41 Cr |
| Interest | 1.63 Cr | 2.76 Cr | 7.04 Cr | 4.93 Cr |
| Interest on Term Loan | 1.55 Cr | 1.94 Cr | 4.16 Cr | 3.47 Cr |
| Bank Charges etc | 65.86 Lk | 92.85 Lk | 1.31 Cr | 1.23 Cr |
| PBDT | 38.55 Cr | 76.16 Cr | 111.83 Cr | 120.48 Cr |
| Depreciation | 5.9 Cr | 6.38 Cr | 10.55 Cr | 12.05 Cr |
| Profit Before Taxation & Exceptional Items | 32.66 Cr | 69.79 Cr | 101.28 Cr | 108.43 Cr |
| Profit Before Tax | 32.66 Cr | 69.79 Cr | 102.31 Cr | 111.76 Cr |
| Provision for Tax | 8.84 Cr | 18.19 Cr | 23.2 Cr | 27.49 Cr |
| Current Income Tax | 8.86 Cr | 17.85 Cr | 25.21 Cr | 27.43 Cr |
| Deferred Tax | -21.43 Lk | 49.53 Lk | -1.7 Cr | 9.7 Lk |
| Profit After Tax | 23.82 Cr | 51.6 Cr | 79.1 Cr | 84.27 Cr |
| Share of Associate | 1.67 Cr | 3.51 Cr | 0 | 0 |
| Consolidated Net Profit | 25.49 Cr | 55.11 Cr | 79.1 Cr | 84.27 Cr |
| Profit Balance B/F | 81.52 Cr | 132.23 Cr | 184.27 Cr | 253.97 Cr |
| Appropriations | 107.01 Cr | 187.34 Cr | 263.38 Cr | 338.24 Cr |
| Other Appropriation | 0 | 1.15 Cr | 5.76 Cr | 4.23 Cr |
| Equity Dividend % | 30 | 50 | 60 | 85 |
| Earnings Per Share | 6.64 | 14.35 | 13.73 | 14.63 |
| Adjusted EPS | 6.64 | 14.35 | 13.73 | 14.63 |
STANDALONE PROFIT / LOSS FOR SHIVALIK BIMETAL CONTROLS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 203.72 Cr | 323.99 Cr | 420.23 Cr | 449.4 Cr |
| Sales | 203.3 Cr | 323.44 Cr | 420.11 Cr | 448.63 Cr |
| Processing Charges / Service Income | 42.4 Lk | 54.47 Lk | 12.4 Lk | 77.19 Lk |
| Net Sales | 203.72 Cr | 323.99 Cr | 420.23 Cr | 449.4 Cr |
| Increase/Decrease in Stock | -11.61 Cr | -11 Cr | -18.07 Cr | -12.93 Cr |
| Raw Material Consumed | 112.89 Cr | 172.06 Cr | 224.06 Cr | 247.58 Cr |
| Opening Raw Materials | 24.55 Cr | 32.81 Cr | 58.93 Cr | 48.41 Cr |
| Purchases Raw Materials | 121.14 Cr | 198.19 Cr | 213.54 Cr | 233.74 Cr |
| Closing Raw Materials | 32.81 Cr | 58.93 Cr | 48.41 Cr | 34.58 Cr |
| Power & Fuel Cost | 2.16 Cr | 2.9 Cr | 4.03 Cr | 5.21 Cr |
| Electricity & Power | 2.16 Cr | 2.9 Cr | 4.03 Cr | 5.21 Cr |
| Employee Cost | 22.23 Cr | 27.11 Cr | 33.95 Cr | 38.41 Cr |
| Salaries, Wages & Bonus | 19.36 Cr | 23.48 Cr | 29.18 Cr | 32.87 Cr |
| Contributions to EPF & Pension Funds | 1.26 Cr | 1.42 Cr | 1.53 Cr | 1.77 Cr |
| Workmen and Staff Welfare Expenses | 1.39 Cr | 1.99 Cr | 2.93 Cr | 3.33 Cr |
| Other Manufacturing Expenses | 14.27 Cr | 15.88 Cr | 25.25 Cr | 24.41 Cr |
| Processing Charges | 6.41 Cr | 5.62 Cr | 5.32 Cr | 6.32 Cr |
| Repairs and Maintenance | 4.13 Cr | 4.51 Cr | 6.51 Cr | 5.78 Cr |
| General and Administration Expenses | 8.28 Cr | 12.71 Cr | 16.13 Cr | 16.45 Cr |
| Rent , Rates & Taxes | 73.99 Lk | 3.21 Cr | 1.99 Cr | 2.18 Cr |
| Insurance | 40.38 Lk | 47.69 Lk | 61.67 Lk | 66.66 Lk |
| Printing and stationery | 14.3 Lk | 19.51 Lk | 26.62 Lk | 31.84 Lk |
| Professional and legal fees | 1.5 Cr | 1.81 Cr | 2.9 Cr | 2.37 Cr |
| Traveling and conveyance | 16.71 Lk | 35.51 Lk | 1.86 Cr | 2.31 Cr |
| Selling and Distribution Expenses | 18.39 Cr | 29.57 Cr | 28.42 Cr | 25.65 Cr |
| Advertisement & Sales Promotion | 14.39 Lk | 22.85 Lk | 25.76 Lk | 23.68 Lk |
| Sales Commissions & Incentives | 10.02 Cr | 14.99 Cr | 15.97 Cr | 15.21 Cr |
| Freight and Forwarding | 8.23 Cr | 14.35 Cr | 12.19 Cr | 10.2 Cr |
| Miscellaneous Expenses | 98.39 Lk | 1.27 Cr | 1.69 Cr | 2.25 Cr |
| Bad debts /advances written off | 0 | 0 | 0 | 24,000 |
| Loss on disposal of fixed assets(net) | 5,000 | 45,000 | 37,000 | 17,000 |
| Total Expenditure | 167.58 Cr | 250.51 Cr | 315.46 Cr | 347.03 Cr |
| Other Income | 4.05 Cr | 5.45 Cr | 7.93 Cr | 20.39 Cr |
| Interest Received | 23.17 Lk | 47.9 Lk | 53.41 Lk | 1.57 Cr |
| Dividend Received | 0 | 0 | 99.4 Lk | 1.56 Cr |
| Profit on sale of Fixed Assets | 12.08 Lk | 18.18 Lk | 13.14 Lk | 40.78 Lk |
| Provision Written Back | 1.47 Lk | 26.18 Lk | 7.19 Lk | 11.45 Lk |
| Foreign Exchange Gains | 2.64 Cr | 4.22 Cr | 4.65 Cr | 4.84 Cr |
| Operating Profit | 40.18 Cr | 78.93 Cr | 112.7 Cr | 122.77 Cr |
| Interest | 1.63 Cr | 2.76 Cr | 6.64 Cr | 4.37 Cr |
| Interest on Term Loan | 1.55 Cr | 1.94 Cr | 3.71 Cr | 2.74 Cr |
| Bank Charges etc | 65.86 Lk | 92.85 Lk | 1.31 Cr | 1.23 Cr |
| PBDT | 38.55 Cr | 76.16 Cr | 106.06 Cr | 118.4 Cr |
| Depreciation | 5.9 Cr | 6.38 Cr | 8.47 Cr | 10.11 Cr |
| Profit Before Taxation & Exceptional Items | 32.66 Cr | 69.79 Cr | 97.59 Cr | 108.29 Cr |
| Profit Before Tax | 32.66 Cr | 69.79 Cr | 97.59 Cr | 108.29 Cr |
| Provision for Tax | 8.5 Cr | 17.81 Cr | 24.56 Cr | 27.15 Cr |
| Current Income Tax | 8.86 Cr | 17.85 Cr | 24.31 Cr | 26.65 Cr |
| Deferred Tax | -54.59 Lk | 11.96 Lk | 54.96 Lk | 52.55 Lk |
| Profit After Tax | 24.15 Cr | 51.98 Cr | 73.03 Cr | 81.13 Cr |
| Consolidated Net Profit | 24.15 Cr | 51.98 Cr | 73.03 Cr | 81.13 Cr |
| Profit Balance B/F | 81.56 Cr | 130.93 Cr | 179.83 Cr | 243.48 Cr |
| Appropriations | 105.71 Cr | 182.9 Cr | 252.86 Cr | 324.62 Cr |
| Other Appropriation | 0 | 1.15 Cr | 5.76 Cr | 4.2 Cr |
| Equity Dividend % | 30 | 50 | 60 | 85 |
| Earnings Per Share | 6.29 | 13.53 | 12.68 | 14.08 |
| Adjusted EPS | 6.29 | 13.53 | 12.68 | 14.08 |
CONSOLIDATED CASH FLOW FOR SHIVALIK BIMETAL CONTROLS LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 34.32 Cr | 73.3 Cr | 102.31 Cr | 111.76 Cr |
| Adjustment | 5.52 Cr | 4.85 Cr | 13.66 Cr | 11.53 Cr |
| Changes In working Capital | -2.48 Cr | -64.35 Cr | -23.45 Cr | -27.56 Cr |
| Cash Flow after changes in Working Capital | 37.37 Cr | 13.8 Cr | 92.52 Cr | 95.72 Cr |
| Cash Flow from Operating Activities | 29.84 Cr | -3.48 Cr | 65.82 Cr | 68.51 Cr |
| Cash Flow from Investing Activities | -14.72 Cr | -24.18 Cr | -43.11 Cr | -18.39 Cr |
| Cash Flow from Financing Activitie | 26.87 Lk | 22.87 Cr | -18.49 Cr | -29.21 Cr |
| Net Cash Inflow / Outflow | 15.39 Cr | -4.79 Cr | 4.22 Cr | 20.92 Cr |
| Opening Cash & Cash Equivalents | 27.02 Lk | 15.66 Cr | 10.87 Cr | 17.68 Cr |
| Cash & Cash Equivalent on Amalgamation / Take over / Merger | 0 | 0 | 2.59 Cr | 0 |
| Closing Cash & Cash Equivalent | 15.66 Cr | 10.87 Cr | 17.68 Cr | 38.6 Cr |
STANDALONE CASH FLOW FOR SHIVALIK BIMETAL CONTROLS LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 32.66 Cr | 69.79 Cr | 97.59 Cr | 108.29 Cr |
| Adjustment | 7.19 Cr | 8.36 Cr | 14.54 Cr | 10.84 Cr |
| Changes In working Capital | -2.48 Cr | -64.35 Cr | -25.11 Cr | -24.75 Cr |
| Cash Flow after changes in Working Capital | 37.37 Cr | 13.8 Cr | 87.01 Cr | 94.37 Cr |
| Cash Flow from Operating Activities | 29.84 Cr | -3.48 Cr | 61.22 Cr | 67.93 Cr |
| Cash Flow from Investing Activities | -14.72 Cr | -24.18 Cr | -37.47 Cr | -13.64 Cr |
| Cash Flow from Financing Activitie | 26.87 Lk | 22.87 Cr | -17.78 Cr | -33.84 Cr |
| Net Cash Inflow / Outflow | 15.39 Cr | -4.79 Cr | 5.97 Cr | 20.44 Cr |
| Opening Cash & Cash Equivalents | 27.02 Lk | 15.66 Cr | 10.87 Cr | 16.84 Cr |
| Closing Cash & Cash Equivalent | 15.66 Cr | 10.87 Cr | 16.84 Cr | 37.28 Cr |
CONSOLIDATED BALANCE SHEET FOR SHIVALIK BIMETAL CONTROLS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 7.68 Cr | 7.68 Cr | 11.52 Cr | 11.52 Cr |
| Equity - Authorised | 15 Cr | 15 Cr | 15 Cr | 15 Cr |
| Equity - Issued | 7.68 Cr | 7.68 Cr | 11.52 Cr | 11.52 Cr |
| Equity Paid Up | 7.68 Cr | 7.68 Cr | 11.52 Cr | 11.52 Cr |
| Face Value | 2 | 2 | 2 | 2 |
| Total Reserves | 131.82 Cr | 183.92 Cr | 253.98 Cr | 329.98 Cr |
| Capital Reserves | 57,000 | 57,000 | 57,000 | 57,000 |
| Profit & Loss Account Balance | 105.86 Cr | 184.27 Cr | 254.73 Cr | 329.98 Cr |
| General Reserves | 26.37 Cr | 0 | 0 | 0 |
| Reserve excluding Revaluation Reserve | 131.82 Cr | 183.92 Cr | 253.98 Cr | 329.98 Cr |
| Shareholder's Funds | 139.5 Cr | 191.6 Cr | 265.5 Cr | 341.51 Cr |
| Secured Loans | 75.28 Lk | 1.39 Cr | 12 Cr | 4.83 Cr |
| Term Loans - Banks | 64.12 Lk | 1.17 Cr | 11.92 Cr | 4.83 Cr |
| Unsecured Loans | 7.71 Cr | 13.9 Cr | 10.37 Cr | 7.44 Cr |
| Loans - Others | 7.71 Cr | 13.9 Cr | 10.37 Cr | 7.44 Cr |
| Deferred Tax Assets / Liabilities | 4.33 Cr | 4.83 Cr | 5.47 Cr | 5.57 Cr |
