Textile · Founded 2015 · www.shivamills.com · BSE 540961 · NSE SHIVAMILLS · ISIN INE644Y01017
No Notes Added Yet
Business
Shiva Mills Ltd. is an Indian company operating in the Textile sector and industry. Its core business involves the manufacturing and processing of textile products. While specific product lines are not provided, companies in this industry typically produce cotton yarn, blended yarn, woven fabrics, or even finished garments, catering to both domestic and international markets. The company's business model revolves around sourcing raw materials (like cotton or synthetic fibers), processing them through various stages (spinning, weaving, dyeing, finishing), and selling the resultant textile products to garment manufacturers, home textile producers, or direct consumers. Revenue is generated through the sale of these manufactured textile goods.
Revenue Mix
Specific details on key business segments and their revenue contribution for Shiva Mills Ltd. are not publicly available. Generally, textile companies might segment their operations by product type (e.g., Yarn, Fabric, Garments), fiber type (e.g., Cotton, Blended, Synthetic), or market (e.g., Domestic, Exports). Without further information, it is assumed their revenue largely stems from their primary textile manufacturing operations.
Industry
The Indian textile industry is one of the largest globally, characterized by its fragmentation, diverse product range, and significant employment generation. It includes both organized and unorganized players. Shiva Mills Ltd., as a listed entity, likely operates within the organized segment, competing with numerous domestic and some international manufacturers. Positioning within this industry is often driven by cost efficiency, product quality, specific niche focus (e.g., specialized yarns, particular fabric types), and established customer relationships. Given the broad nature of the industry, Shiva Mills likely competes in specific sub-segments, possibly as a mid-sized player focusing on particular parts of the textile value chain.
MOAT
In the highly competitive and often commoditized textile industry, durable competitive advantages (moats) are challenging to establish. Shiva Mills Ltd. may possess some advantages such as:
Cost Efficiency: Achieved through economies of scale, operational efficiencies, or access to cheaper raw materials/labor.
Established Relationships: Long-standing customer and supplier relationships can provide stability.
Specific Product Quality/Niche: If the company specializes in high-quality yarns or specific technical textiles, it might command better pricing or market share in that niche.
However, without specific details, it is difficult to ascertain a strong, long-lasting moat. The industry is typically characterized by price sensitivity and low switching costs.
Growth Drivers
Key factors that could drive growth for Shiva Mills Ltd. over the next 3-5 years include:
Growing Domestic Demand: Rising disposable incomes and population growth in India drive demand for textiles and apparel.
Export Opportunities: India's competitiveness in textile exports, aided by government initiatives and global supply chain realignments.
Product Diversification/Value Addition: Moving up the value chain from basic yarn/fabric to more specialized products or finished garments.
Technological Upgrades: Investments in modern machinery to improve efficiency, reduce costs, and enhance product quality.
Government Support: Initiatives like the Production Linked Incentive (PLI) scheme for textiles can incentivize growth and capacity expansion.
Risks
Shiva Mills Ltd. faces several business risks:
Raw Material Price Volatility: Fluctuations in cotton and other fiber prices can significantly impact production costs and profitability.
Intense Competition: The fragmented nature of the industry leads to pricing pressure and competition from both domestic and international players.
Currency Fluctuations: For companies involved in exports or imports, currency movements can affect revenue and cost structures.
Labor Costs & Availability: The textile industry is labor-intensive, making it susceptible to rising labor costs and potential shortages.
Regulatory and Environmental Compliance: Increasing environmental regulations and compliance costs.
Demand Cyclicality: Economic downturns or changes in fashion trends can impact demand for textile products.
Management & Ownership
Specific details about the promoters and management quality for Shiva Mills Ltd. are not provided. In India, many textile companies are promoter-driven, with families playing a significant role in leadership and ownership. Ownership structures typically involve a promoter group holding a significant stake, alongside institutional investors and public shareholders. The quality of management is critical for navigating the complexities of the textile industry, including raw material sourcing, production efficiency, market development, and financial management.
Outlook
The outlook for Shiva Mills Ltd. presents a balanced view.
Bull Case: The company could benefit from India's robust domestic consumption growth and potential expansion in export markets, particularly if it can leverage operational efficiencies and invest in value-added products. Favorable government policies and a potential shift in global textile sourcing could provide tailwinds.
Bear Case: The company remains exposed to the inherent volatility of raw material prices (e.g., cotton), intense price-based competition, and potential global economic slowdowns affecting demand. A lack of significant differentiation or technological innovation could limit its ability to grow profitability in a highly competitive market. Sustained high input costs without adequate pricing power could compress margins.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 47 | 44 | 48 | 36 | 41 | 38 | 30 | 34 | 37 | 38 |
| Other Income | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 |
| Total Income | 48 | 44 | 48 | 36 | 42 | 38 | 31 | 35 | 37 | 39 |
| Total Expenditure | 45 | 43 | 47 | 36 | 40 | 36 | 29 | 34 | 34 | 34 |
| Operating Profit | 2 | 1 | 1 | 0 | 1 | 1 | 2 | 1 | 3 | 5 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | -1 | -1 | -2 | -1 | -1 | -0 | -1 | 1 | 3 |
| Provision for Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 |
| Profit After Tax | 0 | -1 | -1 | -1 | -1 | -1 | -0 | -1 | 1 | 3 |
| Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 |
| Profit After Adjustments | 0 | -1 | -1 | -1 | -1 | -1 | -0 | -1 | 1 | 3 |
| Adjusted Earnings Per Share | 0.5 | -1 | -0.8 | -1.7 | -0.9 | -0.7 | -0.2 | -0.8 | 1.6 | 3.3 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 170 | 169 | 175 | 164 | 139 | 213 | 159 | 158 | 169 | 139 | 139 |
| Other Income | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 |
| Total Income | 0 | 170 | 170 | 176 | 165 | 139 | 214 | 160 | 159 | 171 | 140 | 142 |
| Total Expenditure | 0 | 148 | 153 | 156 | 152 | 119 | 183 | 161 | 155 | 167 | 133 | 131 |
| Operating Profit | 0 | 22 | 17 | 20 | 13 | 20 | 31 | -0 | 4 | 4 | 7 | 11 |
| Interest | 0 | 6 | 6 | 8 | 6 | 3 | 1 | 1 | 1 | 1 | 0 | 0 |
| Depreciation | 0 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | 10 | 6 | 8 | 2 | 12 | 25 | -7 | -4 | -4 | -0 | 3 |
| Provision for Tax | 0 | 6 | 2 | 1 | 0 | 4 | 7 | -0 | -1 | -0 | -0 | 1 |
| Profit After Tax | 0 | 4 | 4 | 7 | 1 | 9 | 18 | -7 | -3 | -4 | -0 | 3 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | 4 | 4 | 7 | 1 | 9 | 18 | -7 | -3 | -4 | -0 | 3 |
| Adjusted Earnings Per Share | 0 | 0 | 4.5 | 7.6 | 1.3 | 9.9 | 20.4 | -8.3 | -3.8 | -4.4 | -0.1 | 3.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -18% | -4% | 0% | 0% |
| Operating Profit CAGR | 75% | 0% | -19% | 0% |
| PAT CAGR | 0% | 0% | -100% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -9% | -11% | -10% | NA% |
| ROE Average | -0% | -2% | 1% | 10% |
| ROCE Average | -0% | -2% | 2% | 7% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 0 | 75 | 78 | 83 | 82 | 91 | 108 | 100 | 96 | 92 | 92 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 7 | 5 | 3 | 2 | 1 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 6 | 6 | 4 | 4 | 4 | 3 | 3 | 2 | 2 | 2 |
| Total Current Liabilities | 0 | 78 | 71 | 65 | 53 | 20 | 21 | 13 | 24 | 24 | 13 |
| Total Liabilities | 0 | 167 | 159 | 155 | 141 | 115 | 132 | 116 | 123 | 118 | 107 |
| Fixed Assets | 0 | 83 | 81 | 80 | 76 | 70 | 65 | 64 | 63 | 59 | 55 |
| Other Non-Current Assets | 0 | 6 | 2 | 1 | 2 | 1 | 2 | 6 | 4 | 4 | 3 |
| Total Current Assets | 0 | 78 | 76 | 73 | 63 | 43 | 65 | 45 | 56 | 55 | 50 |
| Total Assets | 0 | 167 | 159 | 155 | 141 | 115 | 132 | 116 | 123 | 118 | 107 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 2 | 5 | 2 | 5 | 0 | 4 | 2 | 11 | 1 | 0 |
| Cash Flow from Operating Activities | 0 | 7 | 19 | 18 | 16 | 43 | -3 | 27 | -17 | 4 | 16 |
| Cash Flow from Investing Activities | 0 | -6 | -5 | -4 | -1 | -0 | -1 | -8 | -3 | -3 | -1 |
| Cash Flow from Financing Activities | 0 | 2 | -18 | -12 | -20 | -39 | 2 | -10 | 10 | -2 | -10 |
| Net Cash Inflow / Outflow | 0 | 3 | -3 | 2 | -5 | 3 | -2 | 9 | -10 | -0 | 5 |
| Closing Cash & Cash Equivalent | 0 | 5 | 2 | 5 | 0 | 4 | 2 | 11 | 0 | 0 | 4 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0 | 0 | 4.47 | 7.64 | 1.32 | 9.9 | 20.43 | -8.28 | -3.76 | -4.41 | -0.1 |
| CEPS(Rs) | 0 | 1867.26 | 10.14 | 13.66 | 7.58 | 16.47 | 27.04 | -1.28 | 4.01 | 3.41 | 7.95 |
| DPS(Rs) | 0 | 1.6 | 1.4 | 1.4 | 0 | 1 | 1.2 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 0 | 89.74 | 95.57 | 95.27 | 104.99 | 124.65 | 115.55 | 111.3 | 106.93 | 107.03 |
| Core EBITDA Margin(%) | 0 | 12.59 | 9.63 | 11.2 | 7.43 | 14.52 | 14.24 | -1.12 | 1.68 | 1.3 | 4.09 |
| EBIT Margin(%) | 0 | 9.87 | 7.05 | 8.62 | 4.38 | 10.62 | 11.88 | -4.1 | -2.01 | -1.77 | -0.04 |
| Pre Tax Margin(%) | 0 | 6.16 | 3.51 | 4.33 | 0.92 | 8.79 | 11.51 | -4.7 | -2.49 | -2.51 | -0.34 |
| PAT Margin (%) | 0 | 2.63 | 2.28 | 3.76 | 0.7 | 6.16 | 8.29 | -4.5 | -2.06 | -2.25 | -0.06 |
| Cash Profit Margin (%) | 0 | 5.5 | 5.17 | 6.73 | 3.99 | 10.25 | 10.97 | -0.7 | 2.2 | 1.74 | 4.94 |
| ROA(%) | 0 | 5.36 | 2.37 | 4.21 | 0.77 | 6.7 | 14.31 | -5.78 | -2.73 | -3.16 | -0.08 |
| ROE(%) | 0 | 77.86 | 8.69 | 8.24 | 1.39 | 9.89 | 17.8 | -6.9 | -3.31 | -4.04 | -0.1 |
| ROCE(%) | 0 | 23.51 | 8.61 | 11.16 | 5.55 | 13.58 | 24.07 | -6.05 | -3.07 | -2.88 | -0.06 |
| Receivable days | 0 | 44.28 | 43.64 | 48.65 | 59.28 | 48.72 | 22.14 | 33.79 | 39.45 | 50.49 | 51.37 |
| Inventory Days | 0 | 100.86 | 100.21 | 88.49 | 80.6 | 79.45 | 61.25 | 68.87 | 54.21 | 61.36 | 71.61 |
| Payable days | 0 | 16.52 | 39.68 | 35.46 | 22.45 | 29 | 12.12 | 10.2 | 15.96 | 16.29 | 20.52 |
| PER(x) | 0 | 0 | 11.83 | 6.68 | 18.45 | 4.18 | 5.01 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0.59 | 0.53 | 0.26 | 0.39 | 0.82 | 0.59 | 0.74 | 0.64 | 0.46 |
| Dividend Yield(%) | 0 | 0 | 2.65 | 2.75 | 0 | 2.42 | 1.17 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0 | 0.37 | 0.59 | 0.53 | 0.37 | 0.26 | 0.44 | 0.3 | 0.51 | 0.4 | 0.27 |
| EV/Core EBITDA(x) | 0 | 2.87 | 5.99 | 4.57 | 4.85 | 1.74 | 3.05 | -102.2 | 22.85 | 18.22 | 5.49 |
| Net Sales Growth(%) | 0 | 0 | -0.26 | 3.51 | -6.35 | -15.38 | 53.24 | -25.3 | -0.72 | 7.21 | -17.82 |
| EBIT Growth(%) | 0 | 0 | -28.8 | 26.57 | -52.43 | 105.23 | 71.44 | -125.78 | 51.4 | 5.21 | 98.06 |
| PAT Growth(%) | 0 | 0 | -13.61 | 70.76 | -82.68 | 648.32 | 106.43 | -140.54 | 54.61 | -17.3 | 97.65 |
| EPS Growth(%) | 0 | 0 | 0 | 70.76 | -82.68 | 648.3 | 106.43 | -140.54 | 54.61 | -17.3 | 97.65 |
| Debt/Equity(x) | 0 | 0.9 | 0.74 | 0.65 | 0.49 | 0.04 | 0.07 | 0 | 0.11 | 0.11 | 0 |
| Current Ratio(x) | 1.31 | 1 | 1.07 | 1.13 | 1.19 | 2.2 | 3.06 | 3.45 | 2.31 | 2.32 | 3.8 |
| Quick Ratio(x) | 1.31 | 0.4 | 0.42 | 0.53 | 0.55 | 0.83 | 0.97 | 2.28 | 1 | 1.25 | 1.57 |
| Interest Cover(x) | 0 | 2.66 | 1.99 | 2.01 | 1.27 | 5.82 | 32.07 | -6.85 | -4.16 | -2.42 | -0.14 |
| Total Debt/Mcap(x) | 0 | 0 | 1.25 | 1.22 | 1.92 | 0.11 | 0.09 | 0 | 0.14 | 0.17 | 0 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.94 | 74.94 | 74.94 | 74.94 | 74.94 | 74.94 | 74.94 | 74.94 | 74.94 | 74.94 |
| FII | 0.37 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 24.69 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -18% | -4% | 0% | — |
| Operating Profit CAGR | +75% | — | -19% | — |
| PAT CAGR | — | — | -100% | — |
| Share Price CAGR | -9% | -11% | -10% | — |
| ROE Average | 0% | -2% | +1% | +10% |
| ROCE Average | 0% | -2% | +2% | +7% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.94 | 74.94 | 74.94 | 74.94 | 74.94 | 74.94 | 74.94 | 74.94 | 74.94 | 74.94 |
| FII | 0.37 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 | 0.32 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 24.69 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 | 0.65 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 | 0.86 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.