Shivalik Bimetal Controls Ltd
Shivalik Bimetal Controls is engaged in the business of manufacturing & sales of Thermostatic Bimetal / Trimetal strips, components, Spring Rolled Stainless Steels,EB welded products with multigauge, Cold Bonded Bimetal Strips and Parts etc.
- Market Cap ₹ 253 Cr.
- Current Price ₹ 65.8
- High / Low ₹ 74.0 / 19.5
- Stock P/E 19.2
- Book Value ₹ 31.8
- Dividend Yield 0.46 %
- ROCE 13.2 %
- ROE 11.4 %
- Face Value ₹ 2.00
Pros
- Company has reduced debt.
Cons
- No cons found. Suggest something.
Peer comparison
Sector: Electronics Industry: Electronics - Components
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
41.66 | 41.29 | 50.32 | 50.11 | 45.28 | 47.68 | 50.68 | 45.86 | 44.37 | 46.30 | 28.51 | 49.32 | |
36.19 | 34.30 | 41.49 | 40.97 | 36.29 | 39.11 | 45.29 | 41.23 | 38.06 | 41.88 | 25.13 | 41.80 | |
Operating Profit | 5.47 | 6.99 | 8.83 | 9.14 | 8.99 | 8.57 | 5.39 | 4.63 | 6.31 | 4.42 | 3.38 | 7.52 |
OPM % | 13.13% | 16.93% | 17.55% | 18.24% | 19.85% | 17.97% | 10.64% | 10.10% | 14.22% | 9.55% | 11.86% | 15.25% |
Other Income | 1.15 | 2.25 | 1.18 | 0.92 | 1.33 | 1.96 | 1.20 | 1.44 | 0.83 | 1.19 | 0.69 | 0.97 |
Interest | 0.72 | 1.23 | 0.79 | 0.97 | 0.84 | 0.97 | 0.91 | 0.65 | 0.77 | 0.60 | 0.38 | 0.37 |
Depreciation | 1.16 | 1.20 | 1.13 | 1.17 | 1.19 | 1.37 | 1.45 | 1.47 | 1.53 | 1.55 | 1.41 | 1.43 |
Profit before tax | 4.74 | 6.81 | 8.09 | 7.92 | 8.29 | 8.19 | 4.23 | 3.95 | 4.84 | 3.46 | 2.28 | 6.69 |
Tax % | 35.23% | 17.18% | 28.31% | 29.80% | 28.95% | 28.94% | 30.50% | 14.94% | 23.35% | 20.23% | 25.88% | 24.81% |
Net Profit | 3.07 | 5.65 | 5.80 | 5.56 | 5.89 | 5.82 | 2.94 | 3.36 | 3.71 | 2.76 | 1.70 | 5.03 |
EPS in Rs | 0.80 | 1.47 | 1.51 | 1.45 | 1.53 | 1.52 | 0.77 | 0.87 | 0.97 | 0.72 | 0.44 | 1.31 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
70 | 74 | 89 | 79 | 78 | 81 | 95 | 99 | 119 | 158 | 193 | 187 | 168 | |
60 | 63 | 76 | 75 | 71 | 70 | 80 | 85 | 100 | 132 | 158 | 166 | 147 | |
Operating Profit | 10 | 11 | 13 | 4 | 7 | 11 | 15 | 14 | 19 | 26 | 36 | 21 | 22 |
OPM % | 15% | 15% | 15% | 5% | 9% | 13% | 16% | 14% | 16% | 16% | 18% | 11% | 13% |
Other Income | -1 | 1 | 1 | 6 | 1 | -1 | -0 | 1 | 2 | 4 | 5 | 5 | 4 |
Interest | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 4 | 3 | 3 | 4 | 3 | 2 |
Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 5 | 5 | 5 | 6 | 6 |
Profit before tax | 4 | 7 | 9 | 4 | 2 | 4 | 8 | 6 | 14 | 22 | 32 | 16 | 17 |
Tax % | 2% | 26% | 26% | 30% | 35% | 15% | 41% | 37% | 38% | 27% | 29% | 23% | |
Net Profit | 4 | 5 | 6 | 3 | 1 | 4 | 5 | 4 | 9 | 16 | 23 | 13 | 13 |
EPS in Rs | 1.04 | 1.33 | 1.67 | 0.68 | 0.31 | 0.92 | 1.29 | 1.07 | 2.24 | 4.16 | 6.01 | 3.32 | 3.44 |
Dividend Payout % | 22% | 17% | 18% | 0% | 0% | 0% | 0% | 0% | 11% | 14% | 10% | 9% |
Compounded Sales Growth | |
---|---|
10 Years: | 10% |
5 Years: | 14% |
3 Years: | 16% |
TTM: | -11% |
Compounded Profit Growth | |
---|---|
10 Years: | 9% |
5 Years: | 18% |
3 Years: | 13% |
TTM: | -26% |
Stock Price CAGR | |
---|---|
10 Years: | 19% |
5 Years: | 44% |
3 Years: | -13% |
1 Year: | 26% |
Return on Equity | |
---|---|
10 Years: | 12% |
5 Years: | 16% |
3 Years: | 18% |
Last Year: | 11% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 8 | 8 | 8 | 8 | |
Reserves | 36 | 40 | 45 | 48 | 49 | 52 | 57 | 61 | 67 | 78 | 98 | 108 | 114 |
Borrowings | 24 | 22 | 30 | 51 | 41 | 39 | 44 | 42 | 29 | 36 | 45 | 25 | 18 |
17 | 23 | 24 | 16 | 18 | 19 | 22 | 19 | 18 | 27 | 26 | 21 | 37 | |
Total Liabilities | 82 | 88 | 103 | 119 | 111 | 113 | 127 | 127 | 118 | 148 | 176 | 162 | 177 |
18 | 18 | 20 | 21 | 21 | 20 | 35 | 33 | 43 | 45 | 45 | 45 | 44 | |
CWIP | 0 | 1 | 0 | 13 | 15 | 18 | 4 | 4 | 4 | 5 | 6 | 18 | 20 |
Investments | 9 | 10 | 12 | 17 | 17 | 18 | 18 | 18 | 9 | 9 | 10 | 10 | 10 |
54 | 60 | 71 | 67 | 58 | 58 | 71 | 72 | 61 | 89 | 115 | 88 | 103 | |
Total Assets | 82 | 88 | 103 | 119 | 111 | 113 | 127 | 127 | 118 | 148 | 176 | 162 | 177 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
5 | 10 | 4 | 4 | 17 | 10 | 3 | 15 | 12 | 6 | 4 | 41 | |
-9 | -3 | -7 | -21 | -4 | -5 | -5 | -2 | -3 | -7 | -7 | -14 | |
2 | -6 | 4 | 16 | -13 | -5 | 2 | -6 | -17 | 1 | 3 | -27 | |
Net Cash Flow | -1 | 0 | 0 | -1 | -0 | 0 | -0 | 8 | -8 | 0 | 0 | -0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 13% | 16% | 16% | 5% | 5% | 8% | 13% | 10% | 16% | 23% | 27% | 13% |
Debtor Days | 115 | 124 | 93 | 74 | 86 | 98 | 92 | 89 | 81 | 78 | 65 | 60 |
Inventory Turnover | 1.90 | 2.11 | 2.25 | 1.65 | 1.82 | 2.46 | 2.40 | 2.29 | 2.59 | 2.51 | 1.78 | 1.82 |
Documents
Add documentRecent announcements
- Shareholding for the Period Ended December 31, 2020 1d
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 12 Jan
- Statement Of Investor Complaints For The Quarter Ended December 2020 7 Jan
- Closure of Trading Window 1 Jan
- Submission Of Disclosure On Related Party Transactions For The Half Year Ended September 30, 2020 3 Dec 2020
View all
Annual reports
- Financial Year 2020 from bse
- Financial Year 2019 from bse
- Financial Year 2018 from bse
- Financial Year 2017 from bse
- Financial Year 2016 from bse
- Financial Year 2015 from bse
- Financial Year 2014 from bse
- Financial Year 2013 from bse
- Financial Year 2012 from bse
- Financial Year 2011 from bse
- Financial Year 2010 from bse