Shivalik Bimetal Controls Ltd
Shivalik Bimetal Controls Ltd. is a company specialized in the joining of material through various methods such as Diffusion Bonding / Cladding, Electron Beam Welding, Solder Reflow and Resistance Welding. Our present program includes Thermostatic Bimetal, Clad Metal, Spring Rolled stainless Steels, Electron Beam Welded Material with multi- Gauge and Multi- Materials strips and Thermostatic Edge- Welded Strips for a board spectrum of industries. [1]
- Market Cap ₹ 2,772 Cr.
- Current Price ₹ 481
- High / Low ₹ 507 / 220
- Stock P/E 41.1
- Book Value ₹ 39.0
- Dividend Yield 0.14 %
- ROCE 35.1 %
- ROE 31.9 %
- Face Value ₹ 2.00
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 43.1% CAGR over last 5 years
Cons
- Stock is trading at 12.3 times its book value
* 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: Electronics Industry: Electronics - Components
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
89 | 79 | 78 | 81 | 95 | 99 | 119 | 158 | 193 | 187 | 204 | 324 | 399 | |
76 | 73 | 71 | 70 | 80 | 85 | 100 | 132 | 158 | 166 | 168 | 251 | 302 | |
Operating Profit | 13 | 6 | 7 | 11 | 15 | 14 | 19 | 26 | 36 | 21 | 36 | 73 | 97 |
OPM % | 15% | 8% | 9% | 14% | 16% | 14% | 16% | 16% | 18% | 11% | 18% | 23% | 24% |
1 | 4 | 1 | -1 | -1 | 1 | 2 | 4 | 5 | 5 | 4 | 5 | 8 | |
Interest | 3 | 4 | 4 | 3 | 3 | 4 | 3 | 3 | 4 | 3 | 2 | 3 | 6 |
Depreciation | 2 | 2 | 2 | 2 | 3 | 4 | 5 | 5 | 5 | 6 | 6 | 6 | 8 |
Profit before tax | 9 | 4 | 2 | 4 | 8 | 6 | 14 | 22 | 32 | 16 | 33 | 70 | 90 |
Tax % | 26% | 30% | 35% | 15% | 41% | 37% | 38% | 27% | 29% | 23% | 26% | 26% | |
Net Profit | 6 | 3 | 1 | 4 | 5 | 4 | 9 | 16 | 23 | 13 | 24 | 52 | 67 |
EPS in Rs | 1.12 | 0.46 | 0.21 | 0.61 | 0.86 | 0.71 | 1.50 | 2.78 | 4.01 | 2.22 | 4.19 | 9.02 | 11.70 |
Dividend Payout % | 18% | 0% | 0% | 0% | 0% | 0% | 11% | 14% | 10% | 9% | 10% | 7% |
Compounded Sales Growth | |
---|---|
10 Years: | 15% |
5 Years: | 22% |
3 Years: | 19% |
TTM: | 32% |
Compounded Profit Growth | |
---|---|
10 Years: | 49% |
5 Years: | 43% |
3 Years: | 31% |
TTM: | 43% |
Stock Price CAGR | |
---|---|
10 Years: | 73% |
5 Years: | 47% |
3 Years: | 218% |
1 Year: | 37% |
Return on Equity | |
---|---|
10 Years: | 17% |
5 Years: | 22% |
3 Years: | 22% |
Last Year: | 32% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Sep 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
4 | 4 | 4 | 4 | 4 | 4 | 4 | 8 | 8 | 8 | 8 | 8 | 8 | |
Reserves | 45 | 48 | 49 | 52 | 57 | 61 | 67 | 78 | 98 | 108 | 131 | 180 | 213 |
30 | 51 | 41 | 39 | 44 | 42 | 29 | 36 | 45 | 25 | 29 | 58 | 67 | |
24 | 16 | 18 | 19 | 22 | 19 | 18 | 27 | 26 | 21 | 51 | 56 | 55 | |
Total Liabilities | 103 | 119 | 111 | 113 | 127 | 127 | 118 | 148 | 176 | 162 | 218 | 302 | 343 |
20 | 21 | 21 | 20 | 35 | 33 | 43 | 45 | 45 | 45 | 46 | 79 | 86 | |
CWIP | 0 | 13 | 15 | 18 | 4 | 4 | 4 | 5 | 6 | 18 | 25 | 8 | 12 |
Investments | 12 | 17 | 17 | 18 | 18 | 18 | 9 | 9 | 10 | 10 | 10 | 10 | 24 |
71 | 67 | 58 | 58 | 71 | 72 | 61 | 89 | 115 | 88 | 137 | 205 | 222 | |
Total Assets | 103 | 119 | 111 | 113 | 127 | 127 | 118 | 148 | 176 | 162 | 218 | 302 | 343 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4 | 4 | 17 | 10 | 3 | 15 | 12 | 6 | 4 | 41 | 29 | -3 | |
-7 | -21 | -4 | -5 | -5 | -2 | -3 | -7 | -7 | -14 | -15 | -24 | |
4 | 16 | -13 | -5 | 2 | -6 | -17 | 1 | 3 | -27 | 1 | 23 | |
Net Cash Flow | 0 | -1 | -0 | 0 | -0 | 8 | -8 | 0 | 0 | -0 | 15 | -5 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 93 | 74 | 86 | 98 | 92 | 89 | 81 | 78 | 65 | 60 | 77 | 67 |
Inventory Days | 201 | 240 | 165 | 141 | 189 | 147 | 153 | 182 | 264 | 172 | 253 | 260 |
Days Payable | 98 | 44 | 55 | 62 | 83 | 38 | 48 | 78 | 56 | 41 | 127 | 95 |
Cash Conversion Cycle | 196 | 269 | 197 | 178 | 199 | 198 | 187 | 181 | 273 | 192 | 202 | 232 |
Working Capital Days | 151 | 170 | 124 | 131 | 140 | 124 | 129 | 139 | 166 | 128 | 128 | 152 |
ROCE % | 16% | 5% | 5% | 8% | 13% | 10% | 16% | 23% | 27% | 13% | 22% | 35% |
Documents
Announcements
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 1d
- Intimation Under Regulation 30 - Withdrawal Of Application Filed For Reclassification Under 31A Of The SEBI (LODR) Regulations, 2015 For Reclassification Of Mr. Jaspal Singh Dhillion And Mrs. Manjit Kaur From Promoter Group To Public Category On 08Th December, 2022. 1 Mar
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
8 Feb - Copy of Unaudited Standalone and Consolidated Financial Results for the quarter and nine months ended December 31, 2022, as published today i.e 08th February, 2023, …
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 7 Feb
- Fixing Record Date For Payment Of Interim Dividend For The Year 2022-23 7 Feb
Annual reports
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
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
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. It specializes in the joining of metals by various methods such as diffusion bonding, electron beam welding, continuous brazing and resistance welding. [1]