Shivam Autotech Ltd

Shivam Autotech Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Shivam Autotech Ltd

₹ 20.4 1.90%
08 Jul 2:16 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 - BE
  • Market Cap ₹ 268 Cr.
  • Current Price ₹ 20.4
  • High / Low ₹ 35.8 / 13.0
  • Stock P/E
  • Book Value ₹ -3.09
  • Dividend Yield 0.00 %
  • ROCE -0.47 %
  • ROE %
  • Face Value ₹ 2.00
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -3.42% over past five 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 ...

Quarterly Results

Figures in Rs. Crores

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
115 108 117 121 124 113 120 113 108 91 113 96 109
104 99 108 111 109 100 108 101 100 85 103 91 98
Operating Profit 11 9 9 10 15 13 12 11 8 5 10 5 11
OPM % 10% 9% 8% 8% 12% 11% 10% 10% 8% 6% 9% 5% 10%
0 1 1 0 2 0 1 0 1 0 0 -1 -0
Interest 12 13 14 15 15 14 15 15 16 13 13 19 23
Depreciation 9 9 9 9 9 9 9 8 7 9 9 8 10
Profit before tax -9 -13 -13 -14 -7 -10 -10 -11 -14 -16 -11 -23 -22
Tax % 20% 0% 14% 7% 14% 6% 6% 5% 4% 8% 12% 6% 22%
-11 -13 -15 -15 -8 -10 -11 -12 -15 -18 -12 -25 -27
EPS in Rs -0.90 -1.03 -1.24 -1.19 -0.64 -0.85 -0.91 -0.97 -1.12 -1.34 -0.94 -1.87 -2.03
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
446 425 456 557 636 588 487 469 470 470 454 410
363 355 409 478 553 536 410 398 421 426 410 378
Operating Profit 83 70 48 78 82 52 78 71 49 43 44 32
OPM % 19% 17% 10% 14% 13% 9% 16% 15% 11% 9% 10% 8%
-0 0 0 1 1 1 3 4 3 4 2 -0
Interest 20 21 29 46 49 53 57 51 50 58 59 68
Depreciation 27 28 32 41 49 54 49 41 35 36 33 36
Profit before tax 36 21 -13 -8 -14 -54 -25 -16 -33 -46 -46 -73
Tax % 22% 10% -73% -84% 33% -32% -8% 0% 6% 8% 5% 12%
28 19 -4 -1 -18 -37 -23 -16 -35 -50 -48 -81
EPS in Rs 2.30 1.57 -0.29 -0.10 -1.49 -3.04 -1.84 -1.31 -2.84 -4.11 -3.65 -6.19
Dividend Payout % 21% 21% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 0%
5 Years: -3%
3 Years: -5%
TTM: -10%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -64%
Stock Price CAGR
10 Years: -8%
5 Years: -2%
3 Years: -11%
1 Year: -36%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 10 20 20 20 20 20 20 24 24 24 26 26
Reserves 172 175 172 171 153 115 93 114 80 31 5 -67
199 305 399 412 434 439 489 389 428 390 339 403
79 80 87 91 145 150 133 114 124 120 146 107
Total Liabilities 460 580 678 694 752 724 734 641 656 565 516 469
251 246 353 445 467 448 429 394 362 330 306 273
CWIP 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
203 233 244 243 284 248 304 244 293 232 209 194
Total Assets 460 580 678 694 752 724 734 641 656 565 516 469

Cash Flows

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
7 47 27 79 94 104 72 65 65 33 77 5
-55 -118 -86 -48 -68 -43 -18 -4 -1 -4 -6 -14
54 68 62 -33 -26 -58 -3 -113 -7 -86 -71 9
Net Cash Flow 6 -3 2 -3 1 2 50 -52 57 -57 -0 -0
Free Cash Flow -49 -71 -60 30 26 60 53 60 64 28 70 1
CFO/OP 17% 74% 59% 102% 114% 202% 89% 96% 127% 75% 177% 17%

Ratios

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 40 40 53 54 54 44 50 64 73 66 54 44
Inventory Days 193 235 213 176 173 124 205 190 158 157 187 201
Days Payable 117 118 133 107 167 147 182 157 149 111 143 94
Cash Conversion Cycle 116 158 133 124 60 21 74 98 81 112 97 151
Working Capital Days -10 -20 -48 -58 -79 -111 -132 -101 -111 -108 -152 -65
ROCE % 17% 10% 3% 6% 6% -0% 6% 6% 3% 2% 3% -0%

Insights

In beta
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Hero MotoCorp (HML) share of total revenue
%

Log in to view insights

Please log in to see hidden values.

Login
Permanent employees on rolls
employees
Automotive share of revenue
%
Gears and shafts share of revenue
%
Production volume by plant
tonnes

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
74.80% 74.80% 74.80% 74.80% 74.80% 74.80% 74.80% 69.52% 69.52% 69.52% 69.52% 69.52%
0.00% 0.00% 0.00% 0.07% 0.01% 0.00% 0.00% 0.04% 0.00% 0.04% 0.03% 0.00%
0.01% 0.01% 0.01% 0.01% 0.02% 0.01% 0.01% 7.06% 7.06% 7.06% 7.06% 7.06%
25.19% 25.18% 25.18% 25.11% 25.17% 25.19% 25.19% 23.37% 23.41% 23.37% 23.39% 23.41%
No. of Shareholders 27,05328,41328,27027,73728,52130,73630,94030,98930,96930,82830,47429,962

* 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.

Documents

Announcements

Annual reports

Credit ratings