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-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 22.50 | 33 | 9.19 | -- |
| Op profit growth | 38.60 | 35 | 36.60 | -- |
| EBIT growth | 43.30 | 54.70 | 58.70 | -- |
| Net profit growth | 49 | 101 | 147 | -- |
| Profitability ratios (%) | ||||
| OPM | 18.40 | 16.20 | 16 | 12.80 |
| EBIT margin | 18.70 | 15.90 | 13.70 | 9.44 |
| Net profit margin | 12.70 | 10.50 | 6.92 | 3.06 |
| RoCE | 25.80 | 22.10 | 15.60 | -- |
| RoNW | 6.56 | 5.46 | 3.33 | -- |
| RoA | 4.40 | 3.63 | 1.97 | -- |
| Per share ratios () | ||||
| EPS | 6.41 | 4.30 | 4.23 | 1.69 |
| Dividend per share | 0.60 | 0.60 | 0.50 | -- |
| Cash EPS | 5.15 | 3.10 | 1.92 | (0.50) |
| Book value per share | 27.30 | 21.60 | 35.60 | 28.50 |
| Valuation ratios | ||||
| P/E | 21.60 | 26.20 | 7.51 | 6.07 |
| P/CEPS | 26.90 | 36.30 | 16.60 | (20) |
| P/B | 5.07 | 5.22 | 0.89 | 0.36 |
| EV/EBIDTA | 14.10 | 15.70 | 7.18 | 5.37 |
| Payout (%) | ||||
| Dividend payout | 4.67 | 6.96 | 7.06 | -- |
| Tax payout | (30) | (28) | (40) | (41) |
| Liquidity ratios | ||||
| Debtor days | 64.30 | 69.40 | 81.10 | -- |
| Inventory days | 104 | 77.10 | 81 | -- |
| Creditor days | (37) | (35) | (30) | -- |
| Leverage ratios | ||||
| Interest coverage | (10) | (7.60) | (6.40) | (2.30) |
| Net debt / equity | 0.42 | 0.43 | 0.40 | 0.71 |
| Net debt / op. profit | 1.25 | 1.39 | 1.45 | 2.79 |
| Cost breakup () | ||||
| Material costs | (50) | (52) | (52) | (59) |
| Employee costs | (8.70) | (9.20) | (10) | (12) |
| Other costs | (23) | (23) | (21) | (16) |
- Switch to
-
Tabular DataGraph
- Switch to
-
ConsolidatedStandalone
| Y/e 31 Mar( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Revenue | 193 | 158 | 119 | 109 |
| yoy growth (%) | 22.50 | 33 | 9.19 | -- |
| Raw materials | (96) | (82) | (62) | (64) |
| As % of sales | 49.60 | 51.70 | 52.30 | 59.30 |
| Employee costs | (17) | (14) | (12) | (13) |
| As % of sales | 8.75 | 9.17 | 10.50 | 11.90 |
| Other costs | (45) | (36) | (25) | (17) |
| As % of sales | 23.30 | 22.90 | 21.30 | 16 |
| Operating profit | 35.50 | 25.60 | 19 | 13.90 |
| OPM | 18.40 | 16.20 | 16 | 12.80 |
| Depreciation | (4.80) | (4.60) | (4.50) | (4.30) |
| Interest expense | (3.60) | (3.30) | (2.50) | (4.40) |
| Other income | 5.39 | 4.15 | 1.82 | 0.66 |
| Profit before tax | 32.50 | 21.90 | 13.70 | 5.83 |
| Taxes | (9.80) | (6.10) | (5.50) | (2.40) |
| Tax rate | (30) | (28) | (40) | (41) |
| Minorities and other | -- | -- | -- | 0.08 |
| Adj. profit | 22.70 | 15.80 | 8.25 | 3.53 |
| Exceptional items | -- | -- | -- | (0.20) |
| Net profit | 24.60 | 16.50 | 8.22 | 3.33 |
| yoy growth (%) | 49 | 101 | 147 | -- |
| NPM | 12.70 | 10.50 | 6.92 | 3.06 |
