Shivalik Bimetal Controls Ltd

Shivalik Bimetal Controls Limited is engaged in manufacturing Thermostatic Bi-metal/Tri-metal Strips and Parts, and Shunt (Resistors).

Pros:
Company has good consistent profit growth of 27.10% over 5 years
Cons:

Peer Comparison

Electronics >> Electronics - Components
Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Operating Profit
OPM %
Other Income
Interest
Depreciation
Profit before tax
Tax %
Net Profit

Profit & Loss Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2016 Mar 2017 Mar 2018
75.84 75.04 76.18 94.81 108.68 118.66 159.97
66.03 65.66 65.67 84.74 94.90 99.99 132.50
Operating Profit 9.81 9.38 10.51 10.07 13.78 18.67 27.47
OPM % 12.94% 12.50% 13.80% 10.62% 12.68% 15.73% 17.17%
Other Income 2.46 0.22 1.05 2.34 0.59 2.10 3.07
Interest 2.97 3.23 3.11 4.24 4.43 2.54 3.31
Depreciation 1.62 1.61 1.85 2.68 4.31 4.54 4.62
Profit before tax 7.68 4.76 6.60 5.49 5.63 13.69 22.61
Tax % 4.17% 3.99% 28.03% 50.46% 42.10% 40.03% 26.93%
Net Profit 7.36 4.57 4.75 2.72 3.33 8.22 16.53
EPS in Rs 1.85 1.15 1.20 0.66 0.86 2.12 4.22
Dividend Payout % 20.87% 18.91% 18.19% 42.35% 0.00% 11.68% 13.94%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:%
5 Years:16.35%
3 Years:19.05%
TTM:34.81%
Compounded Profit Growth
10 Years:%
5 Years:27.10%
3 Years:82.23%
TTM:100.49%
Return on Equity
10 Years:%
5 Years:13.05%
3 Years:15.04%
TTM:21.82%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2016 Mar 2017 Mar 2018
3.84 3.84 3.84 3.84 3.84 3.84 7.68
Reserves 33.21 36.77 40.66 42.03 50.92 64.58 75.31
Borrowings 17.79 24.85 31.39 40.64 47.04 28.64 35.89
25.75 22.11 25.12 29.73 22.77 20.53 28.18
Total Liabilities 80.59 87.57 101.01 116.24 124.57 117.59 147.06
20.09 20.47 34.86 36.69 41.33 43.10 45.20
CWIP 0.16 8.53 1.14 3.19 4.28 4.47 4.72
Investments 0.00 0.02 0.02 0.19 0.79 6.99 7.75
60.34 58.55 64.99 76.17 78.17 63.03 89.39
Total Assets 80.59 87.57 101.01 116.24 124.57 117.59 147.06

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2016 Mar 2017 Mar 2018
11.84 8.21 7.53 1.78 15.75 11.73 5.16
-1.01 -10.48 -9.20 -6.72 -2.39 -3.10 -7.13
-9.26 2.71 2.36 3.57 -5.54 -16.57 2.01
Net Cash Flow 1.57 0.44 0.69 -1.37 7.82 -7.94 0.05

Ratios Consolidated / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2016 Mar 2017 Mar 2018
ROCE % 14.05% 14.22% 12.00% 10.90% 16.35% 24.00%
Debtor Days 120.66 115.38 121.70 106.41 88.33 81.27 76.64
Inventory Turnover 3.25 3.65 3.56 3.61 4.51 4.80