| Deferred Tax Assets | 33.52 Lk | 31.01 Lk | 59.09 Lk | 65.95 Lk |
| Deferred Tax Liability | 4.67 Cr | 5.14 Cr | 6.06 Cr | 6.22 Cr |
| Other Long Term Liabilities | 40.21 Lk | 19.72 Lk | 22.87 Lk | 11.56 Lk |
| Long Term Provisions | 48.25 Lk | 50.94 Lk | 90.32 Lk | 1.11 Cr |
| Total Non-Current Liabilities | 13.68 Cr | 20.82 Cr | 28.96 Cr | 19.07 Cr |
| Trade Payables | 35.32 Cr | 41.78 Cr | 42.31 Cr | 38.98 Cr |
| Sundry Creditors | 35.32 Cr | 41.78 Cr | 42.31 Cr | 38.98 Cr |
| Other Current Liabilities | 16.28 Cr | 16.75 Cr | 27.76 Cr | 21.86 Cr |
| Advances received from customers | 5.51 Cr | 3.19 Cr | 5.53 Cr | 2.71 Cr |
| Interest Accrued But Not Due | 7.42 Lk | 18.83 Lk | 28.12 Lk | 19.9 Lk |
| Current maturity - Others | 10.48 Lk | 0 | 0 | 0 |
| Short Term Borrowings | 14.34 Cr | 34.9 Cr | 24.33 Cr | 20.83 Cr |
| Secured ST Loans repayable on Demands | 14.34 Cr | 34.9 Cr | 24.33 Cr | 20.83 Cr |
| Working Capital Loans- Sec | 0 | 0 | 0 | 20.83 Cr |
| Short Term Provisions | 1.76 Cr | 1.97 Cr | 87.47 Lk | 52.65 Lk |
| Provision for Tax | 1.49 Cr | 1.92 Cr | 79,000 | 13.58 Lk |
| Total Current Liabilities | 67.7 Cr | 95.39 Cr | 95.27 Cr | 82.19 Cr |
| Total Liabilities | 220.88 Cr | 307.81 Cr | 389.73 Cr | 442.77 Cr |
| Gross Block | 78.57 Cr | 117.24 Cr | 171.88 Cr | 181.26 Cr |
| Less: Accumulated Depreciation | 34.85 Cr | 40.2 Cr | 56.27 Cr | 63.63 Cr |
| Net Block | 43.72 Cr | 77.05 Cr | 115.61 Cr | 117.64 Cr |
| Capital Work in Progress | 24.12 Cr | 6.53 Cr | 5.33 Cr | 12.66 Cr |
| Non Current Investments | 14.93 Cr | 16.54 Cr | 7.86 Cr | 11.17 Cr |
| Long Term Investment | 14.93 Cr | 16.54 Cr | 7.86 Cr | 11.17 Cr |
| Unquoted | 14.93 Cr | 16.54 Cr | 7.86 Cr | 11.17 Cr |
| Long Term Loans & Advances | 2.6 Cr | 5.03 Cr | 3.9 Cr | 2.8 Cr |
| Other Non Current Assets | 2.21 Lk | 1.39 Lk | 13.25 Lk | 15.99 Lk |
| Total Non-Current Assets | 86.06 Cr | 108.11 Cr | 136.13 Cr | 147.85 Cr |
| Unquoted | 14.93 Cr | 16.54 Cr | 7.86 Cr | 11.17 Cr |
| Inventories | 70.14 Cr | 114.88 Cr | 131.97 Cr | 127.94 Cr |
| Raw Materials | 32.81 Cr | 58.93 Cr | 51.78 Cr | 38.53 Cr |
| Work-in Progress | 16.41 Cr | 29.75 Cr | 43.74 Cr | 59.63 Cr |
| Finished Goods | 16.15 Cr | 13.72 Cr | 22.33 Cr | 20.82 Cr |
| Stores and Spare | 1.91 Cr | 2.66 Cr | 3.79 Cr | 4.24 Cr |
| Sundry Debtors | 42.82 Cr | 59.28 Cr | 93.22 Cr | 113.74 Cr |
| Debtors more than Six months | 0 | 1.14 Lk | 13.76 Lk | 20.41 Lk |
| Debtors Others | 43.06 Cr | 59.3 Cr | 93.12 Cr | 113.57 Cr |
| Cash and Bank | 15.93 Cr | 11.82 Cr | 17.91 Cr | 38.89 Cr |
| Cash in hand | 1.84 Lk | 1.66 Lk | 4.6 Lk | 5.33 Lk |
| Balances at Bank | 15.91 Cr | 11.8 Cr | 17.86 Cr | 38.84 Cr |
| Other Current Assets | 2.28 Cr | 2.03 Cr | 2.35 Cr | 10.39 Cr |
| Prepaid Expenses | 1.12 Cr | 1.53 Cr | 1.75 Cr | 1.52 Cr |
| Short Term Loans and Advances | 3.64 Cr | 11.69 Cr | 8.16 Cr | 3.95 Cr |
| Advances recoverable in cash or in kind | 10.05 Lk | 18.28 Lk | 38.72 Lk | 23.72 Lk |
| Advance income tax and TDS | 3.59 Lk | 3.59 Lk | 7.02 Lk | 18.63 Lk |
| Total Current Assets | 134.82 Cr | 199.7 Cr | 253.6 Cr | 294.92 Cr |
| Net Current Assets (Including Current Investments) | 67.12 Cr | 104.31 Cr | 158.33 Cr | 212.72 Cr |
| Total Assets | 220.88 Cr | 307.81 Cr | 389.73 Cr | 442.77 Cr |
| Contingent Liabilities | 33.37 Cr | 33.71 Cr | 39.31 Cr | 29.08 Cr |
| Total Debt | 28.52 Cr | 57.54 Cr | 58.16 Cr | 42.27 Cr |
| Book Value | 36.33 | 49.89 | 46.09 | 59.29 |
| Adjusted Book Value | 36.33 | 49.89 | 46.09 | 59.29 |
STANDALONE BALANCE SHEET FOR SHIVALIK BIMETAL CONTROLS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 7.68 Cr | 7.68 Cr | 11.52 Cr | 11.52 Cr |
| Equity - Authorised | 15 Cr | 15 Cr | 15 Cr | 15 Cr |
| Equity - Issued | 7.68 Cr | 7.68 Cr | 11.52 Cr | 11.52 Cr |
| Equity Paid Up | 7.68 Cr | 7.68 Cr | 11.52 Cr | 11.52 Cr |
| Face Value | 2 | 2 | 2 | 2 |
| Total Reserves | 130.55 Cr | 179.5 Cr | 243.49 Cr | 316.39 Cr |
| Capital Reserves | 57,000 | 57,000 | 57,000 | 57,000 |
| Profit & Loss Account Balance | 104.56 Cr | 179.83 Cr | 244.22 Cr | 316.39 Cr |
| General Reserves | 26.37 Cr | 0 | 0 | 0 |
| Reserve excluding Revaluation Reserve | 130.55 Cr | 179.5 Cr | 243.49 Cr | 316.39 Cr |
| Shareholder's Funds | 138.24 Cr | 187.18 Cr | 255.01 Cr | 327.92 Cr |
| Secured Loans | 75.28 Lk | 1.39 Cr | 10.69 Cr | 95.66 Lk |
| Term Loans - Banks | 64.12 Lk | 1.17 Cr | 10.62 Cr | 95.66 Lk |
| Unsecured Loans | 7.71 Cr | 13.9 Cr | 10.37 Cr | 7.15 Cr |
| Loans - Others | 7.71 Cr | 13.9 Cr | 10.37 Cr | 7.15 Cr |
| Deferred Tax Assets / Liabilities | 2.87 Cr | 2.99 Cr | 3.54 Cr | 4.07 Cr |
| Deferred Tax Assets | 39.09 Lk | 36.34 Lk | 50.69 Lk | 56.82 Lk |
| Deferred Tax Liability | 3.26 Cr | 3.36 Cr | 4.05 Cr | 4.64 Cr |
| Other Long Term Liabilities | 40.21 Lk | 19.72 Lk | 0 | 0 |
| Long Term Provisions | 48.25 Lk | 50.94 Lk | 71.77 Lk | 95.35 Lk |
| Total Non-Current Liabilities | 12.22 Cr | 18.98 Cr | 25.32 Cr | 13.13 Cr |
| Trade Payables | 35.32 Cr | 41.78 Cr | 34.56 Cr | 32.14 Cr |
| Sundry Creditors | 35.32 Cr | 41.78 Cr | 34.56 Cr | 32.14 Cr |
| Other Current Liabilities | 16.28 Cr | 16.75 Cr | 25.99 Cr | 18.09 Cr |
| Advances received from customers | 5.51 Cr | 3.19 Cr | 5.5 Cr | 2.51 Cr |
| Interest Accrued But Not Due | 7.42 Lk | 18.83 Lk | 23.17 Lk | 12.72 Lk |
| Current maturity - Others | 10.48 Lk | 0 | 0 | 0 |
| Short Term Borrowings | 14.34 Cr | 34.9 Cr | 20.04 Cr | 15.94 Cr |
| Secured ST Loans repayable on Demands | 14.34 Cr | 34.9 Cr | 20.04 Cr | 15.94 Cr |
| Working Capital Loans- Sec | 0 | 0 | 0 | 15.94 Cr |
| Short Term Provisions | 1.76 Cr | 1.97 Cr | 77.97 Lk | 39.58 Lk |
| Provision for Tax | 1.49 Cr | 1.92 Cr | 70,000 | 13.22 Lk |
| Total Current Liabilities | 67.7 Cr | 95.39 Cr | 81.37 Cr | 66.56 Cr |
| Total Liabilities | 218.15 Cr | 301.56 Cr | 361.69 Cr | 407.61 Cr |
| Gross Block | 78.57 Cr | 117.24 Cr | 147.91 Cr | 158.49 Cr |
| Less: Accumulated Depreciation | 34.85 Cr | 40.2 Cr | 47.72 Cr | 54.43 Cr |
| Net Block | 43.72 Cr | 77.05 Cr | 100.19 Cr | 104.06 Cr |
| Capital Work in Progress | 24.12 Cr | 6.53 Cr | 1.6 Cr | 5.14 Cr |
| Non Current Investments | 12.21 Cr | 10.29 Cr | 23.59 Cr | 23.59 Cr |
| Long Term Investment | 12.21 Cr | 10.29 Cr | 23.59 Cr | 23.59 Cr |
| Unquoted | 12.21 Cr | 10.29 Cr | 23.59 Cr | 23.59 Cr |
| Long Term Loans & Advances | 2.6 Cr | 5.03 Cr | 3.97 Cr | 2.86 Cr |
| Other Non Current Assets | 2.21 Lk | 1.39 Lk | 1.25 Lk | 2.75 Lk |
| Total Non-Current Assets | 83.33 Cr | 101.86 Cr | 132.66 Cr | 139.1 Cr |
| Unquoted | 12.21 Cr | 10.29 Cr | 23.59 Cr | 23.59 Cr |
| Inventories | 70.14 Cr | 114.88 Cr | 121.88 Cr | 116.46 Cr |
| Raw Materials | 32.81 Cr | 58.93 Cr | 48.41 Cr | 34.58 Cr |
| Work-in Progress | 16.41 Cr | 29.75 Cr | 40.35 Cr | 55.1 Cr |
| Finished Goods | 16.15 Cr | 13.72 Cr | 21.47 Cr | 19.61 Cr |
| Stores and Spare | 1.91 Cr | 2.66 Cr | 3.47 Cr | 3.99 Cr |
| Sundry Debtors | 42.82 Cr | 59.28 Cr | 79.98 Cr | 100.52 Cr |
| Debtors more than Six months | 0 | 1.14 Lk | 13.45 Lk | 19.85 Lk |
| Debtors Others | 43.06 Cr | 59.3 Cr | 79.87 Cr | 100.35 Cr |
| Cash and Bank | 15.93 Cr | 11.82 Cr | 17.06 Cr | 37.57 Cr |
| Cash in hand | 1.84 Lk | 1.66 Lk | 4.24 Lk | 4.99 Lk |
| Balances at Bank | 15.91 Cr | 11.8 Cr | 17.02 Cr | 37.52 Cr |
| Other Current Assets | 2.28 Cr | 2.03 Cr | 2.15 Cr | 10.28 Cr |
| Prepaid Expenses | 1.12 Cr | 1.53 Cr | 1.64 Cr | 1.42 Cr |
| Short Term Loans and Advances | 3.64 Cr | 11.69 Cr | 7.96 Cr | 3.67 Cr |
| Advances recoverable in cash or in kind | 10.05 Lk | 18.28 Lk | 37.41 Lk | 22.48 Lk |
| Advance income tax and TDS | 3.59 Lk | 3.59 Lk | 0 | 3.14 Lk |
| Total Current Assets | 134.82 Cr | 199.7 Cr | 229.03 Cr | 268.51 Cr |
| Net Current Assets (Including Current Investments) | 67.12 Cr | 104.31 Cr | 147.67 Cr | 201.95 Cr |
| Total Assets | 218.15 Cr | 301.56 Cr | 361.69 Cr | 407.61 Cr |
| Contingent Liabilities | 30.52 Cr | 32.82 Cr | 35.2 Cr | 26.46 Cr |
| Total Debt | 28.52 Cr | 57.54 Cr | 52.45 Cr | 31.29 Cr |
| Book Value | 36 | 48.74 | 0 | 56.93 |
