Today's Top Gainer
| SYMBOL | CMP | Chg (%) |
|---|---|---|
Note:Top Gainer - Nifty 50 More
Shivalik Bimetal Controls Ltd Financials
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar | Mar-2018 | Mar-2017 | Mar-2016 | - |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 34.80 | 9.19 | -- | -- |
| Op profit growth | 44.70 | 36.60 | -- | -- |
| EBIT growth | 59.30 | 58.70 | -- | -- |
| Net profit growth | 101 | 147 | -- | -- |
| Profitability ratios (%) | ||||
| OPM | 17.20 | 16 | 12.80 | -- |
| EBIT margin | 16.20 | 13.70 | 9.44 | -- |
| Net profit margin | 10.30 | 6.92 | 3.06 | -- |
| RoCE | 22.80 | 15.60 | -- | -- |
| RoNW | 5.46 | 3.33 | -- | -- |
| RoA | 3.63 | 1.97 | -- | -- |
| Per share ratios () | ||||
| EPS | 4.30 | 4.23 | 1.69 | -- |
| Dividend per share | 0.60 | 0.50 | -- | -- |
| Cash EPS | 3.10 | 1.92 | (0.50) | -- |
| Book value per share | 21.60 | 35.60 | 28.50 | -- |
| Valuation ratios | ||||
| P/E | 26.20 | 7.51 | 6.07 | -- |
| P/CEPS | 36.30 | 16.60 | (20) | -- |
| P/B | 5.22 | 0.89 | 0.36 | -- |
| EV/EBIDTA | 15.30 | 7.18 | 5.37 | -- |
| Payout (%) | ||||
| Dividend payout | 6.96 | 7.06 | -- | -- |
| Tax payout | (27) | (40) | (41) | -- |
| Liquidity ratios | ||||
| Debtor days | 68.50 | 81.10 | -- | -- |
| Inventory days | 76.10 | 81 | -- | -- |
| Creditor days | (35) | (30) | -- | -- |
| Leverage ratios | ||||
| Interest coverage | (7.80) | (6.40) | (2.30) | -- |
| Net debt / equity | 0.43 | 0.40 | 0.71 | -- |
| Net debt / op. profit | 1.29 | 1.45 | 2.79 | -- |
| Cost breakup () | ||||
| Material costs | (51) | (52) | (59) | -- |
| Employee costs | (9.10) | (10) | (12) | -- |
| Other costs | (23) | (21) | (16) | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | - |
|---|---|---|---|---|
| Revenue | 160 | 119 | 109 | -- |
| yoy growth (%) | 34.80 | 9.19 | -- | -- |
| Raw materials | (82) | (62) | (64) | -- |
| As % of sales | 51 | 52.30 | 59.30 | -- |
| Employee costs | (14) | (12) | (13) | -- |
| As % of sales | 9.05 | 10.50 | 11.90 | -- |
| Other costs | (36) | (25) | (17) | -- |
| As % of sales | 22.70 | 21.30 | 16 | -- |
| Operating profit | 27.50 | 19 | 13.90 | -- |
| OPM | 17.20 | 16 | 12.80 | -- |
| Depreciation | (4.60) | (4.50) | (4.30) | -- |
| Interest expense | (3.30) | (2.50) | (4.40) | -- |
| Other income | 3.06 | 1.82 | 0.66 | -- |
| Profit before tax | 22.60 | 13.70 | 5.83 | -- |
| Taxes | (6.10) | (5.50) | (2.40) | -- |
| Tax rate | (27) | (40) | (41) | -- |
| Minorities and other | -- | -- | 0.08 | -- |
| Adj. profit | 16.50 | 8.25 | 3.53 | -- |
| Exceptional items | 0.01 | -- | (0.20) | -- |
| Net profit | 16.50 | 8.22 | 3.33 | -- |
| yoy growth (%) | 101 | 147 | -- | -- |
| NPM | 10.30 | 6.92 | 3.06 | -- |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2018 | Mar-2017 | Mar-2016 | - |
|---|---|---|---|---|
| Profit before tax | 22.60 | 13.70 | 5.83 | -- |
| Depreciation | (4.60) | (4.50) | (4.30) | -- |
| Tax paid | (6.10) | (5.50) | (2.40) | -- |
| Working capital | 15.90 | -- | -- | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 27.80 | 3.71 | -- | -- |
| Capital expenditure | (2.60) | -- | -- | -- |
