Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Shivalik Bimetal Controls Ltd.

Metal - Non Ferrous

Rating :
N/A

BSE: 513097 | NSE: SBCL

NSE BSE
602.70
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  616.45
  •  624.90
  •  600.05
  •  616.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  82324
  •  499.68
  •  729.80
  •  460.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,467.77
  • 43.13
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,451.43
  • 0.28%
  • 9.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.17%
  • 2.13%
  • 35.32%
  • FII
  • DII
  • Others
  • 3.96%
  • 19.19%
  • 6.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.79
  • 22.14
  • 16.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.89
  • 38.64
  • 7.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.30
  • 45.85
  • 15.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.92
  • 33.09
  • 39.09

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.21
  • 7.36
  • 10.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.02
  • 19.91
  • 26.02

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
14.06
P/E Ratio
39.75
Revenue
449
EBITDA
102
Net Income
81
ROA
21.1
P/Bk Ratio
9.82
ROE
27.84
FCFF
49.26
FCFF Yield
1.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
126.65
127.77
-0.88%
125.98
127.19
-0.95%
127.76
123.60
3.37%
126.21
118.40
6.60%
Expenses
99.68
98.59
1.11%
102.29
97.04
5.41%
105.98
95.74
10.70%
101.03
89.72
12.61%
EBITDA
26.97
29.17
-7.54%
23.69
30.15
-21.43%
21.78
27.86
-21.82%
25.18
28.68
-12.20%
EBIDTM
21.30%
22.83%
18.81%
23.71%
17.05%
22.54%
19.95%
24.22%
Other Income
3.10
2.35
31.91%
2.86
1.43
100.00%
13.98
1.72
712.79%
1.37
0.65
110.77%
Interest
0.82
1.22
-32.79%
0.99
1.30
-23.85%
1.14
1.65
-30.91%
1.27
1.95
-34.87%
Depreciation
2.87
2.92
-1.71%
2.84
2.94
-3.40%
3.10
2.76
12.32%
3.10
2.73
13.55%
PBT
26.38
27.38
-3.65%
22.73
27.35
-16.89%
31.52
25.17
25.23%
22.18
24.65
-10.02%
Tax
6.63
7.12
-6.88%
5.70
6.64
-14.16%
7.71
4.17
84.89%
6.03
6.44
-6.37%
PAT
19.75
20.26
-2.52%
17.02
20.71
-17.82%
23.81
21.00
13.38%
16.16
18.21
-11.26%
PATM
15.60%
15.86%
13.51%
16.28%
18.64%
16.99%
12.80%
15.38%
EPS
3.46
3.53
-1.98%
3.09
3.69
-16.26%
4.46
3.73
19.57%
2.94
2.89
1.73%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Net Sales
506.60
508.93
470.37
323.99
203.72
187.22
193.39
157.86
118.79
108.68
94.97
Net Sales Growth
1.94%
8.20%
45.18%
59.04%
8.81%
-3.19%
22.51%
32.89%
9.30%
14.44%
 
Cost Of Goods Sold
289.64
282.81
245.16
161.06
101.28
107.18
95.88
81.36
62.16
64.43
55.65
Gross Profit
216.96
226.12
225.21
162.93
102.44
80.05
97.52
76.50
56.63
44.25
39.32
GP Margin
42.83%
44.43%
47.88%
50.29%
50.28%
42.76%
50.43%
48.46%
47.67%
40.72%
41.40%
Total Expenditure
408.98
402.64
361.42
250.51
167.58
166.47
157.85
132.23
99.80
94.78
84.75
Power & Fuel Cost
-
5.69
4.52
2.90
2.16
2.06
2.04
2.02
1.91
1.99
1.52
% Of Sales
-
1.12%
0.96%
0.90%
1.06%
1.10%
1.05%
1.28%
1.61%
1.83%
1.60%
Employee Cost
-
42.74
38.10
27.11
22.23
20.02
16.92
14.48
12.41
12.90
5.95
% Of Sales
-
8.40%
8.10%
8.37%
10.91%
10.69%
8.75%
9.17%
10.45%
11.87%
6.27%
Manufacturing Exp.
-
25.64
25.63
15.88
14.27
8.01
8.76
8.23
6.83
5.26
5.83
% Of Sales
-
5.04%
5.45%
4.90%
7.00%
4.28%
4.53%
5.21%
5.75%
4.84%
6.14%
General & Admin Exp.
-
17.24
17.70
12.71
8.28
9.91
12.79
9.73
6.97
5.43
8.90
% Of Sales
-
3.39%
3.76%
3.92%
4.06%
5.29%
6.61%
6.16%
5.87%
5.00%
9.37%
Selling & Distn. Exp.
-
26.25
28.72
29.57
18.39
18.22
19.99
15.59
8.82
4.02
6.37
% Of Sales
-
5.16%
6.11%
9.13%
9.03%
9.73%
10.34%
9.88%
7.42%
3.70%
6.71%
Miscellaneous Exp.
-
2.27
1.59
1.27
0.98
1.07
1.48
0.82
0.69
0.76
6.37
% Of Sales
-
0.45%
0.34%
0.39%
0.48%
0.57%
0.77%
0.52%
0.58%
0.70%
0.56%
EBITDA
97.62
106.29
108.95
73.48
36.14
20.75
35.54
25.63
18.99
13.90
10.22
EBITDA Margin
19.27%
20.88%
23.16%
22.68%
17.74%
11.08%
18.38%
16.24%
15.99%
12.79%
10.76%
Other Income
21.31
19.12
9.92
5.45
4.05
4.41
5.39
4.15
2.07
0.66
2.19
Interest
4.22
4.93
7.04
2.76
1.63
2.94
3.58
3.31
2.54
4.43
4.24
Depreciation
11.91
12.05
10.55
6.38
5.90
6.01
4.85
4.62
4.54
4.31
2.68
PBT
102.81
108.43
101.28
69.79
32.66
16.21
32.50
21.86
13.98
5.83
5.49
Tax
26.07
27.49
23.20
18.19
8.84
3.71
9.83
6.09
5.48
2.38
2.78
Tax Rate
25.36%
25.35%
22.91%
26.06%
27.07%
22.53%
30.25%
27.86%
39.28%
42.27%
50.64%
PAT
76.74
84.27
79.10
55.11
23.82
12.77
22.67
15.77
8.47
3.25
2.72
PAT before Minority Interest
76.74
84.27
79.10
55.11
23.82
12.77
22.67
15.77
8.47
3.25
2.72
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
15.15%
16.56%
16.82%
17.01%
11.69%
6.82%
11.72%
9.99%
7.13%
2.99%
2.86%
PAT Growth
-4.29%
6.54%
43.53%
131.36%
86.53%
-43.67%
43.75%
86.19%
160.62%
19.49%
 
