Shivam Autotech Ltd

₹ 18.3 -3.23%

04 Mar 3:19 p.m.

shivamautotech.com BSE: 532776 NSE: SHIVAMAUTO

About

Incorporated in 1999, Shivam Autotech Ltd is in the manufacturing of Near-Net-Shaped, auto transmission components for Original Equipment Manufacturers^[1]

Key Points

Business Overview:^[1]
Company serves OEMs by manufacturing a range of auto components and accessories including transmission gears, transmission shafts, alternator components, starter motor components, magneto components and steering components using cold, warm and hot forging employing near net shape technology.

Website BSE NSE

Market Cap ₹ 240 Cr.
Current Price ₹ 18.3
High / Low ₹ 36.4 / 18.2
Stock P/E
Book Value ₹ 0.13
Dividend Yield 0.00 %
ROCE 3.35 %
ROE -111 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Cons

Stock is trading at 139 times its book value
Company has low interest coverage ratio.
The company has delivered a poor sales growth of -5.04% over past five years.
Company has a low return on equity of -54.3% over last 3 years.
Promoter holding has decreased over last 3 years: -5.28%

* 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

Consumer Discretionary Automobile and Auto Components Auto Components Auto Components & Equipments

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	103	115	108	117	121	124	113	120	113	108	91	113	96
	94	104	99	108	111	109	100	108	101	100	85	103	91
Operating Profit	9	11	9	9	10	15	13	12	11	8	5	10	5
OPM %	9%	10%	9%	8%	8%	12%	11%	10%	10%	8%	6%	9%	5%
	0	0	1	1	0	2	0	1	0	1	0	0	-1
Interest	12	12	13	14	15	15	14	15	15	16	13	13	19
Depreciation	9	9	9	9	9	9	9	9	8	7	9	9	8
Profit before tax	-11	-9	-13	-13	-14	-7	-10	-10	-11	-14	-16	-11	-23
Tax %	0%	20%	0%	14%	7%	14%	6%	6%	5%	4%	8%	12%	6%
	-11	-11	-13	-15	-15	-8	-10	-11	-12	-15	-18	-12	-25
EPS in Rs	-0.93	-0.90	-1.03	-1.24	-1.19	-0.64	-0.85	-0.91	-0.97	-1.12	-1.34	-0.94	-1.87
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	399	446	425	456	557	636	588	487	469	470	470	454	408
	318	363	355	409	478	553	536	410	398	421	426	410	379
Operating Profit	80	83	70	48	78	82	52	78	71	49	43	44	29
OPM %	20%	19%	17%	10%	14%	13%	9%	16%	15%	11%	9%	10%	7%
	0	-0	0	0	1	1	1	3	4	3	4	2	1
Interest	20	20	21	29	46	49	53	57	51	50	58	59	61
Depreciation	31	27	28	32	41	49	54	49	41	35	36	33	33
Profit before tax	29	36	21	-13	-8	-14	-54	-25	-16	-33	-46	-46	-65
Tax %	2%	22%	10%	-73%	-84%	33%	-32%	-8%	0%	6%	8%	5%
	28	28	19	-4	-1	-18	-37	-23	-16	-35	-50	-48	-69
EPS in Rs	2.33	2.30	1.57	-0.29	-0.10	-1.49	-3.04	-1.84	-1.31	-2.84	-4.11	-3.65	-5.27
Dividend Payout %	16%	21%	21%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	0%
5 Years:	-5%
3 Years:	-1%
TTM:	-13%

