Shivalik Bimetal Controls Ltd

About [ edit ]

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 250 Cr.
  • Current Price 65.0
  • High / Low 74.0 / 19.5
  • Stock P/E 19.0
  • Book Value 31.8
  • Dividend Yield 0.46 %
  • ROCE 13.7 %
  • ROE 12.0 %
  • Face Value 2.00

Pros

  • Company has reduced debt.

Cons

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2010 Mar 2011 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
23.29 23.42 50.32 50.11 45.28 47.68 50.68 45.86 44.37 46.30 28.51 49.32
21.13 21.85 41.49 40.97 36.31 39.12 45.29 41.23 38.07 42.55 25.21 41.80
Operating Profit 2.16 1.57 8.83 9.14 8.97 8.56 5.39 4.63 6.30 3.75 3.30 7.52
OPM % 9.27% 6.70% 17.55% 18.24% 19.81% 17.95% 10.64% 10.10% 14.20% 8.10% 11.57% 15.25%
Other Income 0.70 0.89 1.48 1.36 1.38 3.14 1.74 1.79 1.31 1.19 0.69 1.36
Interest 1.02 1.26 0.79 0.97 0.84 0.97 0.91 0.65 0.77 0.60 0.38 0.37
Depreciation 0.68 0.70 1.13 1.17 1.19 1.37 1.45 1.47 1.53 1.55 1.41 1.43
Profit before tax 1.16 0.50 8.39 8.36 8.32 9.36 4.77 4.30 5.31 2.79 2.20 7.08
Tax % 38.79% 70.00% 28.25% 29.19% 29.45% 27.46% 27.46% 12.33% 22.60% 24.01% 25.91% 25.42%
Net Profit 0.71 0.15 6.02 5.93 5.88 6.80 3.46 3.77 4.11 2.12 1.64 5.28
EPS in Rs 0.18 0.04 1.57 1.54 1.53 1.77 0.90 0.98 1.07 0.55 0.43 1.37
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
76 75 76 95 109 119 158 193 187 168
66 66 66 85 95 100 132 158 166 148
Operating Profit 10 9 11 10 14 19 26 36 21 21
OPM % 13% 12% 14% 11% 13% 16% 16% 18% 11% 12%
Other Income 2 0 1 2 1 2 5 7 5 5
Interest 3 3 3 4 4 3 3 4 3 2
Depreciation 2 2 2 3 4 5 5 5 6 6
Profit before tax 8 5 7 5 6 14 23 34 17 17
Tax % 4% 4% 28% 50% 42% 40% 27% 29% 22%
Net Profit 7 5 5 3 3 8 17 25 13 13
EPS in Rs 1.92 1.19 1.24 0.71 0.87 2.14 4.30 6.41 3.50 3.42
Dividend Payout % 21% 19% 18% 42% 0% 12% 14% 9% 9%
Compounded Sales Growth
10 Years:9%
5 Years:%
3 Years:16%
TTM:-11%
Compounded Profit Growth
10 Years:10%
5 Years:%
3 Years:17%
TTM:-33%
Stock Price CAGR
10 Years:19%
5 Years:42%
3 Years:-14%
1 Year:25%
Return on Equity
10 Years:%
5 Years:%
3 Years:19%
Last Year:12%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
4 4 4 4 4 4 8 8 8 8
Reserves 33 37 41 42 51 65 75 97 108 114
Borrowings 18 25 31 41 47 29 36 45 25 18
26 22 25 30 23 18 28 27 23 38
Total Liabilities 81 87 101 116 125 116 147 176 163 178
20 20 35 37 41 43 45 45 45 44
CWIP 0 9 1 3 4 4 5 6 18 20
Investments 0 0 0 0 1 7 8 11 11 12
60 58 65 76 78 61 89 115 88 103
Total Assets 81 87 101 116 125 116 147 176 163 178

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
12 8 8 2 16 12 6 4 41
-1 -10 -9 -7 -2 -3 -7 -7 -14
-9 3 2 4 -6 -17 1 3 -27
Net Cash Flow 2 0 1 -1 8 -8 0 0 -0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 14% 14% 12% 16% 24% 28% 14%
Debtor Days 121 115 122 106 88 81 78 65 60
Inventory Turnover 1.98 2.11 2.15 2.43 2.51 1.78 1.82

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
61.24 61.04 60.88 60.77 60.77 60.50 60.50 60.53 60.55 60.55 60.61 60.61
0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.09 0.06 0.06 0.06 0.06
38.69 38.90 39.05 39.16 39.16 39.43 39.43 39.37 39.39 39.39 39.33 39.33

Documents

Add document