| Free cash flow | 25.10 | 3.71 | -- | -- |
| Equity raised | 115 | 121 | -- | -- |
| Investments | 6.96 | -- | -- | -- |
| Debt financing/disposal | 6.22 | 13.20 | -- | -- |
| Dividends paid | 1.15 | 0.48 | -- | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 154 | 139 | -- | -- |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Equity capital | 7.68 | 7.68 | 3.84 | 3.84 |
| Preference capital | -- | -- | -- | -- |
| Reserves | 97.10 | 75.30 | 64.60 | 50.90 |
| Net worth | 105 | 83 | 68.40 | 54.80 |
| Minority interest | ||||
| Debt | 44.80 | 35.90 | 28.60 | 47 |
| Deferred tax liabilities (net) | 5.74 | 5.47 | 6.31 | 2.85 |
| Total liabilities | 155 | 124 | 103 | 105 |
| Fixed assets | 51.30 | 49.90 | 47.60 | 45.60 |
| Intangible assets | ||||
| Investments | 10.70 | 7.75 | 6.99 | 0.79 |
| Deferred tax asset (net) | 0.19 | 0.16 | 2.07 | 0.04 |
| Net working capital | 92.70 | 66.20 | 45.60 | 50 |
| Inventories | 69.30 | 40.60 | 26.10 | 26.60 |
| Inventory Days | -- | 92.60 | 80.20 | 89.20 |
| Sundry debtors | 34.60 | 33.60 | 26.40 | 26.30 |
| Debtor days | -- | 76.60 | 81.30 | 88.30 |
| Other current assets | 10.20 | 14.70 | 7.37 | 17 |
| Sundry creditors | (15) | (17) | (8.20) | (8.20) |
| Creditor days | -- | 39.70 | 25.10 | 27.40 |
| Other current liabilities | (6.70) | (5.30) | (6.10) | (12) |
| Cash | 0.49 | 0.35 | 1.09 | 8.22 |
| Total assets | 155 | 124 | 103 | 105 |
- Switch to
-
ConsolidatedStandalone
| Particulars ( Rupees In Crores.) | Mar-2011 | Dec-2010 | Sep-2010 | Jun-2010 | Mar-2010 |
|---|---|---|---|---|---|
| Gross Sales | 25 | 24.60 | 27.20 | 24.30 | 22.40 |
| Excise Duty | 1.54 | 1.38 | 1.76 | 1.60 | 1.35 |
| Net Sales | 23.40 | 23.30 | 25.50 | 22.70 | 21.10 |
| Other Operating Income | -- | 0.03 | 0.02 | 0.02 | 0.01 |
| Other Income | 0.89 | 0.70 | 0.38 | 0.17 | 0.51 |
| Total Income | 24.30 | 24 | 25.90 | 22.90 | 21.60 |
| Total Expenditure ** | 21.90 | 21.10 | 22.10 | 19.90 | 18.60 |
| PBIDT | 2.46 | 2.86 | 3.79 | 3.07 | 2.97 |
| Interest | 1.26 | 1.02 | 1.01 | 0.96 | 0.93 |
| PBDT | 1.20 | 1.84 | 2.78 | 2.11 | 2.04 |
| Depreciation | 0.70 | 0.68 | 0.68 | 0.61 | 0.54 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 0.35 | 0.45 | 0.47 | 0.44 | 0.47 |
| Deferred Tax | -- | -- | -- | -- | -- |
| Reported Profit After Tax | 0.15 | 0.71 | 1.63 | 1.06 | 1.03 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 0.15 | 0.71 | 1.63 | 1.06 | 1.03 |
| Extra-ordinary Items | 0.01 | 0.02 | -- | -- | -- |
| Adjusted Profit After Extra-ordinary item | 0.14 | 0.69 | 1.63 | 1.06 | 1.03 |
| EPS (Unit Curr.) | 0.08 | 0.37 | 0.85 | 0.55 | 0.54 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 3.84 | 3.84 | 3.84 | 3.84 | 3.84 |
| Public Shareholding (Number) | -- | -- | -- | -- | -- |
| Public Shareholding (%) | -- | -- | -- | -- | -- |
| Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| Non Encumbered - No. of Shares | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
| Non Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
| PBIDTM(%) | 10.50 | 12.30 | 14.90 | 13.50 | 14.10 |
| PBDTM(%) | 5.12 | 7.91 | 10.90 | 9.28 | 9.68 |
| PATM(%) | 0.64 | 3.05 | 6.40 | 4.66 | 4.89 |