Compounded Profit Growth
10 Years:	%
5 Years:	-7%
3 Years:	%
TTM:	-66%

Stock Price CAGR
10 Years:	-9%
5 Years:	-1%
3 Years:	-9%
1 Year:	-38%

Return on Equity
10 Years:	-15%
5 Years:	-35%
3 Years:	-54%
Last Year:	-111%

Balance Sheet

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	10	10	20	20	20	20	20	20	24	24	24	26	26
Reserves	151	172	175	172	171	153	115	93	114	80	31	5	-25
	117	199	305	399	412	434	439	489	389	428	390	339	338
	75	79	80	87	91	145	150	133	114	124	120	146	137
Total Liabilities	353	460	580	678	694	752	724	734	641	656	565	516	477
	229	251	246	353	445	467	448	429	394	362	330	306	290
CWIP	1	6	101	81	6	1	28	1	2	1	3	1	1
Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
	124	203	233	244	243	284	248	304	244	293	232	209	187
Total Assets	353	460	580	678	694	752	724	734	641	656	565	516	477

Cash Flows

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	55	7	47	27	79	94	104	72	65	65	33	77
	-19	-55	-118	-86	-48	-68	-43	-18	-4	-1	-4	-6
	-36	54	68	62	-33	-26	-58	-3	-113	-7	-86	-71
Net Cash Flow	-0	6	-3	2	-3	1	2	50	-52	57	-57	-0

Ratios

Figures in Rs. Crores

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	27	40	40	53	54	54	44	50	64	73	66	54
Inventory Days	178	193	235	213	176	173	124	205	190	158	157	187
Days Payable	125	117	118	133	107	167	147	182	157	149	111	143
Cash Conversion Cycle	81	116	158	133	124	60	21	74	98	81	112	97
Working Capital Days	-39	-10	-20	-48	-58	-79	-111	-132	-101	-111	-108	-152
ROCE %	18%	17%	10%	3%	6%	6%	-0%	6%	6%	3%	2%	3%

Insights

In beta

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Revenue Contribution from Hero MotoCorp Limited
%

	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx
		xxx.xx	xxx.xx	xxx.xx	xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx	x,xxx.xx
		xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx
x	x	x	x		x	x				x
		x,xxx.xx	x,xxx.xx			x,xxx.xx		x,xxx.xx	x,xxx.xx	x,xxx.xx
									xx	xx
									xx	xx
									xx

Please log in to see hidden values.

Export Revenue Contribution
INR Lakhs

Revenue from Hero MotoCorp Limited
INR Lakhs

Number of Active Manufacturing Plants
Count

Scrap Sales (Operational Output)
INR Lakhs

Automotive Segment Revenue Contribution
%

Gears & Transmission Components Revenue Contribution
%

Monthly Average Order Book
INR Crore

Shareholding Pattern

Numbers in percentages

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	74.80%	74.80%	74.80%	74.80%	74.80%	74.80%	74.80%	74.80%	69.52%	69.52%	69.52%	69.52%
	0.00%	0.00%	0.00%	0.00%	0.07%	0.01%	0.00%	0.00%	0.04%	0.00%	0.04%	0.03%
	0.01%	0.01%	0.01%	0.01%	0.01%	0.02%	0.01%	0.01%	7.06%	7.06%	7.06%	7.06%
	25.18%	25.19%	25.18%	25.18%	25.11%	25.17%	25.19%	25.19%	23.37%	23.41%	23.37%	23.39%
No. of Shareholders	27,210	27,053	28,413	28,270	27,737	28,521	30,736	30,940	30,989	30,969	30,828	30,474

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Dec 2025
	74.80%	74.80%	74.80%	74.80%	74.80%	74.80%	74.80%	74.80%	69.52%	69.52%
	0.00%	0.00%	0.06%	0.00%	0.00%	0.00%	0.00%	0.07%	0.04%	0.03%
	0.11%	0.12%	0.04%	0.02%	0.02%	0.02%	0.01%	0.01%	7.06%	7.06%
	25.09%	25.08%	25.11%	25.18%	25.18%	25.18%	25.18%	25.11%	23.37%	23.39%
No. of Shareholders	16,041	27,496	26,835	27,134	26,624	32,456	27,210	27,737	30,989	30,474

* 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.

Shivam Autotech Ltd

Shivam Autotech Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings