Nifty

:

23140.50

Sensex

:

73895.74

77.40 (0.34%)
315.20 (0.43%)

Login

Nifty
Sensex

:
:

23140.50
73895.74

77.40 (0.34%)
315.20 (0.43%)

Shivam Autotech Ltd.

Auto Ancillary

Rating :

41/99

BSE: 532776 | NSE: SHIVAMAUTO

Watchlist

NSE BSE

17.37

25-Sep-2026

Open
High
Low
Previous Close

17.13
17.89
17.13
17.44

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

44118
769285.84
32.39
13.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

232.22
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

608.67
N/A
-3.77

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-1.06
-2.68
-4.46

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-3.96
-14.90
-5.98

PAT CAGR (%)

10 Years
5 Years
3 Years

36.66
38.33
17.46

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

12.66
16.24
25.10

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.17
14.17
16.97

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 109.58 90.73 20.78% 109.43 107.84 1.47% 96.19 112.74 -14.68% 113.23 120.43 -5.98%
Expenses 101.66 85.41 19.03% 98.27 99.64 -1.37% 91.13 101.38 -10.11% 102.96 108.22 -4.86%
EBITDA 7.92 5.32 48.87% 11.16 8.20 36.10% 5.05 11.36 -55.55% 10.27 12.21 -15.89%
EBIDTM 7.23% 5.86% 10.20% 7.61% 5.25% 10.07% 9.07% 10.14%
Other Income 0.63 0.41 53.66% 1.39 0.70 98.57% 0.23 0.41 -43.90% 0.42 0.91 -53.85%
Interest 20.48 12.90 58.76% 22.86 15.87 44.05% 19.05 14.95 27.42% 13.11 14.66 -10.57%
Depreciation 9.07 9.18 -1.20% 9.74 7.22 34.90% 8.34 8.08 3.22% 8.70 8.96 -2.90%
PBT -20.99 -16.35 - -21.82 -14.18 - -23.23 -11.26 - -11.12 -10.49 -
Tax 0.00 1.30 -100.00% 4.90 0.58 744.83% 1.30 0.60 116.67% 1.30 0.60 116.67%
PAT -20.99 -17.66 - -26.72 -14.76 - -24.53 -11.86 - -12.42 -11.09 -
PATM -19.15% -19.46% -24.42% -13.69% -25.51% -10.52% -10.97% -9.21%
EPS -1.60 -1.34 - -2.03 -1.12 - -1.87 -0.90 - -0.94 -0.84 -

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 428.43 409.58 453.98 469.66 470.36 469.20 487.41 587.83 635.57 556.78 455.69 Net Sales Growth -0.77% -9.78% -3.34% -0.15% 0.25% -3.74% -17.08% -7.51% 14.15% 22.18% Cost Of Goods Sold 152.54 148.88 162.88 181.81 182.50 171.85 157.92 252.21 229.79 185.75 165.26 Gross Profit 275.89 260.70 291.10 287.85 287.86 297.36 329.49 335.63 405.79 371.03 290.42 GP Margin 64.40% 63.65% 64.12% 61.29% 61.20% 63.38% 67.60% 57.10% 63.85% 66.64% 63.73% Total Expenditure 394.02 377.78 409.57 426.37 420.93 397.94 409.90 536.24 553.17 478.36 408.08 Power & Fuel Cost - 38.95 38.36 39.50 38.45 37.83 35.87 39.23 42.85 38.54 33.06 % Of Sales - 9.51% 8.45% 8.41% 8.17% 8.06% 7.36% 6.67% 6.74% 6.92% 7.25% Employee Cost - 54.58 57.06 58.67 56.36 55.08 61.41 61.29 61.66 54.49 44.09 % Of Sales - 13.33% 12.57% 12.49% 11.98% 11.74% 12.60% 10.43% 9.70% 9.79% 9.68% Manufacturing Exp. - 114.12 123.60 121.86 120.99 109.44 133.93 153.20 191.74 175.84 149.49 % Of Sales - 27.86% 27.23% 25.95% 25.72% 23.32% 27.48% 26.06% 30.17% 31.58% 32.81% General & Admin Exp. - 12.67 12.63 12.95 11.61 11.99 11.06 16.07 17.11 15.39 9.92 % Of Sales - 3.09% 2.78% 2.76% 2.47% 2.56% 2.27% 2.73% 2.69% 2.76% 2.18% Selling & Distn. Exp. - 6.41 7.55 6.10 7.42 7.18 5.79 7.61 5.60 4.02 3.66 % Of Sales - 1.57% 1.66% 1.30% 1.58% 1.53% 1.19% 1.29% 0.88% 0.72% 0.80% Miscellaneous Exp. - 2.17 7.48 5.48 3.60 4.58 3.91 6.64 4.43 4.32 3.66 % Of Sales - 0.53% 1.65% 1.17% 0.77% 0.98% 0.80% 1.13% 0.70% 0.78% 0.57% EBITDA 34.40 31.80 44.41 43.29 49.43 71.26 77.51 51.59 82.40 78.42 47.61 EBITDA Margin 8.03% 7.76% 9.78% 9.22% 10.51% 15.19% 15.90% 8.78% 12.96% 14.08% 10.45% Other Income 2.67 2.45 2.50 3.94 2.87 4.18 3.52 1.04 1.38 0.98 0.37 Interest 75.50 67.92 59.41 57.70 49.90 50.61 56.84 53.06 48.72 45.70 29.03 Depreciation 35.85 35.97 33.18 35.96 35.23 40.89 48.72 53.81 48.76 41.27 32.20 PBT -77.16 -69.64 -45.67 -46.42 -32.83 -16.06 -24.53 -54.24 -13.70 -7.57 -13.25 Tax 7.50 8.81 2.37 3.77 1.88 0.00 -2.00 -17.11 4.52 -6.34 -9.67 Tax Rate -9.72% -12.15% -5.19% -8.12% -5.73% 0.00% 8.15% 31.54% -32.99% 83.75% 72.98% PAT -84.66 -81.33 -48.04 -50.19 -34.72 -16.06 -22.53 -37.13 -18.21 -1.23 -3.58 PAT before Minority Interest -84.66 -81.33 -48.04 -50.19 -34.72 -16.06 -22.53 -37.13 -18.21 -1.23 -3.58 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 -19.76% -19.86% -10.58% -10.69% -7.38% -3.42% -4.62% -6.32% -2.87% -0.22% -0.79% PAT Growth 0.00% - - - - - - - - - EPS -6.44 -6.18 -3.65 -3.82 -2.64 -1.22 -1.71 -2.82 -1.38 -0.09 -0.27

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 -40.68 31.48 55.59 104.57 138.55 113.02 135.17 172.68 190.95 192.02 Share Capital 26.30 26.30 24.44 24.44 24.44 20.00 20.00 20.00 20.00 20.00 Total Reserves -66.98 5.18 31.15 80.13 114.10 93.02 115.17 152.68 170.95 172.02 Non-Current Liabilities 276.55 101.72 162.18 190.52 147.32 222.35 186.13 187.31 194.31 206.14 Secured Loans 285.67 118.72 178.79 120.72 173.03 227.83 194.95 179.89 169.66 184.57 Unsecured Loans 0.00 0.00 0.00 94.43 -0.45 17.48 8.78 18.78 41.13 31.80 Long Term Provisions 7.57 7.13 6.63 4.65 4.45 6.88 6.62 4.83 3.85 3.36 Current Liabilities 213.12 348.96 315.84 326.22 318.12 362.34 369.68 375.26 288.48 266.06 Trade Payables 38.23 63.96 55.31 74.57 74.02 78.56 101.79 104.88 54.35 60.09 Other Current Liabilities 78.90 142.27 121.94 157.62 139.26 146.66 89.71 95.82 84.17 59.91 Short Term Borrowings 95.78 142.27 138.26 93.46 104.31 136.95 178.01 173.99 149.69 145.93 Short Term Provisions 0.22 0.46 0.34 0.56 0.53 0.17 0.16 0.57 0.27 0.13 Total Liabilities 448.99 482.16 533.61 621.31 603.99 697.71 690.98 735.25 673.74 664.22 Net Block 273.38 305.89 329.87 362.24 394.35 429.43 448.15 466.84 445.16 352.71 Gross Block 908.38 907.99 903.71 901.07 898.12 892.43 862.90 828.47 758.04 624.37 Accumulated Depreciation 635.00 602.09 573.85 538.83 503.77 463.00 414.75 361.63 312.88 271.65 Non Current Assets 286.47 322.75 355.46 379.90 414.37 449.07 492.12 490.69 468.43 453.76 Capital Work in Progress 1.22 0.58 2.88 0.79 1.97 0.94 28.26 0.69 5.84 81.43 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. 11.59 11.61 10.53 12.18 13.58 11.54 12.15 11.17 17.29 19.58 Other Non Current Assets 0.28 4.67 12.18 4.68 4.47 7.16 3.56 11.99 0.14 0.04 Current Assets 162.52 159.41 178.15 241.42 189.62 248.65 198.86 244.56 205.31 210.45 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 81.96 83.25 78.33 78.98 89.58 88.52 85.99 108.97 89.65 96.41 Sundry Debtors 49.57 61.35 85.27 93.47 82.91 67.38 71.44 93.91 82.75 66.57 Cash & Bank 22.34 6.80 0.76 58.17 1.25 61.95 7.36 6.41 5.85 4.65 Other Current Assets 8.65 3.10 2.40 3.11 15.88 30.80 34.07 35.27 27.06 42.82 Short Term Loans & Adv. 6.63 4.90 11.39 7.68 13.07 16.43 19.46 20.80 24.83 33.91 Net Current Assets -50.60 -189.55 -137.69 -84.80 -128.50 -113.69 -170.82 -130.70 -83.17 -55.61 Total Assets 448.99 482.16 533.61 621.32 603.99 697.72 690.98 735.25 673.74 664.21

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 4.99 77.39 32.93 64.81 64.92 71.65 104.11 94.03 78.67 26.57 PBT -72.53 -45.67 -46.42 -32.83 -14.47 -23.94 -54.82 -13.70 -7.57 -13.25 Adjustment 104.36 96.91 96.91 86.88 92.33 107.50 110.94 97.31 86.80 61.15 Changes in Working Capital -26.35 27.54 -18.01 8.97 -9.75 -14.43 48.26 10.49 0.60 -19.86 Cash after chg. in Working capital 5.48 78.78 32.48 63.01 68.10 69.13 104.38 94.10 79.83 28.03 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.49 -1.39 0.45 1.79 -3.18 2.52 -0.26 -0.07 -1.16 -1.46 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 -14.27 -6.42 -4.29 -0.96 -4.50 -18.38 -43.25 -67.54 -48.43 -86.22 Net Fixed Assets -1.03 -1.98 -4.73 -1.77 -6.72 -2.21 -62.00 -65.28 -58.08 -119.09 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -13.24 -4.44 0.44 0.81 2.22 -16.17 18.75 -2.26 9.65 32.87 Cash from Financing Activity 9.20 -71.36 -85.95 -7.01 -112.60 -3.21 -58.47 -25.87 -32.98 61.78 Net Cash Inflow / Outflow -0.08 -0.39 -57.32 56.83 -52.18 50.06 2.39 0.62 -2.75 2.13 Opening Cash & Equivalents 0.22 0.61 57.92 1.09 53.27 3.21 0.82 0.20 2.95 0.82 Closing Cash & Equivalent 0.14 0.22 0.61 57.92 1.09 53.27 3.21 0.82 0.20 2.95

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.) -3.09 2.39 4.55 8.56 11.34 10.52 12.58 17.27 19.09 19.20 ROA -17.47% -9.46% -8.69% -5.67% -2.47% -3.24% -5.21% -2.59% -0.18% -0.56% ROE 0.00% -110.35% -62.67% -28.56% -12.77% -18.15% -24.13% -10.02% -0.64% -1.85% ROCE -1.27% 3.42% 2.34% 3.26% 6.21% 5.58% -0.20% 5.79% 6.38% 2.89% Fixed Asset Turnover 0.45 0.50 0.52 0.52 0.52 0.56 0.70 0.80 0.82 0.87 Receivable days 49.43 58.94 69.45 68.43 58.46 51.98 51.33 50.73 48.16 42.77 Inventory Days 73.62 64.96 61.13 65.40 69.27 65.34 60.53 57.03 60.01 70.54 Payable days 125.26 133.63 130.37 148.59 162.04 208.41 149.55 49.56 41.62 44.86 Cash Conversion Cycle -2.22 -9.73 0.21 -14.75 -34.31 -91.09 -37.69 58.20 66.54 68.44 Total Debt/Equity -9.80 10.59 6.90 4.03 2.75 4.25 3.17 2.52 2.16 2.08 Interest Cover -0.07 0.23 0.20 0.34 0.68 0.57 -0.02 0.72 0.83 0.54

Top Investors:

india credit opportunities fund ii

investor education and protection fund (iepf)

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