Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Metal - Non Ferrous

Rating :
68/99

BSE: 513097 | NSE: Not Listed

94.00
1.30 (1.40%)
19-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  92.00
  •  94.90
  •  92.00
  •  92.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7557
  •  7.10
  •  143.85
  •  75.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 360.03
  • 17.73
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 395.57
  • 0.32%
  • 3.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.88%
  • 1.30%
  • 35.39%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 2.42%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.56
  • 14.62
  • 17.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.92
  • 22.37
  • 15.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.83
  • 35.27
  • 57.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.02
  • 12.74
  • 15.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.30
  • 1.78
  • 2.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.59
  • 8.56
  • 10.12

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
-
159.70
118.79
108.68
94.97
76.18
75.05
75.76
Net Sales Growth
-
34.44%
9.30%
14.44%
24.67%
1.51%
-0.94%
 
Cost Of Goods Sold
-
81.36
62.16
64.43
55.65
43.30
44.97
41.31
Gross Profit
-
78.34
56.63
44.25
39.32
32.88
30.08
34.45
GP Margin
-
49.05%
47.67%
40.72%
41.40%
43.16%
40.08%
45.47%
Total Expenditure
-
132.23
99.80
94.78
84.75
65.99
66.13
66.16
Power & Fuel Cost
-
2.02
1.91
1.99
1.52
0.83
0.70
0.64
% Of Sales
-
1.26%
1.61%
1.83%
1.60%
1.09%
0.93%
0.84%
Employee Cost
-
14.48
12.41
12.90
5.95
4.48
4.13
3.28
% Of Sales
-
9.07%
10.45%
11.87%
6.27%
5.88%
5.50%
4.33%
Manufacturing Exp.
-
8.23
6.83
5.26
5.83
4.12
3.14
5.26
% Of Sales
-
5.15%
5.75%
4.84%
6.14%
5.41%
4.18%
6.94%
General & Admin Exp.
-
9.73
6.97
5.43
8.90
7.33
6.24
7.09
% Of Sales
-
6.09%
5.87%
5.00%
9.37%
9.62%
8.31%
9.36%
Selling & Distn. Exp.
-
15.59
8.82
4.02
6.37
5.16
4.47
5.87
% Of Sales
-
9.76%
7.42%
3.70%
6.71%
6.77%
5.96%
7.75%
Miscellaneous Exp.
-
0.82
0.69
0.76
0.53
0.77
2.49
2.72
% Of Sales
-
0.51%
0.58%
0.70%
0.56%
1.01%
3.32%
3.59%
EBITDA
-
27.47
18.99
13.90
10.22
10.19
8.92
9.60
EBITDA Margin
-
17.20%
15.99%
12.79%
10.76%
13.38%
11.89%
12.67%
Other Income
-
2.30
2.07
0.66
2.19
1.39
0.68
2.68
Interest
-
3.31
2.54
4.43
4.24
3.11
3.23
2.97
Depreciation
-
4.62
4.54
4.31
2.68
1.85
1.61
1.62
PBT
-
21.85
13.98
5.83
5.49
6.61
4.75
7.69
Tax
-
6.09
5.48
2.38
2.78
1.86
0.19
0.33
Tax Rate
-
27.86%
39.28%
42.27%
50.64%
28.14%
4.00%
4.29%
PAT
-
15.77
8.47
3.25
2.72
4.75
4.57
7.36
PAT before Minority Interest
-
15.77
8.47
3.25
2.72
4.75
4.57
7.36
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
9.87%
7.13%
2.99%
2.86%
6.24%
6.09%
9.71%
PAT Growth
-
86.19%
160.62%
19.49%
-42.74%
3.94%
-37.91%
 