| Adjusted Book Value | 36 | 48.74 | 44.27 | 56.93 |
FINANCIAL RATIOS (CONSOLIDATED) FOR SHIVALIK BIMETAL CONTROLS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 6.64 | 14.35 | 13.73 | 14.63 |
| CEPS(Rs) | 7.74 | 15.1 | 15.56 | 16.72 |
| DPS(Rs) | 0.6 | 1 | 1.2 | 1.7 |
| Book NAV/Share(Rs) | 36.33 | 49.89 | 46.09 | 59.29 |
| Tax Rate(%) | 27.06 | 26.06 | 22.68 | 24.6 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 17.74 | 22.68 | 23.16 | 20.88 |
| EBIT Margin(%) | 16.83 | 22.39 | 23.25 | 22.93 |
| Pre Tax Margin(%) | 16.03 | 21.54 | 21.75 | 21.96 |
| PAT Margin (%) | 11.69 | 15.93 | 16.82 | 16.56 |
| Cash Profit Margin (%) | 14.59 | 17.9 | 19.06 | 18.93 |
| Performance Ratios | ||||
| ROA(%) | 12.42 | 19.52 | 22.68 | 20.24 |
| ROE(%) | 18.7 | 31.17 | 34.61 | 27.76 |
| ROCE(%) | 22.25 | 34.79 | 38.18 | 32.99 |
| Asset Turnover(x) | 1.06 | 1.23 | 1.35 | 1.22 |
| Sales/Fixed Asset(x) | 2.69 | 3.32 | 3.24 | 2.88 |
| Working Capital/Sales(x) | 3.04 | 3.11 | 2.97 | 2.39 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.37 | 0.3 | 0.31 | 0.35 |
| Receivable days | 66.08 | 57.51 | 59.17 | 74.22 |
| Inventory Days | 108.09 | 104.22 | 95.78 | 93.21 |
| Payable days | 50.03 | 87.36 | 62.59 | 52.46 |
| Valuation Parameters | ||||
| PER(x) | 12.84 | 35.78 | 37.28 | 35.47 |
| PCE(x) | 11.01 | 34.01 | 32.89 | 31.03 |
| Price/Book(x) | 2.35 | 10.29 | 11.11 | 8.75 |
| Yield(%) | 0.7 | 0.19 | 0.23 | 0.33 |
| EV/Net Sales(x) | 1.67 | 6.23 | 6.36 | 5.88 |
| EV/Core EBITDA(x) | 8.46 | 25.56 | 25.15 | 23.86 |
| EV/EBIT(x) | 9.91 | 27.81 | 27.34 | 25.65 |
| EV/CE(x) | 1.54 | 6.55 | 7.67 | 7.8 |
| M Cap / Sales | 1.61 | 6.09 | 6.27 | 5.87 |
| Growth Ratio | ||||
| Net Sales Growth(%) | 8.82 | 59.03 | 45.18 | 8.2 |
| Core EBITDA Growth(%) | 59.74 | 96.42 | 50.61 | 5.5 |
| EBIT Growth(%) | 76.64 | 111.61 | 43.76 | 6.71 |
| PAT Growth(%) | 86.6 | 116.62 | 43.53 | 6.53 |
| EPS Growth(%) | 89.45 | 116.22 | -4.31 | 6.53 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.2 | 0.3 | 0.22 | 0.12 |
| Current Ratio(x) | 1.99 | 2.09 | 2.66 | 3.59 |
| Quick Ratio(x) | 0.96 | 0.89 | 1.28 | 2.03 |
| Interest Cover(x) | 21.05 | 26.25 | 15.53 | 23.67 |
| Total Debt/Mcap(x) | 0.09 | 0.03 | 0.02 | 0.01 |
FINANCIAL RATIOS (STANDALONE) FOR SHIVALIK BIMETAL CONTROLS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 6.29 | 13.53 | 12.68 | 14.08 |
| CEPS(Rs) | 7.83 | 15.2 | 14.15 | 15.84 |
| DPS(Rs) | 0.6 | 1 | 1.2 | 1.7 |
| Book NAV/Share(Rs) | 36 | 48.74 | 44.27 | 56.93 |
| Tax Rate(%) | 26.04 | 25.52 | 25.17 | 25.07 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 17.74 | 22.68 | 24.93 | 22.78 |
| EBIT Margin(%) | 16.83 | 22.39 | 24.8 | 25.07 |
| Pre Tax Margin(%) | 16.03 | 21.54 | 23.22 | 24.1 |
| PAT Margin (%) | 11.86 | 16.04 | 17.38 | 18.05 |
| Cash Profit Margin (%) | 14.75 | 18.01 | 19.39 | 20.3 |
| Performance Ratios | ||||
| ROA(%) | 12.72 | 20 | 22.02 | 21.09 |
| ROE(%) | 19.05 | 31.94 | 33.03 | 27.84 |
| ROCE(%) | 22.33 | 35.27 | 37.75 | 33.8 |
| Asset Turnover(x) | 1.07 | 1.25 | 1.27 | 1.17 |
| Sales/Fixed Asset(x) | 2.69 | 3.31 | 3.15 | 2.93 |
| Working Capital/Sales(x) | 3.04 | 3.11 | 2.85 | 2.23 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.37 | 0.3 | 0.32 | 0.34 |
| Receivable days | 66.08 | 57.51 | 60.48 | 73.3 |
| Inventory Days | 108.09 | 104.22 | 102.82 | 96.79 |
| Payable days | 50.03 | 87.36 | 67.63 | 51.87 |
| Valuation Parameters | ||||
| PER(x) | 13.55 | 37.94 | 40.38 | 36.84 |
| PCE(x) | 10.89 | 33.79 | 36.19 | 32.76 |
| Price/Book(x) | 2.37 | 10.53 | 11.56 | 9.12 |
| Yield(%) | 0.7 | 0.19 | 0.23 | 0.33 |
| EV/Net Sales(x) | 1.67 | 6.23 | 7.1 | 6.64 |
| EV/Core EBITDA(x) | 8.46 | 25.56 | 26.48 | 24.3 |
| EV/EBIT(x) | 9.91 | 27.81 | 28.63 | 26.48 |
| EV/CE(x) | 1.56 | 6.69 | 8.25 | 8.3 |
| M Cap / Sales | 1.61 | 6.09 | 7.02 | 6.65 |
| Growth Ratio | ||||
| Net Sales Growth(%) | 8.82 | 59.03 | 29.71 | 6.94 |
| Core EBITDA Growth(%) | 59.74 | 96.42 | 42.79 | 8.93 |
| EBIT Growth(%) | 76.64 | 111.61 | 43.67 | 8.08 |
| PAT Growth(%) | 89.23 | 115.21 | 40.5 | 11.1 |
