Nifty

:

24471.70

Sensex

:

78154.25

-112.10 (-0.46%)
-388.19 (-0.49%)

Login

Nifty
Sensex

:
:

24471.70
78154.25

-112.10 (-0.46%)
-388.19 (-0.49%)

Shivagrico Implements Ltd.

Engineering - Industrial Equipments

Rating :

N/A

BSE: 522237 | NSE: Not Listed

Watchlist

NSE BSE

24.00

11-Aug-2026

Open
High
Low
Previous Close

23.5
24
23.5
22.52

Volume
Traded Value (lacs)
52 Week High
52 Week Low

300
7174
24
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

12.03
31.17
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

29.51
N/A
1.45

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.07
-0.43
2.97

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.84
0.77
5.47

PAT CAGR (%)

10 Years
5 Years
3 Years

25.57
-12.72
77.28

P:E (Median)

8 Years
5 Years
3 Years

33.63
34.69
120.97

P:BV (Average)

8 Years
5 Years
3 Years

1.41
1.46
1.63

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.44
9.42
10.16

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 12.11 12.45 -2.73% 12.50 12.04 3.82% 11.17 10.94 2.10% 11.79 8.08 45.92%
Expenses 11.14 11.50 -3.13% 11.74 11.28 4.08% 10.35 10.13 2.17% 11.04 7.33 50.61%
EBITDA 0.96 0.94 2.13% 0.76 0.76 0.00% 0.82 0.81 1.23% 0.75 0.75 0.00%
EBIDTM 7.95% 7.56% 6.09% 6.34% 7.34% 7.42% 6.35% 9.24%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.23 0.31 -25.81% 0.27 0.30 -10.00% 0.25 0.31 -19.35% 0.28 0.30 -6.67%
Depreciation 0.51 0.43 18.60% 0.29 0.41 -29.27% 0.36 0.41 -12.20% 0.42 0.40 5.00%
PBT 0.23 0.20 15.00% 0.20 0.05 300.00% 0.21 0.10 110.00% 0.06 0.05 20.00%
Tax 0.09 -0.03 - 0.09 0.00 0 0.07 0.03 133.33% 0.06 0.01 500.00%
PAT 0.14 0.23 -39.13% 0.11 0.05 120.00% 0.14 0.06 133.33% 0.00 0.03 -100.00%
PATM 1.15% 1.85% 0.86% 0.41% 1.24% 0.58% -0.01% 0.43%
EPS 0.28 0.46 -39.13% 0.21 0.10 110.00% 0.28 0.13 115.38% 0.00 0.07 -100.00%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales - 47.18 43.10 43.22 41.51 48.20 37.85 25.04 25.33 21.85 23.83 Net Sales Growth - 9.47% -0.28% 4.12% -13.88% 27.34% 51.16% -1.14% 15.93% -8.31% Cost Of Goods Sold - 29.60 25.43 28.99 28.44 29.16 23.22 14.31 15.94 12.08 13.30 Gross Profit - 17.59 17.67 14.24 13.08 19.04 14.62 10.73 9.39 9.77 10.54 GP Margin - 37.28% 41.00% 32.95% 31.51% 39.50% 38.63% 42.85% 37.07% 44.71% 44.23% Total Expenditure - 44.27 40.24 40.99 39.36 45.40 35.98 23.62 24.73 20.88 22.18 Power & Fuel Cost - 3.98 4.18 3.25 3.50 4.25 3.40 2.36 2.16 2.28 2.14 % Of Sales - 8.44% 9.70% 7.52% 8.43% 8.82% 8.98% 9.42% 8.53% 10.43% 8.98% Employee Cost - 5.85 5.38 4.59 4.21 5.22 3.92 3.01 1.99 0.78 0.83 % Of Sales - 12.40% 12.48% 10.62% 10.14% 10.83% 10.36% 12.02% 7.86% 3.57% 3.48% Manufacturing Exp. - 3.30 3.72 2.67 1.96 4.52 3.60 2.54 2.93 4.74 4.27 % Of Sales - 6.99% 8.63% 6.18% 4.72% 9.38% 9.51% 10.14% 11.57% 21.69% 17.92% General & Admin Exp. - 0.70 0.64 0.59 0.72 0.62 0.98 0.77 1.17 0.54 0.36 % Of Sales - 1.48% 1.48% 1.37% 1.73% 1.29% 2.59% 3.08% 4.62% 2.47% 1.51% Selling & Distn. Exp. - 0.51 0.50 0.63 0.36 1.41 0.65 0.42 0.36 0.28 1.03 % Of Sales - 1.08% 1.16% 1.46% 0.87% 2.93% 1.72% 1.68% 1.42% 1.28% 4.32% Miscellaneous Exp. - 0.34 0.39 0.28 0.17 0.22 0.21 0.21 0.18 0.19 1.03 % Of Sales - 0.72% 0.90% 0.65% 0.41% 0.46% 0.55% 0.84% 0.71% 0.87% 1.01% EBITDA - 2.91 2.86 2.23 2.15 2.80 1.87 1.42 0.60 0.97 1.65 EBITDA Margin - 6.17% 6.64% 5.16% 5.18% 5.81% 4.94% 5.67% 2.37% 4.44% 6.92% Other Income - 0.38 0.40 0.38 0.42 0.67 0.43 0.36 0.36 0.07 0.31 Interest - 1.02 1.23 1.10 1.03 0.95 0.75 0.87 0.75 0.57 0.61 Depreciation - 1.58 1.65 1.35 1.39 1.50 1.24 1.32 1.31 0.97 1.30 PBT - 0.69 0.39 0.16 0.15 1.03 0.31 -0.41 -1.11 -0.50 0.06 Tax - 0.31 0.01 0.09 0.05 0.26 0.21 0.04 -0.28 -0.19 0.02 Tax Rate - 44.93% 2.56% 56.25% 33.33% 25.24% 67.74% -9.76% 25.23% 38.00% 33.33% PAT - 0.39 0.38 0.07 0.10 0.77 0.10 -0.45 -0.83 -0.31 0.04 PAT before Minority Interest - 0.39 0.38 0.07 0.10 0.77 0.10 -0.45 -0.83 -0.31 0.04 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 0.83% 0.88% 0.16% 0.24% 1.60% 0.26% -1.80% -3.28% -1.42% 0.17% PAT Growth - 2.63% 442.86% -30.00% -87.01% 670.00% - - - - EPS - 0.78 0.76 0.14 0.20 1.54 0.20 -0.90 -1.66 -0.62 0.08

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 8.29 7.87 7.40 7.30 7.13 6.21 6.11 6.64 7.48 7.78 Share Capital 5.01 5.01 5.01 5.01 5.01 5.01 5.01 5.01 5.01 5.01 Total Reserves 3.28 2.86 2.39 2.28 2.12 1.19 1.09 1.63 2.47 2.77 Non-Current Liabilities 3.10 3.03 3.73 3.72 4.43 2.63 1.06 1.74 1.61 2.22 Secured Loans 1.88 2.06 2.80 3.04 3.62 2.05 0.82 1.22 0.81 1.22 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.59 0.48 0.48 0.34 0.35 0.26 0.00 0.00 0.00 0.00 Current Liabilities 16.84 15.14 17.57 17.08 16.39 18.74 15.62 13.63 11.96 10.11 Trade Payables 0.58 0.81 0.68 2.90 1.25 2.17 2.51 1.90 1.61 1.64 Other Current Liabilities 1.70 1.51 1.55 1.48 1.51 1.25 0.89 0.45 0.73 0.68 Short Term Borrowings 14.57 12.82 15.34 12.70 13.63 15.32 12.22 11.28 9.62 7.80 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 28.23 26.04 28.70 28.10 27.95 27.58 22.79 22.01 21.05 20.11 Net Block 9.34 10.05 10.96 9.13 9.41 7.76 7.70 8.53 8.87 6.59 Gross Block 32.07 31.34 30.97 27.83 26.82 24.37 23.08 22.72 21.77 18.67 Accumulated Depreciation 22.73 21.29 20.01 18.70 17.41 16.61 15.38 14.19 12.90 12.08 Non Current Assets 10.85 10.39 11.23 10.24 9.67 10.24 8.72 9.29 9.95 10.02 Capital Work in Progress 1.37 0.21 0.13 0.87 0.11 2.25 0.62 0.37 0.66 3.11 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.14 0.14 0.14 0.24 0.15 0.23 0.39 0.39 0.43 0.31 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 17.38 15.65 17.47 17.85 18.28 17.33 14.06 12.71 11.10 10.10 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 13.57 11.98 11.70 12.30 11.05 11.48 10.03 8.64 8.62 7.58 Sundry Debtors 2.90 2.65 2.96 2.09 3.27 3.35 2.78 2.69 1.31 1.10 Cash & Bank 0.09 0.17 1.57 2.05 1.05 0.26 0.14 0.14 0.16 0.16 Other Current Assets 0.83 0.33 0.09 0.51 2.92 2.24 1.12 1.25 1.01 1.26 Short Term Loans & Adv. 0.50 0.51 1.16 0.90 2.53 1.88 0.90 0.64 0.86 1.07 Net Current Assets 0.54 0.50 -0.10 0.78 1.90 -1.41 -1.56 -0.91 -0.86 -0.01 Total Assets 28.23 26.04 28.70 28.09 27.95 27.57 22.78 22.00 21.05 20.12

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 1.23 3.84 0.84 5.18 2.57 -1.06 1.06 -0.49 -0.15 2.29 PBT 0.69 0.39 0.16 0.15 1.03 0.31 -0.41 -1.11 -0.50 0.06 Adjustment 2.63 2.86 2.47 2.39 2.55 1.94 2.11 2.03 1.53 1.85 Changes in Working Capital -2.12 0.69 -1.80 2.63 -1.06 -3.33 -0.64 -1.40 -1.08 0.36 Cash after chg. in Working capital 1.20 3.94 0.83 5.17 2.52 -1.07 1.06 -0.49 -0.06 2.27 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.02 -0.10 0.00 0.01 0.05 0.01 0.00 0.00 -0.09 0.02 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 -2.01 -0.69 -2.47 -1.74 -0.75 -3.00 -0.74 -0.66 -0.76 -1.31 Net Fixed Assets -1.89 -0.45 -2.40 -1.77 -0.31 -2.92 -0.61 -0.66 -0.65 -1.15 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.12 -0.24 -0.07 0.03 -0.44 -0.08 -0.13 0.00 -0.11 -0.16 Cash from Financing Activity 0.71 -4.56 1.10 -2.43 -0.82 4.07 -0.33 1.12 0.91 -1.00 Net Cash Inflow / Outflow -0.08 -1.41 -0.53 1.01 0.99 0.01 0.00 -0.03 0.00 -0.01 Opening Cash & Equivalents 0.09 1.49 2.02 1.02 0.02 0.02 0.02 0.05 0.05 0.06 Closing Cash & Equivalent 0.01 0.09 1.49 2.02 1.02 0.02 0.02 0.02 0.05 0.05

Financial Ratios

Standalone

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 16.54 15.70 14.77 14.56 14.22 12.38 12.18 13.25 14.92 15.52 ROA 1.42% 1.38% 0.25% 0.36% 2.77% 0.39% -1.99% -3.87% -1.52% 0.20% ROE 4.78% 4.94% 0.96% 1.40% 11.54% 1.61% -7.00% -11.80% -4.09% 0.53% ROCE 6.93% 6.43% 4.95% 4.74% 7.91% 4.82% 2.35% -1.88% 0.39% 3.82% Fixed Asset Turnover 1.49 1.38 1.47 1.52 1.88 1.60 1.09 1.14 1.10 1.34 Receivable days 21.47 23.75 21.29 23.53 25.05 29.59 39.93 28.85 19.73 21.14 Inventory Days 98.84 100.28 101.32 102.62 85.31 103.72 136.03 124.30 132.66 104.85 Payable days 8.53 10.65 22.53 26.61 21.38 36.78 56.21 26.22 28.71 16.20 Cash Conversion Cycle 111.77 113.37 100.09 99.54 88.99 96.53 119.75 126.94 123.69 109.79 Total Debt/Equity 2.12 2.01 2.59 2.33 2.58 2.94 2.20 1.93 1.47 1.22 Interest Cover 1.68 1.32 1.15 1.15 2.08 1.42 0.53 -0.47 0.12 1.10

Top Investors:

Annual Reports:

News Update:

No Latest News!

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.

Feedback