Nifty
:
21995.85
Sensex
:
72488.99
-152.05 (-0.69%)
-454.69 (-0.62%)
Nifty
Sensex
:
:
21995.85
72488.99
-152.05 (-0.69%)
-454.69 (-0.62%)

Shivalik Bimetal Controls Ltd.

Metal - Non Ferrous

Rating :
N/A

BSE: 513097 | NSE: SBCL

NSE BSE
559.90
18-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  555.00
  •  570.00
  •  552.10
  •  559.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  49245
  •  277.07
  •  750.00
  •  460.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,227.85
  • 40.26
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,237.85
  • 0.21%
  • 10.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.09%
  • 2.48%
  • 36.29%
  • FII
  • DII
  • Others
  • 3.61%
  • 1.27%
  • 5.26%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.94
  • 19.45
  • 32.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.47
  • 25.11
  • 24.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 35.39
  • 28.39
  • 49.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.68
  • 28.70
  • 35.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.47
  • 6.48
  • 9.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.17
  • 17.46
  • 23.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
126.21
118.40
6.60%
127.77
117.60
8.65%
127.19
110.78
14.81%
123.60
89.32
38.38%
Expenses
101.03
89.72
12.61%
98.59
90.61
8.81%
97.04
85.36
13.68%
95.74
70.08
36.62%
EBITDA
25.18
28.68
-12.20%
29.17
26.99
8.08%
30.15
25.42
18.61%
27.86
19.24
44.80%
EBIDTM
19.95%
24.22%
22.83%
22.95%
23.71%
22.95%
22.54%
21.54%
Other Income
1.37
0.65
110.77%
2.35
2.18
7.80%
1.43
5.38
-73.42%
1.72
1.53
12.42%
Interest
1.27
1.95
-34.87%
1.22
1.84
-33.70%
1.30
1.61
-19.25%
1.65
1.20
37.50%
Depreciation
3.10
2.73
13.55%
2.92
2.59
12.74%
2.94
2.47
19.03%
2.76
1.86
48.39%
PBT
22.18
24.65
-10.02%
27.38
24.74
10.67%
27.35
26.72
2.36%
25.17
17.70
42.20%
Tax
6.03
6.44
-6.37%
7.12
6.76
5.33%
6.64
5.83
13.89%
4.17
4.53
-7.95%
PAT
16.16
18.21
-11.26%
20.26
17.98
12.68%
20.71
20.89
-0.86%
21.00
13.17
59.45%
PATM
12.80%
15.38%
15.86%
15.29%
16.28%
18.85%
16.99%
14.74%
EPS
2.94
2.89
1.73%
3.53
3.34
5.69%
3.69
3.76
-1.86%
3.73
2.51
48.61%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Net Sales
504.77
470.37
323.99
203.72
187.22
193.39
157.86
118.79
108.68
94.97
76.18
Net Sales Growth
15.75%
45.18%
59.04%
8.81%
-3.19%
22.51%
32.89%
9.30%
14.44%
24.67%
 
Cost Of Goods Sold
273.88
245.16
161.06
101.28
107.18
95.88
81.36
62.16
64.43
55.65
43.30
Gross Profit
230.89
225.21
162.93
102.44
80.05
97.52
76.50
56.63
44.25
39.32
32.88
GP Margin
45.74%
47.88%
50.29%
50.28%
42.76%
50.43%
48.46%
47.67%
40.72%
41.40%
43.16%
Total Expenditure
392.40
361.42
250.51
167.58
166.47
157.85
132.23
99.80
94.78
84.75
65.99
Power & Fuel Cost
-
4.52
2.90
2.16
2.06
2.04
2.02
1.91
1.99
1.52
0.83
% Of Sales
-
0.96%
0.90%
1.06%
1.10%
1.05%
1.28%
1.61%
1.83%
1.60%
1.09%
Employee Cost
-
38.10
27.11
22.23
20.02
16.92
14.48
12.41
12.90
5.95
4.48
% Of Sales
-
8.10%
8.37%
10.91%
10.69%
8.75%
9.17%
10.45%
11.87%
6.27%
5.88%
Manufacturing Exp.
-
25.63
15.88
14.27
8.01
8.76
8.23
6.83
5.26
5.83
4.12
% Of Sales
-
5.45%
4.90%
7.00%
4.28%
4.53%
5.21%
5.75%
4.84%
6.14%
5.41%
General & Admin Exp.
-
17.70
12.71
8.28
9.91
12.79
9.73
6.97
5.43
8.90
7.33
% Of Sales
-
3.76%
3.92%
4.06%
5.29%
6.61%
6.16%
5.87%
5.00%
9.37%
9.62%
Selling & Distn. Exp.
-
28.72
29.57
18.39
18.22
19.99
15.59
8.82
4.02
6.37
5.16
% Of Sales
-
6.11%
9.13%
9.03%
9.73%
10.34%
9.88%
7.42%
3.70%
6.71%
6.77%
Miscellaneous Exp.
-
1.59
1.27
0.98
1.07
1.48
0.82
0.69
0.76
0.53
5.16
% Of Sales
-
0.34%
0.39%
0.48%
0.57%
0.77%
0.52%
0.58%
0.70%
0.56%
1.01%
EBITDA
112.36
108.95
73.48
36.14
20.75
35.54
25.63
18.99
13.90
10.22
10.19
EBITDA Margin
22.26%
23.16%
22.68%
17.74%
11.08%
18.38%
16.24%
15.99%
12.79%
10.76%
13.38%
Other Income
6.87
9.92
5.45
4.05
4.41
5.39
4.15
2.07
0.66
2.19
1.39
Interest
5.44
7.04
2.76
1.63
2.94
3.58
3.31
2.54
4.43
4.24
3.11
Depreciation
11.72
10.55
6.38
5.90
6.01
4.85
4.62
4.54
4.31
2.68
1.85
PBT
102.08
101.28
69.79
32.66
16.21
32.50
21.86
13.98
5.83
5.49
6.61
Tax
23.96
23.20
18.19
8.84
3.71
9.83
6.09
5.48
2.38
2.78
1.86
Tax Rate
23.47%
22.91%
26.06%
27.07%
22.53%
30.25%
27.86%
39.28%
42.27%
50.64%
28.14%
PAT
78.13
79.10
55.11
23.82
12.77
22.67
15.77
8.47
3.25
2.72
4.75
PAT before Minority Interest
78.13
79.10
55.11
23.82
12.77
22.67
15.77
8.47
3.25
2.72
4.75
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
15.48%
16.82%
17.01%
11.69%
6.82%
11.72%
9.99%
7.13%
2.99%
2.86%
6.24%
PAT Growth
11.22%
43.53%
131.36%
86.53%
-43.67%
43.75%
86.19%
160.62%
19.49%
-42.74%
 
EPS
13.56
13.73
9.57
4.14
2.22
3.94
2.74
1.47
0.56
0.47
0.82

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Shareholder's Funds
265.50
191.60
139.50
115.24
104.80
82.99
68.42
54.76
45.87
44.50
Share Capital
11.52
7.68
7.68
7.68
7.68
7.68
3.84
3.84
3.84
3.84
Total Reserves
253.98
183.92
131.82
107.56
97.12
75.31
64.58
50.92
42.03
40.66
Non-Current Liabilities
28.96
20.81
13.68
15.72
13.76
13.05
9.86
7.97
43.49
33.51
Secured Loans
12.00
1.39
0.75
1.44
1.41
1.35
2.09
1.61
38.49
30.52
Unsecured Loans
10.37
13.90
7.71
8.67
6.03
6.09
3.27
3.29
2.15
0.87
Long Term Provisions
0.90
0.51
0.48
0.43
0.33
0.29
0.27
0.26
0.00
0.00
Current Liabilities
95.27
95.39
67.70
31.68
57.90
50.86
37.22
61.80
26.88
22.94
Trade Payables
42.31
41.78
35.32
11.92
14.64
17.40
8.17
8.17
17.50
10.38
Other Current Liabilities
27.76
16.75
16.28
9.47
9.04
9.65
8.24
10.31
4.52
9.48
Short Term Borrowings
24.33
34.90
14.34
10.06
32.62
23.02
19.95
36.92
0.00
0.00
Short Term Provisions
0.87
1.97
1.76
0.23
1.60
0.79
0.87
6.40
4.87
3.09
Total Liabilities
389.73
307.80
220.88
162.64
176.46
146.90
115.50
124.53
116.24
100.95
Net Block
115.61
77.05
43.72
43.49
47.22
47.12
45.06
41.33
36.69
34.86
Gross Block
171.88
118.56
78.09
73.08
71.86
68.86
63.11
69.58
51.07
46.84
Accumulated Depreciation
56.27
41.51
34.36
29.58
24.64
21.75
18.05
28.25
14.38
11.98
Non Current Assets
136.13
108.11
86.06
75.13
64.57
60.45
57.08
54.49
40.07
36.02
Capital Work in Progress
6.71
7.55
24.79
17.54
5.99
4.72
4.47
4.28
1.96
0.95
Non Current Investment
7.86
16.54
13.01
13.25
10.66
7.75
6.99
0.48
0.19
0.02
Long Term Loans & Adv.
3.90
4.94
2.60
0.83
0.69
0.78
0.53
8.09
0.00
0.00
Other Non Current Assets
0.13
0.11
0.02
0.03
0.01
0.08
0.03
0.30
0.00
0.00
Current Assets
253.60
199.70
134.82
87.52
111.89
86.45
58.43
70.04
76.07
64.81
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.31
0.00
0.00
Inventories
131.97
114.88
70.14
50.52
69.27
40.60
26.07
26.57
33.67
19.60
Sundry Debtors
93.22
59.28
42.82
30.95
34.58
33.59
26.42
26.30
27.64
25.40
Cash & Bank
17.91
11.82
15.93
0.42
0.49
0.35
1.09
8.22
2.21
3.58
Other Current Assets
10.51
2.03
2.28
2.54
7.56
11.91
4.85
8.65
12.55
16.24
Short Term Loans & Adv.
8.16
11.69
3.64
3.09
4.48
8.89
4.07
7.43
12.35
16.08
Net Current Assets
158.33
104.31
67.12
55.83
54.00
35.59
21.20
8.24
49.19
41.87
Total Assets
389.73
307.81
220.88
162.65
176.46
146.90
115.51
124.53
116.24
100.95

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Cash From Operating Activity
65.82
-3.48
29.84
41.24
3.76
5.64
11.73
15.75
1.79
7.53
PBT
102.31
73.30
34.33
17.16
34.45
22.62
13.70
6.57
5.49
6.61
Adjustment
13.66
4.85
5.52
8.67
5.55
7.79
7.34
8.88
6.93
4.89
Changes in Working Capital
-23.45
-64.35
-2.48
21.47
-27.49
-20.04
-4.59
1.87
-8.72
-3.04
Cash after chg. in Working capital
92.52
13.80
37.37
47.31
12.51
10.37
16.44
17.32
3.70
8.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.69
-17.28
-7.53
-6.07
-8.75
-4.73
-4.71
-1.57
-1.92
-0.93
Other Direct Exp. Paid
0.00
0.00
0.00
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
0.00
0.00
0.00
Cash From Investing Activity
-43.11
-24.18
-14.72
-14.45
-7.08
-7.09
-3.10
-2.39
-6.73
-9.21
Net Fixed Assets
-24.78
-22.75
-12.74
-12.77
-4.27
-6.00
-5.71
-28.69
-2.86
-1.30
Net Investments
-13.30
0.00
1.91
-1.93
-0.96
0.00
8.58
-5.74
-2.62
-0.75
Others
-5.03
-1.43
-3.89
0.25
-1.85
-1.09
-5.97
32.04
-1.25
-7.16
Cash from Financing Activity
-18.49
22.87
0.27
-26.91
3.49
1.49
-16.57
-5.54
3.57
2.36
Net Cash Inflow / Outflow
4.22
-4.79
15.39
-0.12
0.17
0.05
-7.94
7.82
-1.37
0.68
Opening Cash & Equivalents
10.87
15.66
0.27
0.39
0.23
0.18
8.12
0.39
3.58
2.89
Closing Cash & Equivalent
17.68
10.87
15.66
0.27
0.39
0.23
0.18
8.22
2.21
3.58

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Mar 10
Book Value (Rs.)
46.09
33.26
24.22
30.01
27.29
21.61
17.82
14.26
11.92
11.56
ROA
22.68%
20.85%
12.42%
7.53%
14.02%
12.02%
7.06%
2.70%
2.50%
5.04%
ROE
34.61%
33.29%
18.70%
11.60%
24.15%
20.83%
13.75%
6.46%
6.02%
11.19%
ROCE
38.18%
36.48%
22.26%
13.39%
26.87%
23.31%
16.59%
10.68%
12.00%
13.78%
Fixed Asset Turnover
3.24
3.30
2.70
2.58
2.75
2.42
1.89
1.92
2.07
2.08
Receivable days
59.17
57.51
66.08
63.87
64.33
68.51
76.62
85.06
95.61
110.81
Inventory Days
95.78
104.22
108.09
116.77
103.68
76.12
76.49
94.98
96.03
94.22
Payable days
62.59
87.36
85.12
31.48
36.76
36.02
30.29
50.19
62.76
72.83
Cash Conversion Cycle
92.35
74.38
89.06
149.16
131.24
108.61
122.83
129.85
128.88
132.20
Total Debt/Equity
0.22
0.30
0.20
0.22
0.43
0.43
0.42
0.86
0.89
0.71
Interest Cover
15.53
27.52
21.05
6.61
10.08
7.60
6.49
2.27
2.30
3.13

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Shivalik Bimetal - Quarterly Results
    7th Feb 2024, 16:25 PM

    Read More

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