| EPS Growth(%) | 89.22 | 115.21 | -6.33 | 11.1 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.21 | 0.31 | 0.21 | 0.1 |
| Current Ratio(x) | 1.99 | 2.09 | 2.81 | 4.03 |
| Quick Ratio(x) | 0.96 | 0.89 | 1.32 | 2.28 |
| Interest Cover(x) | 21.05 | 26.25 | 15.69 | 25.8 |
| Total Debt/Mcap(x) | 0.09 | 0.03 | 0.02 | 0.01 |
SHARE HOLDING PATTERN FOR SHIVALIK BIMETAL CONTROLS LIMITED
| Date | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 60.61 | 60.61 | 59.82 | 59.82 | 59.82 | 50.30 | 50.30 | 50.34 | 50.35 | 33.17 |
| FII % | 0.05 | 0.06 | 0.07 | 0.08 | 0.46 | 4.18 | 3.61 | 3.26 | 2.73 | 3.96 |
| DII % | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.86 | 0.54 | 0.40 | 0.40 | 0.82 |
| Public % | 39.18 | 39.17 | 39.16 | 39.15 | 38.77 | 43.28 | 43.49 | 43.72 | 43.80 | 42.85 |
PEER COMPARISON FOR SHIVALIK BIMETAL CONTROLS LIMITED
CORPORATE ACTIONS FOR SHIVALIK BIMETAL
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 30-Oct-2024 | Board Meeting - Quarterly Results | 06-Nov-2024 |
| BSE 30-Aug-2024 | Book Closure - Rs.1.0000 per share(50%)Final Dividend & A.G.M. | 20-Sep-2024 26-Sep-2024 |
| BSE 30-Aug-2024 | AGM - Rs.1.0000 per share(50%)Final Dividend & A.G.M. | 26-Sep-2024 26-Sep-2024 |
| BSE 30-Jul-2024 | Board Meeting - Quarterly Results | 06-Aug-2024 |
| BSE 29-May-2024 | Dividend - Rs.1.0000 per share(50%)Final Dividend | |
| BSE 20-Feb-2024 | Dividend - Interim Dividend | |
| BSE 16-Feb-2024 | Dividend - Rs.0.7000 per share(35%)Interim Dividend | |
| BSE 31-Jan-2024 | Board Meeting - Quarterly Results & Interim Dividend | 07-Feb-2024 |
| BSE 30-Oct-2023 | Board Meeting - Quarterly Results | 06-Nov-2023 |
| BSE 12-Sep-2023 | Book Closure - Rs.0.7000 per share(35%)Final Dividend & A.G.M. | 20-Sep-2023 26-Sep-2023 |
| BSE 24-Jul-2023 | Board Meeting - Quarterly Results | 31-Jul-2023 |
| BSE 17-May-2023 | Dividend - Rs.0.7000 per share(35%)Final Dividend | |
| BSE 09-May-2023 | Board Meeting - Final Dividend & Audited Results | 17-May-2023 |
| BSE 20-Feb-2023 | Dividend - Interim Dividend | |
| BSE 30-Jan-2023 | Board Meeting - Quarterly Results & Interim Dividend | 07-Feb-2023 |
| BSE 27-Oct-2022 | Board Meeting - Quarterly Results | 04-Nov-2022 |
| BSE 29-Aug-2022 | Book Closure - Rs.0.5000 per share(25%)Final Dividend & A.G.M. | 21-Sep-2022 27-Sep-2022 |
| BSE 29-Aug-2022 | AGM - Rs.0.5000 per share(25%)Final Dividend & A.G.M. | 27-Sep-2022 27-Sep-2022 |
| BSE 29-Aug-2022 | Bonus issue - Bonus Issue Inter alia, approved: 1. Issue of Bonus shares in the ratio of 2:1, i.e., one Bonus equity shares of Rs. 2/- each for every Two fully paid up equity shares held, as on the record date. The record dates ascertain members eligible to receive will be fixed in due course. Details as required under Regulation 30 of SEBI (Listing Obligations & Disclosure Requirements) Regulations, 2015 (?Lis... | 29-Aug-2022 |
| BSE 22-Aug-2022 | Board Meeting - Bonus issue | 29-Aug-2022 |
| BSE 22-Aug-2022 | Bonus issue - Bonus issue | 29-Aug-2022 |
| BSE 02-Aug-2022 | Board Meeting - Quarterly Results | 09-Aug-2022 |
| BSE 30-May-2022 | Dividend - Rs.0.5000 per share(25%)Final Dividend | |
| BSE 23-May-2022 | Board Meeting - Final Dividend & Audited Results | 30-May-2022 |
| BSE 12-Apr-2022 | SAST - Pursuant to Regulation 30 of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015 ('the Regulation'), we would like to inform that the Company has signed an agreement(s): a)To purchase the 50% shareholding from the joint venture partner, PortWest Corporation (Formerly known as Checon Corporation USA) in Shivalik Engineered Products Private Limited Checon Shivalik Contact So... | |
| BSE 10-Feb-2022 | Dividend - 03/03/2022 Equity Interim Dividend | |
| BSE 25-Jan-2022 | Board Meeting - Quarterly Results & Interim Dividend | 02-Feb-2022 |
| BSE 25-Oct-2021 | Board Meeting - Quarterly Results | 02-Nov-2021 |
CORPORATE ANNOUNCEMENTS FOR SHIVALIK BIMETAL
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 30-Oct-2024 | Intimation FILE | Board Meeting Intimation for Consideration And Approval Of The Unaudited Financial Results For The Quarter And Half Year Ended September 30 2024. SHIVALIK BIMETAL CONTROLS LTD.has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 06/11/2024 inter alia to consider and approve Unaudited standalone and consolidated financial results for the quarter and half year ended September 30 2024 |
| BSE 28-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Resignation of Director Resignation of Mr. S.S. Sandhu for post of Chairmanship and Whole Time Director of the Company with effect from close of business hours on 06th day of November 2024. |
| BSE 26-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Resignation of Director Resignation of Mrs. Harpreet Kaur Non-Executive Non-Independent Director of the company |
| BSE 14-Oct-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Intimation for Loss of Share Certificates |
| BSE 10-Oct-2024 | General FILE | Disclosures under Reg. 10(7) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 10(7) in respect of acquisition under Regulation 10(1)(a)(ii)of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for O D Finance & Investment Pvt Ltd |
| BSE 10-Oct-2024 | General Announcements FILE | Intimation Of Receipt Of Report Under Reg 10(7) Of SEBI (SAST) 2011 Report under Reg 10(7) of SEBI (SAST) 2011 |
| BSE 10-Oct-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Certificate under Regulation 74(5) of SEBI (DP) Regulations 2018 |
| BSE 03-Oct-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for Angad Sandhu |
| BSE 03-Oct-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for Sumer Ghumman |
| BSE 03-Oct-2024 | General FILE | Disclosures under Reg. 10(6) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 10(6) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for Sumer Ghumman & Others |
| BSE 03-Oct-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for O D Finance & Investments Pvt Ltd |
| BSE 03-Oct-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for B S Sandhu & Associates Pvt Ltd |
| BSE 03-Oct-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for Angad Estates Pvt Ltd |
| BSE 01-Oct-2024 | General Announcements FILE | Disclosure Under SEBI (PIT) Regulation 2015 Disclosure under SEBI (PIT) Regulations 2015 |
| BSE 01-Oct-2024 | General Announcements FILE | Intimation Of Receipt Of Disclosure Under Regulation 29(2) Of SEBI (SAST) Regulation 2011 Disclosure under Regulation 29 of SEBI (SAST) Regulation 2011 |
| BSE 01-Oct-2024 | General Announcements FILE | Intimation Of Receipt Of Disclosure Under Reg 10(6) Of SEBI (SAST) Regulation 2011 Disclosure under Reg 10(6) of SEBI (SAST) Regulation 2011 |
| BSE 01-Oct-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for Sirmaur Hospitality Pvt Ltd |
| BSE 01-Oct-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for Ultra Portfolio Management Pvt Ltd |
| BSE 01-Oct-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for Amar Engineering Company Pvt Ltd |
| BSE 01-Oct-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for Jaspal Singh Dhillon |
| BSE 01-Oct-2024 | General FILE | Disclosures under Reg. 29(2) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(2) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for Manjit Kaur |
| BSE 30-Sep-2024 | General FILE | Disclosures under Reg. 29(1) of SEBI (SAST) Regulations 2011 The Exchange has received the disclosure under Regulation 29(1) of SEBI (Substantial Acquisition of Shares & Takeovers) Regulations 2011 for SBI Mutual Fund |
| BSE 30-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Press Release dated September 30 2024 |
| BSE 28-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer''s Report Details regarding voting results of the 40th Annual General Meeting held on Thursday 26th day of September 2024 along with Scrutinizers Report |
| BSE 26-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Management Change in Management-- 40th Annual General Meeting |
