Shivalik Bimetal Controls Ltd

Shivalik Bimetal Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Shivalik Bimetal Controls Ltd

₹ 449 1.35%
13 May 12:36 p.m.
shivalikbimetals.com BSE: 513097 NSE: SBCL
About

Incorporated in 1984, Shivalik Bimetal Control Ltd. manufactures thermostatic bimetal/trimetal strips, components, shunt resistors and clad metals. [1]

Key Points

Product Portfolio
The company is engaged in the business of manufacturing & sales of Thermostatic Bimetal /Trimetal strips and Components, Current Sense Metal Strip Shunts/Resistors, SMD Current Sense Resistors and other electron beam welded products.[1] It specializes in joining metals to form bimetal and trimetal strips and components which use niche technology such as electron beam welding, hot diffusion bonding, resistance welding, and continuous brazing. These are critical components used in switchgear, automobiles (including EVs), and in Energy Meters [2]

Website BSE NSE
  • Market Cap ₹ 2,589 Cr.
  • Current Price ₹ 449
  • High / Low ₹ 730 / 342
  • Stock P/E 33.0
  • Book Value ₹ 62.0
  • Dividend Yield 0.39 %
  • ROCE 33.7 %
  • ROE 27.7 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Company has delivered good profit growth of 28.5% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 30.4%
  • Company's median sales growth is 18.0% of last 10 years

Cons

  • Stock is trading at 7.30 times its book value
  • Promoter holding is low: 33.2%
  • Promoter holding has decreased over last 3 years: -27.4%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Non Ferrous Metals Industry: Mining / Minerals / Metals

Part of BSE Industrials Nifty Microcap 250 BSE Allcap Nifty Total Market BSE SmallCap

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
88 89 98 105 108 110 113 112 112 112 107 110 106
68 70 73 79 80 83 84 85 88 90 85 84 83
Operating Profit 21 19 24 26 28 27 29 28 24 21 22 26 23
OPM % 23% 22% 25% 25% 26% 25% 26% 25% 22% 19% 21% 23% 22%
2 2 2 3 1 2 1 2 1 15 3 3 3
Interest 1 1 2 2 2 2 1 1 1 1 1 1 1
Depreciation 2 2 2 2 2 2 2 2 3 3 2 2 3
Profit before tax 20 18 23 25 24 25 27 27 22 33 22 26 23
Tax % 27% 25% 26% 26% 25% 24% 24% 26% 27% 24% 25% 25% 25%
15 13 17 19 18 19 20 20 16 25 16 19 18
EPS in Rs 2.55 2.30 2.97 3.26 3.17 3.28 3.51 3.42 2.76 4.39 2.83 3.34 3.04
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
78 81 95 99 119 158 193 187 204 324 420 449 435
71 70 80 85 100 132 158 166 168 251 315 347 342
Operating Profit 7 11 15 14 19 26 36 21 36 73 105 102 93
OPM % 9% 14% 16% 14% 16% 16% 18% 11% 18% 23% 25% 23% 21%
1 -1 -1 1 2 4 5 5 4 5 8 20 24
Interest 4 3 3 4 3 3 4 3 2 3 7 4 3
Depreciation 2 2 3 4 5 5 5 6 6 6 8 10 10
Profit before tax 2 4 8 6 14 22 32 16 33 70 98 108 104
Tax % 35% 15% 41% 37% 38% 27% 29% 23% 26% 26% 25% 25%
1 4 5 4 9 16 23 13 24 52 73 81 78
EPS in Rs 0.21 0.61 0.86 0.71 1.50 2.78 4.01 2.22 4.19 9.02 12.68 14.08 13.60
Dividend Payout % -0% -0% -0% -0% 11% 14% 10% 9% 10% 7% 9% 12%
Compounded Sales Growth
10 Years: 19%
5 Years: 18%
3 Years: 30%
TTM: -3%
Compounded Profit Growth
10 Years: 35%
5 Years: 28%
3 Years: 50%
TTM: 5%
Stock Price CAGR
10 Years: 47%
5 Years: 92%
3 Years: 17%
1 Year: -18%
Return on Equity
10 Years: 24%
5 Years: 27%
3 Years: 30%
Last Year: 28%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 4 4 4 4 4 8 8 8 8 8 12 12 12
Reserves 49 52 57 61 67 78 98 108 131 180 243 316 346
41 39 44 42 29 36 45 25 29 58 53 31 27
18 19 22 19 18 27 26 21 51 56 54 48 42
Total Liabilities 111 113 127 127 118 148 176 162 218 302 362 408 426
21 20 35 33 43 45 45 45 46 79 102 106 112
CWIP 15 18 4 4 4 5 6 18 25 8 3 7 8
Investments 17 18 18 18 9 9 10 10 10 10 24 24 24
58 58 71 72 61 89 115 88 137 205 233 271 282
Total Assets 111 113 127 127 118 148 176 162 218 302 362 408 426

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
17 10 3 15 12 6 4 41 29 -3 61 68
-4 -5 -5 -2 -3 -7 -7 -14 -15 -24 -37 -14
-13 -5 2 -6 -17 1 3 -27 1 23 -18 -34
Net Cash Flow -0 -0 -0 8 -8 0 0 -0 15 -5 6 20

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 86 98 92 89 81 78 65 60 77 67 69 82
Inventory Days 165 141 189 147 153 182 264 172 253 260 216 181
Days Payable 55 62 83 38 48 78 56 41 127 95 61 50
Cash Conversion Cycle 197 178 199 198 187 181 273 192 202 232 224 213
Working Capital Days 124 131 140 124 129 139 166 128 128 152 141 152
ROCE % 5% 8% 13% 10% 16% 23% 27% 13% 22% 35% 38% 34%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
60.61% 60.61% 60.60% 60.60% 60.60% 51.09% 51.09% 51.13% 51.14% 33.18% 33.18% 33.18%
0.05% 0.06% 0.07% 0.08% 0.46% 4.18% 3.61% 3.26% 2.73% 3.96% 3.93% 3.63%
0.16% 0.17% 0.17% 0.17% 0.17% 1.45% 1.82% 1.90% 2.33% 20.02% 21.11% 21.06%
39.18% 39.17% 39.17% 39.14% 38.77% 43.28% 43.49% 43.70% 43.80% 42.84% 41.80% 42.13%
No. of Shareholders 21,41224,94929,59829,68835,65753,11156,26661,15565,47367,84870,61269,689

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls