Shiva Texyarn Ltd
Incorporated in 1980, Shiva Texyarn Ltd does manufacturing of cotton yarn and technical textile products like coated and laminated fabrics, home textile and other value added products[1]
- Market Cap ₹ 218 Cr.
- Current Price ₹ 168
- High / Low ₹ 201 / 113
- Stock P/E
- Book Value ₹ 96.7
- Dividend Yield 0.00 %
- ROCE -1.29 %
- ROE -12.7 %
- Face Value ₹ 10.0
Pros
- Debtor days have improved from 25.6 to 20.1 days.
- Company's working capital requirements have reduced from 68.2 days to 44.7 days
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 2.75% over past five years.
- Company has a low return on equity of 3.28% over last 3 years.
- Earnings include an other income of Rs.16.4 Cr.
* 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: Textiles Industry: Textiles - Cotton/Blended
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
329 | 417 | 502 | 459 | 443 | 383 | 359 | 354 | 368 | 341 | 477 | 411 | 362 | |
312 | 346 | 430 | 405 | 388 | 335 | 314 | 311 | 334 | 298 | 422 | 402 | 355 | |
Operating Profit | 17 | 72 | 73 | 54 | 54 | 47 | 45 | 42 | 34 | 43 | 56 | 9 | 8 |
OPM % | 5% | 17% | 14% | 12% | 12% | 12% | 12% | 12% | 9% | 13% | 12% | 2% | 2% |
1 | 6 | 1 | 1 | 1 | 2 | 3 | 1 | 5 | 7 | 1 | 15 | 16 | |
Interest | 28 | 27 | 23 | 25 | 23 | 21 | 19 | 22 | 22 | 18 | 14 | 14 | 11 |
Depreciation | 19 | 19 | 20 | 17 | 17 | 13 | 13 | 13 | 15 | 16 | 13 | 14 | 15 |
Profit before tax | -29 | 32 | 30 | 13 | 15 | 16 | 15 | 8 | 1 | 17 | 30 | -4 | -2 |
Tax % | 32% | 29% | 30% | 30% | 25% | 37% | 23% | 16% | -26% | 26% | 33% | -87% | |
-19 | 22 | 21 | 9 | 11 | 10 | 11 | 7 | 2 | 12 | 20 | -7 | -10 | |
EPS in Rs | -9.00 | 10.32 | 9.66 | 4.12 | 5.02 | 4.76 | 8.73 | 5.17 | 1.20 | 9.47 | 15.44 | -5.12 | -7.67 |
Dividend Payout % | 0% | 12% | 12% | 24% | 22% | 34% | 18% | 21% | 0% | 13% | 9% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 0% |
5 Years: | 3% |
3 Years: | 4% |
TTM: | -18% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | 17% |
Stock Price CAGR | |
---|---|
10 Years: | 17% |
5 Years: | 6% |
3 Years: | 8% |
1 Year: | 37% |
Return on Equity | |
---|---|
10 Years: | 6% |
5 Years: | 3% |
3 Years: | 3% |
Last Year: | -13% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 22 | 22 | 22 | 22 | 22 | 22 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
Reserves | 86 | 105 | 123 | 129 | 137 | 78 | 95 | 99 | 98 | 111 | 130 | 121 | 112 |
288 | 227 | 288 | 230 | 245 | 166 | 180 | 200 | 187 | 121 | 141 | 104 | 115 | |
53 | 87 | 101 | 83 | 77 | 87 | 72 | 52 | 56 | 65 | 60 | 70 | 75 | |
Total Liabilities | 448 | 440 | 534 | 464 | 481 | 352 | 361 | 364 | 355 | 310 | 344 | 308 | 315 |
298 | 299 | 297 | 293 | 289 | 213 | 209 | 201 | 201 | 174 | 172 | 197 | 191 | |
CWIP | 10 | 8 | 1 | 5 | 7 | 0 | 1 | 3 | 0 | 3 | 10 | 1 | 0 |
Investments | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 2 |
139 | 132 | 233 | 164 | 183 | 139 | 150 | 159 | 153 | 132 | 159 | 107 | 122 | |
Total Assets | 448 | 440 | 534 | 464 | 481 | 352 | 361 | 364 | 355 | 310 | 344 | 308 | 315 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
102 | 109 | -27 | 93 | 27 | 45 | 17 | 14 | 41 | 69 | 20 | 67 | |
-13 | -11 | -12 | -16 | -12 | -6 | -9 | -9 | -5 | 16 | -34 | -12 | |
-103 | -89 | 39 | -89 | -14 | -39 | -7 | -5 | -39 | -84 | 5 | -64 | |
Net Cash Flow | -14 | 9 | -0 | -13 | 1 | -1 | 0 | 0 | -3 | 1 | -9 | -9 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 30 | 30 | 31 | 28 | 32 | 35 | 42 | 52 | 48 | 37 | 20 | 20 |
Inventory Days | 97 | 60 | 142 | 95 | 121 | 101 | 117 | 137 | 125 | 136 | 122 | 73 |
Days Payable | 32 | 61 | 52 | 38 | 30 | 59 | 48 | 49 | 46 | 67 | 17 | 30 |
Cash Conversion Cycle | 95 | 29 | 121 | 85 | 124 | 77 | 111 | 139 | 126 | 105 | 125 | 63 |
Working Capital Days | 48 | -4 | 66 | 38 | 59 | 25 | 58 | 88 | 87 | 80 | 80 | 45 |
ROCE % | -0% | 14% | 14% | 9% | 10% | 11% | 12% | 10% | 7% | 10% | 17% | -1% |
Documents
Announcements
-
Announcement Under Regulation 30 Of SEBI (LODR), Regulation, 2015
1d - Reply for the mail received from the exchange dated 23.04.2024 regarding the filing of Corporate Announcement under Regulation 30 of SEBI (LODR), Regulations, 2015.
-
Announcement Under Regulation 30 - SEBI (LODR), Regulations 2015
2d - Reply for the notice dated 20.04.2024 received from the Legal Metrology Officer, Mathura.
-
Compliance Certificate
11 Apr - Compliance Certificate pursuant to Regulation 40(10) of SEBI (LODR), Regulations, 2015 for the year ended 31.03.2024
-
Compliance - Compliance Certificate For The Period Ended 31.03.2024
8 Apr - Compliance Certificate signed by both the Compliance Officer of the Company and the Registrar and Share Transfer Agent M/s. Link Intime India Private Ltd for …
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
8 Apr - Certificate under Regulation 74(5) of SEBI (Depositories and Participants), Regulations, 2018 for the quarter ended 31.03.2024.
Annual reports
-
Financial Year 2023
from bse
-
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 nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
Concalls
-
Aug 2023TranscriptNotesPPT
-
May 2023TranscriptNotesPPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
May 2022Transcript PPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021Transcript PPT
-
Aug 2021TranscriptNotesPPT
-
Jul 2021Transcript PPT
-
Feb 2021TranscriptNotesPPT
-
Nov 2020TranscriptNotesPPT
-
Aug 2020TranscriptNotesPPT
-
Jun 2020TranscriptNotesPPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Aug 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
Business Divisions:[1]
a) Spinning Mills[2]
b) Processing Division[3]
c) Lamination Division[4]
d) Coating Division[5]
e) Garment Division[6]