- Switch to
-
Tabular DataGraph
| Y/e 31 Mar ( In .Cr) | Mar-2019 | Mar-2018 | Mar-2017 | Mar-2016 |
|---|---|---|---|---|
| Profit before tax | 32.50 | 21.90 | 13.70 | 5.83 |
| Depreciation | (4.80) | (4.60) | (4.50) | (4.30) |
| Tax paid | (9.80) | (6.10) | (5.50) | (2.40) |
| Working capital | 43.10 | 19.50 | (20) | -- |
| Other operating items | -- | -- | -- | -- |
| Operating cashflow | 61 | 30.70 | (16) | -- |
| Capital expenditure | 0.36 | 5.79 | (5.80) | -- |
| Free cash flow | 61.30 | 36.50 | (22) | -- |
| Equity raised | 128 | 128 | 128 | -- |
| Investments | 9.87 | 0.76 | (0.80) | -- |
| Debt financing/disposal | 15.10 | 20.50 | 15.80 | -- |
| Dividends paid | 1.15 | 1.15 | 0.48 | -- |
| Other items | -- | -- | -- | -- |
| Net in cash | 216 | 187 | 122 | -- |
- 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 | 131 | 93.90 | 80.20 | 89.20 |
| Sundry debtors | 34.60 | 33.60 | 26.40 | 26.30 |
| Debtor days | 65.30 | 77.70 | 81.30 | 88.30 |
| Other current assets | 10.20 | 14.70 | 7.37 | 17 |
| Sundry creditors | (15) | (17) | (8.20) | (8.20) |
| Creditor days | 27.60 | 40.20 | 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.) | Sep-2019 | Jun-2019 | Sep-2018 | Jun-2018 | Mar-2011 |
|---|---|---|---|---|---|
| Gross Sales | 45.90 | 50.70 | 50.10 | 50.30 | 25 |
| Excise Duty | -- | -- | -- | -- | 1.54 |
| Net Sales | 45.90 | 50.70 | 50.10 | 50.30 | 23.40 |
| Other Operating Income | -- | -- | -- | -- | -- |
| Other Income | 1.79 | 1.74 | 1.36 | 1.48 | 0.89 |
| Total Income | 47.70 | 52.40 | 51.50 | 51.80 | 24.30 |
| Total Expenditure ** | 41.20 | 45.30 | 41 | 41.50 | 21.90 |
| PBIDT | 6.41 | 7.14 | 10.50 | 10.30 | 2.46 |
| Interest | 0.65 | 0.91 | 0.97 | 0.79 | 1.26 |
| PBDT | 5.77 | 6.22 | 9.53 | 9.52 | 1.20 |
| Depreciation | 1.47 | 1.45 | 1.17 | 1.13 | 0.70 |
| Minority Interest Before NP | -- | -- | -- | -- | -- |
| Tax | 0.98 | 1.40 | 2.39 | 2.37 | 0.35 |
| Deferred Tax | (0.50) | (0.10) | 0.05 | -- | -- |
| Reported Profit After Tax | 3.77 | 3.46 | 5.93 | 6.02 | 0.15 |
| Minority Interest After NP | -- | -- | -- | -- | -- |
| Net Profit after Minority Interest | 3.77 | 3.46 | 5.93 | 6.02 | 0.15 |
| Extra-ordinary Items | 0.20 | -- | -- | -- | 0.01 |
| Adjusted Profit After Extra-ordinary item | 3.57 | 3.46 | 5.93 | 6.02 | 0.14 |
| EPS (Unit Curr.) | 0.95 | 0.90 | 1.56 | 1.57 | 0.08 |
| Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
| Dividend (%) | -- | -- | -- | -- | -- |
| Equity | 7.68 | 7.68 | 7.68 | 7.68 | 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(%) | 14 | 14.10 | 21 | 20.50 | 10.50 |
| PBDTM(%) | 12.60 | 12.30 | 19 | 18.90 | 5.12 |
| PATM(%) | 8.22 | 6.83 | 11.80 | 12 | 0.64 |