Unadjusted EPS
-
4.31
2.12
1.73
1.41
2.47
2.38
3.83

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
82.99
68.42
54.76
45.87
44.50
40.61
37.06
Share Capital
7.68
3.84
3.84
3.84
3.84
3.84
3.84
Total Reserves
75.31
64.58
50.92
42.03
40.66
36.77
33.22
Non-Current Liabilities
13.05
9.86
7.97
43.49
33.51
26.99
20.01
Secured Loans
1.35
2.09
1.61
38.49
30.52
24.50
17.36
Unsecured Loans
6.09
3.27
3.29
2.15
0.87
0.35
0.42
Long Term Provisions
0.29
0.27
0.26
0.00
0.00
0.00
0.00
Current Liabilities
50.86
37.22
61.80
26.88
22.94
19.85
23.39
Trade Payables
17.40
8.17
8.17
17.50
10.38
14.23
17.31
Other Current Liabilities
9.65
8.24
10.31
4.52
9.48
1.78
2.15
Short Term Borrowings
23.02
19.95
36.92
0.00
0.00
0.00
0.00
Short Term Provisions
0.79
0.87
6.40
4.87
3.09
3.84
3.93
Total Liabilities
146.90
115.50
124.53
116.24
100.95
87.45
80.46
Net Block
47.12
45.06
41.33
36.69
34.86
20.47
20.08
Gross Block
68.86
63.11
69.58
51.07
46.84
30.91
29.48
Accumulated Depreciation
21.75
18.05
28.25
14.38
11.98
10.43
9.40
Non Current Assets
60.60
57.08
54.49
40.07
36.02
29.02
20.32
Capital Work in Progress
4.72
4.47
4.28
1.96
0.95
7.06
0.03
Non Current Investment
7.75
6.99
0.48
0.19
0.02
0.02
0.20
Long Term Loans & Adv.
0.93
0.53
8.09
0.00
0.00
0.00
0.00
Other Non Current Assets
0.08
0.03
0.30
0.00
0.00
0.00
0.00
Current Assets
86.30
58.43
70.04
76.07
64.81
58.34
60.14
Current Investments
0.00
0.00
0.31
0.00
0.00
0.00
0.00
Inventories
40.60
26.07
26.57
33.67
19.60
22.16
24.08
Sundry Debtors
33.59
26.42
26.30
27.64
25.40
23.72
25.07
Cash & Bank
0.35
1.09
8.22
2.21
3.58
2.89
2.32
Other Current Assets
11.75
0.78
1.22
0.20
16.24
9.57
8.67
Short Term Loans & Adv.
8.73
4.07
7.43
12.35
16.08
9.47
8.60
Net Current Assets
35.44
21.20
8.24
49.19
41.87
38.49
36.75
Total Assets
146.90
115.51
124.53
116.24
100.95
87.45
80.46

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
5.16
11.73
15.75
1.79
7.53
8.61
11.76
PBT
22.62
13.70
6.57
5.49
6.61
4.75
7.69
Adjustment
7.27
7.34
8.88
6.93
4.89
5.26
5.04
Changes in Working Capital
-20.00
-4.59
1.87
-8.72
-3.04
-0.94
0.35
Cash after chg. in Working capital
9.89
16.44
17.32
3.70
8.46
9.08
13.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.73
-4.71
-1.57
-1.92
-0.93
-0.47
-1.32
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-7.13
-3.10
-2.39
-6.73
-9.21
-10.88
-1.07
Net Fixed Assets
-6.00
-5.71
-28.69
-2.86
-1.30
-0.52
Net Investments
0.00
8.58
-5.74
-2.62
-0.75
-7.34
Others
-1.13
-5.97
32.04
-1.25
-7.16
-3.02
Cash from Financing Activity
2.01
-16.57
-5.54
3.57
2.36
2.71
-9.26
Net Cash Inflow / Outflow
0.05
-7.94
7.82
-1.37
0.68
0.44
1.44
Opening Cash & Equivalents
0.18
8.12
0.39
3.58
2.89
2.45
0.88
Closing Cash & Equivalent
0.23
0.18
8.22
2.21
3.58
2.89
2.32

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
21.61
17.82
14.26
11.92
11.56
10.55
9.65
ROA
12.02%
7.06%
2.70%
2.50%
5.04%
5.44%
9.15%
ROE
20.83%
13.75%
6.46%
6.02%
11.19%
11.77%
19.87%
ROCE
23.31%
16.59%
10.68%
12.00%
13.78%
13.29%
19.46%
Fixed Asset Turnover
2.45
1.89
1.92
2.07
2.08
2.69
2.85
Receivable days
67.73
76.62
85.06
95.61
110.81
109.50
108.97
Inventory Days
75.25
76.49
94.98
96.03
94.22
103.77
104.63
Payable days
36.02
30.29
50.19
62.76
72.83
95.04
106.79
Cash Conversion Cycle
106.96
122.83
129.85
128.88
132.20
118.22
106.81
Total Debt/Equity
0.43
0.42
0.86
0.89
0.71
0.61
0.48
Interest Cover
7.60
6.49
2.27
2.30
3.13
2.47
3.59

News Update:


  • Shivalik Bimetal - Quarterly Results
    5th Nov 2018, 15:50 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.