| BSE 26-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Press Release / Media Release Press Release dated September 26 2024 |
| BSE 26-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Outcome of AGM Proceeding of 40th Annual General Meeting |
| BSE 25-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper Publication of addendum to the Notice of 40th Annual General Meeting |
| BSE 24-Sep-2024 | General Announcements FILE | Addendum To The Notice Of The 40Th Annual General Meeting Addendum to the Notice of the 40th Annual General Meeting |
| BSE 23-Sep-2024 | Intimation FILE | Closure of Trading Window Intimation for Closure of Trading Window |
INSIDER TRADING FOR SHIVALIK BIMETAL
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 27-Sep-2024 27-Sep-2024 | Sell Market | 2,121,460 @ 0.00 (0.00 %) | Amar Engineering Company Pvt Ltd |
| BSE 27-Sep-2024 27-Sep-2024 | Sell Market | 4,965,000 @ 0.00 (0.00 %) | Angad Estates Pvt Ltd |
| BSE 27-Sep-2024 27-Sep-2024 | Buy Inter-Se Transfer | 456,000 @ 0.00 (0.79 %) | O D Finance and Investment Pvt Ltd |
| BSE 27-Sep-2024 27-Sep-2024 | Sell Inter-Se Transfer | 456,000 @ 0.00 (0.00 %) | Angad Sandhu |
| BSE 27-Sep-2024 27-Sep-2024 | Sell Off Market | 455,600 @ 0.00 (0.00 %) | B S Sandhu and Associates Pvt Ltd |
| BSE 27-Sep-2024 27-Sep-2024 | Sell Market | 400,000 @ 0.00 (0.00 %) | B S Sandhu and Associates Pvt Ltd |
| BSE 27-Sep-2024 30-Sep-2024 | Sell Inter-Se Transfer | 264,000 @ 0.00 (0.00 %) | Manjit Kaur |
| BSE 27-Sep-2024 30-Sep-2024 | Buy Inter-Se Transfer | 270,000 @ 0.00 (0.46 %) | Sumer Ghumman |
| BSE 27-Sep-2024 27-Sep-2024 | Sell Market | 2,866,270 @ 0.00 (0.00 %) | Ultra Portfolio Management Pvt Ltd |
| BSE 30-Sep-2024 30-Sep-2024 | Sell Inter-Se Transfer | 6,000 @ 0.00 (0.00 %) | Jaspal Singh Dhillon |
| BSE 09-Sep-2024 09-Sep-2024 | Buy Market | 4,000 @ 0.00 (0.01 %) | Kanav Anand |
| BSE 12-Aug-2024 13-Aug-2024 | Buy Gift | 1,512,000 @ 0.00 (2.62 %) | Sumer Ghumman |
| BSE 12-Aug-2024 12-Aug-2024 | Sell Gift | 648,000 @ 0.00 (0.00 %) | Sarita Sandhu |
| BSE 13-Aug-2024 13-Aug-2024 | Sell Gift | 864,000 @ 0.00 (0.00 %) | Satinder Jeet Singh Sandhu |
| BSE 04-Jun-2024 04-Jun-2024 | Buy Market | 4,000 @ 0.00 (0.01 %) | TSL Holdings Pvt Ltd |
| BSE 03-Jun-2024 03-Jun-2024 | Buy Market | 4,800 @ 0.00 (0.01 %) | TSL Holdings Pvt Ltd |
| BSE 18-Mar-2024 20-Mar-2024 | Buy Market | 3,000 @ 0.00 (0.01 %) | OD Finance and Investment Pvt Ltd |
| BSE 14-Mar-2024 15-Mar-2024 | Buy Market | 7,000 @ 0.00 (0.01 %) | OD Finance and Investment Pvt Ltd |
| BSE 14-Mar-2024 15-Mar-2024 | Buy Market | 7,000 @ 0.00 (0.01 %) | Ultra Portfolio Management Pvt Ltd |
| BSE 18-Mar-2024 20-Mar-2024 | Buy Market | 3,000 @ 0.00 (0.01 %) | Ultra Portfolio Management Pvt Ltd |
| BSE 07-Aug-2023 07-Aug-2023 | Sell Market | 114,000 @ 0.00 (0.00 %) | Devinderjeet Singh Sandhu |
| BSE 07-Aug-2023 07-Aug-2023 | Sell Market | 367,273 @ 0.00 (0.00 %) | Gurbir Sandhu |
| BSE 07-Aug-2023 07-Aug-2023 | Sell Market | 3,700 @ 0.00 (0.01 %) | Kanav Anand |
| BSE 07-Aug-2023 07-Aug-2023 | Sell Market | 5,000,000 @ 0.00 (8.68 %) | TSL Holdings Pvt Ltd |
BULK BLOCK DEALS FOR SHIVALIK BIMETAL CONTROLS LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| BSE 07-Aug-2023 | Buy BULK | 12,199 @ 585.34 | PATRONUS RESEARCH LLP |
| BSE 07-Aug-2023 | Sell BULK | 305,784 @ 566.95 | PATRONUS RESEARCH LLP |
DIVIDEND BY SHIVALIK BIMETAL CONTROLS LIMITED
| Ex Dividend Date | Dividend Type | Dividend |
|---|---|---|
| 20-Feb-2025 | INTERIM DIVIDEND | 1.2 |
| 19-Sep-2024 | DIVIDEND | 1 |
| 16-Feb-2024 | INTERIM DIVIDEND | 0.7 |
| 18-Sep-2023 | DIVIDEND | 0.7 |
| 20-Feb-2023 | INTERIM DIVIDEND | 0.5 |
| 19-Sep-2022 | DIVIDEND | 0.5 |
| 10-Feb-2022 | INTERIM DIVIDEND | 0.5 |
| 07-Sep-2021 | DIVIDEND | 0.3 |
| 17-Feb-2021 | INTERIM DIVIDEND | 0.3 |
SPLIT / BONUS BY SHIVALIK BIMETAL CONTROLS LIMITED
| Ex Date | Type | Detail |
|---|---|---|
| 12-Oct-2022 | BONUS | 1:2 |
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed