Nifty
:
25571.25
Sensex
:
82814.71
116.90 (0.46%)
316.57 (0.38%)
Nifty
Sensex
:
:
25571.25
82814.71
116.90 (0.46%)
316.57 (0.38%)

Shivalik Bimetal Controls Ltd.

Metal - Non Ferrous

Rating :
64/99

BSE: 513097 | NSE: SBCL

NSE BSE
497.90
20-Feb-2026
  • Open
  • High
  • Low
  • Previous Close
  •  489.45
  •  507
  •  489.45
  •  488.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  64708
  •  32362865.5
  •  605
  •  342

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,864.66
  • 31.53
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,811.50
  • 0.54%
  • 6.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.17%
  • 2.16%
  • 37.50%
  • FII
  • DII
  • Others
  • 2.59%
  • 19.04%
  • 5.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.68
  • 20.07
  • 2.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.26
  • 23.47
  • -0.98

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.24
  • 24.76
  • -0.87

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.17
  • 36.09
  • 39.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.70
  • 8.61
  • 9.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.29
  • 23.48
  • 25.57

Earnings Forecasts:

(Updated: 14-02-2026)
Description
2024
2025
2026
2027
Adj EPS
12.6
P/E Ratio
39.52
Revenue
437.21
EBITDA
97.71
Net Income
72.6
ROA
16.71
P/B Ratio
7.40
ROE
20.29
FCFF
67.39
FCFF Yield
2.21
Net Debt
-53.59
BVPS
67.3

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
134.23
123.28
8.88%
137.40
126.65
8.49%
136.60
125.98
8.43%
132.44
127.76
3.66%
Expenses
102.00
98.73
3.31%
106.33
99.68
6.67%
104.65
102.29
2.31%
103.94
105.98
-1.92%
EBITDA
32.23
24.55
31.28%
31.07
26.97
15.20%
31.95
23.69
34.87%
28.50
21.78
30.85%
EBIDTM
24.01%
19.92%
22.61%
21.30%
23.39%
18.81%
21.52%
17.05%
Other Income
3.10
3.50
-11.43%
3.60
3.10
16.13%
2.17
2.86
-24.13%
3.39
13.98
-75.75%
Interest
1.33
0.86
54.65%
1.14
0.82
39.02%
1.02
0.99
3.03%
1.07
1.14
-6.14%
Depreciation
3.53
3.00
17.67%
3.36
2.87
17.07%
3.27
2.84
15.14%
3.07
3.10
-0.97%
PBT
29.55
24.19
22.16%
30.16
26.38
14.33%
29.83
22.73
31.24%
27.74
31.52
-11.99%
Tax
7.34
6.10
20.33%
7.58
6.63
14.33%
7.61
5.70
33.51%
7.23
7.71
-6.23%
PAT
22.21
18.09
22.78%
22.58
19.75
14.33%
22.22
17.02
30.55%
20.51
23.81
-13.86%
PATM
16.55%
14.68%
16.43%
15.60%
16.27%
13.51%
15.49%
18.64%
EPS
3.85
3.17
21.45%
4.31
3.46
24.57%
3.95
3.09
27.83%
3.65
4.46
-18.16%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
540.67
508.35
508.93
470.37
323.99
203.72
187.22
193.39
157.86
118.79
108.68
Net Sales Growth
7.35%
-0.11%
8.20%
45.18%
59.04%
8.81%
-3.19%
22.51%
32.89%
9.30%
 
Cost Of Goods Sold
295.37
289.31
282.81
245.16
161.06
101.28
107.18
95.88
81.36
62.16
64.43
Gross Profit
245.30
219.04
226.12
225.21
162.93
102.44
80.05
97.52
76.50
56.63
44.25
GP Margin
45.37%
43.09%
44.43%
47.88%
50.29%
50.28%
42.76%
50.43%
48.46%
47.67%
40.72%
Total Expenditure
416.92
404.63
402.64
361.42
250.51
167.58
166.47
157.85
132.23
99.80
94.78
Power & Fuel Cost
-
5.87
5.69
4.52
2.90
2.16
2.06
2.04
2.02
1.91
1.99
% Of Sales
-
1.15%
1.12%
0.96%
0.90%
1.06%
1.10%
1.05%
1.28%
1.61%
1.83%
Employee Cost
-
49.67
42.74
38.10
27.11
22.23
20.02
16.92
14.48
12.41
12.90
% Of Sales
-
9.77%
8.40%
8.10%
8.37%
10.91%
10.69%
8.75%
9.17%
10.45%
11.87%
Manufacturing Exp.
-
21.23
25.56
25.63
15.88
14.27
8.01
8.76
8.23
6.83
5.26
% Of Sales
-
4.18%
5.02%
5.45%
4.90%
7.00%
4.28%
4.53%
5.21%
5.75%
4.84%
General & Admin Exp.
-
15.74
17.24
17.70
12.71
8.28
9.91
12.79
9.73
6.97
5.43
% Of Sales
-
3.10%
3.39%
3.76%
3.92%
4.06%
5.29%
6.61%
6.16%
5.87%
5.00%
Selling & Distn. Exp.
-
19.62
26.25
28.72
29.57
18.39
18.22
19.99
15.59
8.82
4.02
% Of Sales
-
3.86%
5.16%
6.11%
9.13%
9.03%
9.73%
10.34%
9.88%
7.42%
3.70%
Miscellaneous Exp.
-
3.20
2.35
1.59
1.27
0.98
1.07
1.48
0.82
0.69
4.02
% Of Sales
-
0.63%
0.46%
0.34%
0.39%
0.48%
0.57%
0.77%
0.52%
0.58%
0.70%
EBITDA
123.75
103.72
106.29
108.95
73.48
36.14
20.75
35.54
25.63
18.99
13.90
EBITDA Margin
22.89%
20.40%
20.88%
23.16%
22.68%
17.74%
11.08%
18.38%
16.24%
15.99%
12.79%
Other Income
12.26
12.84
19.12
9.92
5.45
4.05
4.41
5.39
4.15
2.07
0.66
Interest
4.56
3.75
4.93
7.04
2.76
1.63
2.94
3.58
3.31
2.54
4.43
Depreciation
13.23
11.78
12.05
10.55
6.38
5.90
6.01
4.85
4.62
4.54
4.31
PBT
117.28
101.04
108.43
101.28
69.79
32.66
16.21
32.50
21.86
13.98
5.83
Tax
29.76
25.66
27.49
23.20
18.19
8.84
3.71
9.83
6.09
5.48
2.38
Tax Rate
25.38%
25.40%
25.35%
22.91%
26.06%
27.07%
22.53%
30.25%
27.86%
39.28%
42.27%
PAT
87.52
77.06
84.27
79.10
55.11
25.49
13.45
24.63
16.53
8.21
3.25
PAT before Minority Interest
87.52
77.06
84.27
79.10
55.11
25.49
13.45
24.63
16.53
8.21
3.25
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
16.19%
15.16%
16.56%
16.82%
17.01%
12.51%
7.18%
12.74%
10.47%
6.91%
2.99%
PAT Growth
11.25%
-8.56%
6.54%
43.53%
116.20%
89.52%
-45.39%
49.00%
101.34%
152.62%
 
EPS
15.19
13.38
14.63
13.73
9.57
4.43
2.34
4.28
2.87
1.43
0.56

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
405.66
341.51
265.50
191.60
139.50
115.24
104.80
82.99
68.42
54.76
Share Capital
11.52
11.52
11.52
7.68
7.68
7.68
7.68
7.68
3.84
3.84
Total Reserves
394.14
329.99
253.98
183.92
131.82
107.56
97.12
75.31
64.58
50.92
Non-Current Liabilities
20.13
19.07
28.96
20.81
13.68
15.72
13.76
13.05
9.86
7.97
Secured Loans
4.01
4.83
12.00
1.39
0.75
1.44
1.41
1.35
2.09
1.61
Unsecured Loans
0.00
7.44
10.37
13.90
7.71
8.67
6.03
6.09
3.27
3.29
Long Term Provisions
1.38
1.11
0.90
0.51
0.48
0.43
0.33
0.29
0.27
0.26
Current Liabilities
82.13
82.19
95.27
95.39
67.70
31.68
57.90
50.86
37.22
61.80
Trade Payables
38.51
38.78
42.31
41.78
35.32
11.92
14.64
17.40
8.17
8.17
Other Current Liabilities
15.73
22.06
27.76
16.75
16.28
9.47
9.04
9.65
8.24
10.31
Short Term Borrowings
26.64
20.83
24.33
34.90
14.34
10.06
32.62
23.02
19.95
36.92
Short Term Provisions
1.25
0.53
0.87
1.97
1.76
0.23
1.60
0.79
0.87
6.40
Total Liabilities
507.92
442.77
389.73
307.80
220.88
162.64
176.46
146.90
115.50
124.53
Net Block
135.04
117.64
115.61
77.05
43.72
43.49
45.30
45.20
43.10
41.33
Gross Block
208.85
181.26
171.88
118.56
78.09
73.08
71.86
66.94
61.15
69.58
Accumulated Depreciation
73.81
63.63
56.27
41.51
34.36
29.58
26.56
21.75
18.05
28.25
Non Current Assets
178.53
148.07
136.13
108.11
86.06
75.13
62.65
58.53
55.12
54.49
Capital Work in Progress
23.98
14.17
6.71
7.55
24.79
17.54
5.99
4.72
4.47
4.28
Non Current Investment
12.85
11.17
7.86
16.54
13.01
11.33
10.66
7.75
6.99
0.48
Long Term Loans & Adv.
4.02
2.80
3.90
4.94
2.60
0.83
0.69
0.78
0.53
8.10
Other Non Current Assets
0.72
0.38
0.13
0.11
0.02
0.03
0.01
0.08
0.03
0.30
Current Assets
329.39
294.69
253.60
199.70
134.82
87.52
111.89
86.45
58.43
70.04
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.31
Inventories
131.23
127.94
131.97
114.88
70.14
50.52
69.27
40.60
26.07
26.57
Sundry Debtors
111.49
113.74
93.22
59.28
42.82
30.95
34.58
33.59
26.42
26.30
Cash & Bank
79.04
38.89
17.91
11.82
15.93
0.42
0.49
0.35
1.09
8.22
Other Current Assets
7.63
10.17
2.35
2.03
5.92
5.63
7.56
11.91
4.85
8.65
Short Term Loans & Adv.
2.71
3.95
8.16
11.69
3.64
3.09
4.48
8.89
4.07
8.30
Net Current Assets
247.26
212.50
158.33
104.31
67.12
55.83
54.00
35.59
21.20
8.24
Total Assets
507.92
442.76
389.73
307.81
220.88
162.65
174.54
144.98
113.55
124.53

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
93.59
68.51
65.82
-3.48
29.84
41.24
3.76
5.64
11.73
15.75
PBT
102.71
111.75
102.31
73.30
34.33
17.16
34.45
22.62
13.70
6.57
Adjustment
9.83
10.62
13.66
4.85
5.52
8.67
5.55
7.79
7.34
8.88
Changes in Working Capital
6.03
-26.66
-23.45
-64.35
-2.48
21.47
-27.49
-20.04
-4.59
1.87
Cash after chg. in Working capital
118.57
95.72
92.52
13.80
37.37
47.31
12.51
10.37
16.44
17.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.98
-27.21
-26.69
-17.28
-7.53
-6.07
-8.75
-4.73
-4.71
-1.57
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
-57.53
-41.47
-43.11
-24.18
-14.72
-14.45
-7.08
-7.09
-3.10
-2.39
Net Fixed Assets
-31.73
-14.24
-24.78
-22.75
-12.74
-14.69
-4.27
-6.04
-3.75
-31.55
Net Investments
-0.10
0.00
-13.30
0.00
-0.01
-0.01
-0.96
0.00
8.58
-8.36
Others
-25.70
-27.23
-5.03
-1.43
-1.97
0.25
-1.85
-1.05
-7.93
37.52
Cash from Financing Activity
-26.34
-29.21
-18.49
22.87
0.27
-26.91
3.49
1.49
-16.57
-5.54
Net Cash Inflow / Outflow
9.71
-2.16
4.22
-4.79
15.39
-0.12
0.17
0.05
-7.94
7.82
Opening Cash & Equivalents
11.22
13.39
10.87
15.66
0.27
0.39
0.23
0.18
8.12
0.39
Closing Cash & Equivalent
20.93
11.22
17.68
10.87
15.66
0.27
0.39
0.23
0.18
8.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
70.42
59.29
46.09
33.26
24.22
30.01
27.29
21.61
17.82
14.26
ROA
16.21%
20.24%
22.68%
20.85%
12.42%
7.53%
14.02%
12.02%
7.06%
2.70%
ROE
20.63%
27.76%
34.61%
33.29%
18.70%
11.60%
24.15%
20.83%
13.75%
6.46%
ROCE
25.90%
32.99%
38.18%
36.48%
22.26%
13.39%
26.87%
23.31%
16.59%
10.68%
Fixed Asset Turnover
2.61
2.88
3.24
3.30
2.70
2.58
2.75
2.42
1.89
1.92
Receivable days
80.86
74.22
59.17
57.51
66.08
63.87
64.33
68.51
76.62
85.06
Inventory Days
93.04
93.20
95.78
104.22
108.09
116.77
103.68
76.12
76.49
94.98
Payable days
48.75
52.33
62.59
87.36
85.12
31.48
36.76
36.02
30.29
50.19
Cash Conversion Cycle
125.15
115.10
92.35
74.38
89.06
149.16
131.24
108.61
122.83
129.85
Total Debt/Equity
0.08
0.12
0.22
0.30
0.20
0.22
0.43
0.43
0.42
0.86
Interest Cover
28.39
23.67
15.53
27.52
21.05
6.61
10.08
7.60
6.49
2.27

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Shivalik Bimetal Controls gets nod to set up new manufacturing facility at Pune
    6th Feb 2026, 09:58 AM

    The Board of Directors of the company, at its meeting held on February 5, 2026, has approved the same

    Read More
  • Shivalik Bimetal - Quarterly Results
    6th Feb 2026, 00:00 AM

    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.