EPS
13.32
14.63
13.73
9.57
4.14
2.22
3.94
2.74
1.47
0.56
0.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Shareholder's Funds
341.51
265.50
191.60
139.50
115.24
104.80
82.99
68.42
54.76
45.87
Share Capital
11.52
11.52
7.68
7.68
7.68
7.68
7.68
3.84
3.84
3.84
Total Reserves
329.99
253.98
183.92
131.82
107.56
97.12
75.31
64.58
50.92
42.03
Non-Current Liabilities
19.07
28.96
20.81
13.68
15.72
13.76
13.05
9.86
7.97
43.49
Secured Loans
4.83
12.00
1.39
0.75
1.44
1.41
1.35
2.09
1.61
38.49
Unsecured Loans
7.44
10.37
13.90
7.71
8.67
6.03
6.09
3.27
3.29
2.15
Long Term Provisions
1.11
0.90
0.51
0.48
0.43
0.33
0.29
0.27
0.26
0.00
Current Liabilities
82.19
95.27
95.39
67.70
31.68
57.90
50.86
37.22
61.80
26.88
Trade Payables
38.98
42.31
41.78
35.32
11.92
14.64
17.40
8.17
8.17
17.50
Other Current Liabilities
21.86
27.76
16.75
16.28
9.47
9.04
9.65
8.24
10.31
4.52
Short Term Borrowings
20.83
24.33
34.90
14.34
10.06
32.62
23.02
19.95
36.92
0.00
Short Term Provisions
0.53
0.87
1.97
1.76
0.23
1.60
0.79
0.87
6.40
4.87
Total Liabilities
442.77
389.73
307.80
220.88
162.64
176.46
146.90
115.50
124.53
116.24
Net Block
117.64
115.61
77.05
43.72
43.49
47.22
47.12
45.06
41.33
36.69
Gross Block
181.26
171.88
118.56
78.09
73.08
71.86
68.86
63.11
69.58
51.07
Accumulated Depreciation
63.63
56.27
41.51
34.36
29.58
24.64
21.75
18.05
28.25
14.38
Non Current Assets
147.85
136.13
108.11
86.06
75.13
64.57
60.45
57.08
54.49
40.07
Capital Work in Progress
14.17
6.71
7.55
24.79
17.54
5.99
4.72
4.47
4.28
1.96
Non Current Investment
11.17
7.86
16.54
13.01
13.25
10.66
7.75
6.99
0.48
0.19
Long Term Loans & Adv.
2.80
3.90
4.94
2.60
0.83
0.69
0.78
0.53
8.09
0.00
Other Non Current Assets
0.16
0.13
0.11
0.02
0.03
0.01
0.08
0.03
0.30
0.00
Current Assets
294.92
253.60
199.70
134.82
87.52
111.89
86.45
58.43
70.04
76.07
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.31
0.00
Inventories
127.94
131.97
114.88
70.14
50.52
69.27
40.60
26.07
26.57
33.67
Sundry Debtors
113.74
93.22
59.28
42.82
30.95
34.58
33.59
26.42
26.30
27.64
Cash & Bank
38.89
17.91
11.82
15.93
0.42
0.49
0.35
1.09
8.22
2.21
Other Current Assets
14.34
2.35
2.03
2.28
5.63
7.56
11.91
4.85
8.65
12.55
Short Term Loans & Adv.
3.95
8.16
11.69
3.64
3.09
4.48
8.89
4.07
7.43
12.35
Net Current Assets
212.72
158.33
104.31
67.12
55.83
54.00
35.59
21.20
8.24
49.19
Total Assets
442.77
389.73
307.81
220.88
162.65
176.46
146.90
115.51
124.53
116.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Cash From Operating Activity
68.51
65.82
-3.48
29.84
41.24
3.76
5.64
11.73
15.75
1.79
PBT
111.75
102.31
73.30
34.33
17.16
34.45
22.62
13.70
6.57
5.49
Adjustment
11.53
13.66
4.85
5.52
8.67
5.55
7.79
7.34
8.88
6.93
Changes in Working Capital
-27.56
-23.45
-64.35
-2.48
21.47
-27.49
-20.04
-4.59
1.87
-8.72
Cash after chg. in Working capital
95.72
92.52
13.80
37.37
47.31
12.51
10.37
16.44
17.32
3.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.21
-26.69
-17.28
-7.53
-6.07
-8.75
-4.73
-4.71
-1.57
-1.92
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
-18.39
-43.11
-24.18
-14.72
-14.45
-7.08
-7.09
-3.10
-2.39
-6.73
Net Fixed Assets
-14.24
-24.78
-22.75
-12.74
-12.77
-4.27
-6.00
-5.71
-28.69
-2.86
Net Investments
0.00
-13.30
0.00
1.91
-1.93
-0.96
0.00
8.58
-5.74
-2.62
Others
-4.15
-5.03
-1.43
-3.89
0.25
-1.85
-1.09
-5.97
32.04
-1.25
Cash from Financing Activity
-29.21
-18.49
22.87
0.27
-26.91
3.49
1.49
-16.57
-5.54
3.57
Net Cash Inflow / Outflow
20.92
4.22
-4.79
15.39
-0.12
0.17
0.05
-7.94
7.82
-1.37
Opening Cash & Equivalents
17.68
10.87
15.66
0.27
0.39
0.23
0.18
8.12
0.39
3.58
Closing Cash & Equivalent
38.60
17.68
10.87
15.66
0.27
0.39
0.23
0.18
8.22
2.21

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 11
Book Value (Rs.)
59.29
46.09
33.26
24.22
30.01
27.29
21.61
17.82
14.26
11.92
ROA
20.24%
22.68%
20.85%
12.42%
7.53%
14.02%
12.02%
7.06%
2.70%
2.50%
ROE
27.76%
34.61%
33.29%
18.70%
11.60%
24.15%
20.83%
13.75%
6.46%
6.02%
ROCE
32.99%
38.18%
36.48%
22.26%
13.39%
26.87%
23.31%
16.59%
10.68%
12.00%
Fixed Asset Turnover
2.88
3.24
3.30
2.70
2.58
2.75
2.42
1.89
1.92
2.07
Receivable days
74.22
59.17
57.51
66.08
63.87
64.33
68.51
76.62
85.06
95.61
Inventory Days
93.20
95.78
104.22
108.09
116.77
103.68
76.12
76.49
94.98
96.03
Payable days
52.46
62.59
87.36
85.12
31.48
36.76
36.02
30.29
50.19
62.76
Cash Conversion Cycle
114.96
92.35
74.38
89.06
149.16
131.24
108.61
122.83
129.85
128.88
Total Debt/Equity
0.12
0.22
0.30
0.20
0.22
0.43
0.43
0.42
0.86
0.89
Interest Cover
23.67
15.53
27.52
21.05
6.61
10.08
7.60
6.49
2.27
2.30

Annual Reports:

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
FY 2011

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.