WEBSITE BSE:0 NSE: Inc. Year: 2004 Industry: Electric Equipment My Bucket: Add Stock
Last updated: 15:41
No Notes Added Yet
Shivalic Power Control Limited is a leading manufacturer of electrical and electronic control systems in India. Established in the late 20th century, the company is headquartered in Delhi. Shivalic Power Control specializes in the production of control panels, switchgear, and power distribution units for various industrial and commercial applications. The company's clients include major industrial firms, utilities, and infrastructure developers seeking reliable and high-performance control systems. Shivalic Power Control is known for its techni...Read More
Shivalic Power Control Limited is a leading manufacturer of electrical and electronic control systems in India. Established in the late 20th century, the company is headquartered in Delhi. Shivalic Power Control specializes in the production of control panels, switchgear, and power distribution units for various industrial and commercial applications. The company's clients include major industrial firms, utilities, and infrastructure developers seeking reliable and high-performance control systems. Shivalic Power Control is known for its technical expertise, innovative solutions, and commitment to quality and safety. Promoters of the company have a strong background in electrical engineering and management, guiding Shivalic's strategic initiatives and growth. Their achievements include certifications for quality management and recognition for its contributions to the industry. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹200 Cr.
Stock P/E 16.1
P/B 1.8
Current Price ₹82.9
Book Value ₹ 46.2
Face Value 10
52W High ₹139.2
Dividend Yield 0%
52W Low ₹ 59
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
| Net Sales | 52 | 57 | 82 | 102 | 132 | |
| Other Income | 0 | 0 | 1 | 0 | 2 | |
| Total Income | 52 | 57 | 83 | 103 | 134 | |
| Total Expenditure | 47 | 52 | 69 | 83 | 114 | |
| Operating Profit | 5 | 5 | 13 | 20 | 20 | |
| Interest | 3 | 2 | 2 | 3 | 2 | |
| Depreciation | 1 | 1 | 1 | 2 | 2 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 1 | 2 | 10 | 15 | 17 | |
| Provision for Tax | 0 | 0 | 2 | 4 | 5 | |
| Profit After Tax | 1 | 2 | 7 | 11 | 12 | |
| Adjustments | 0 | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 1 | 2 | 7 | 11 | 12 | |
| Adjusted Earnings Per Share | 0.4 | 1 | 4.2 | 6.3 | 5.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 29% | 32% | 0% | 0% |
| Operating Profit CAGR | 0% | 59% | 0% | 0% |
| PAT CAGR | 9% | 82% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -35% | NA% | NA% | NA% |
| ROE Average | 16% | 30% | 21% | 21% |
| ROCE Average | 20% | 26% | 19% | 19% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Shareholder's Funds | 16 | 17 | 25 | 41 | 113 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 10 | 9 | 9 | 5 | 4 |
| Other Non-Current Liabilities | 1 | 0 | 0 | 0 | 1 |
| Total Current Liabilities | 22 | 34 | 24 | 44 | 12 |
| Total Liabilities | 49 | 61 | 58 | 90 | 129 |
| Fixed Assets | 18 | 19 | 18 | 19 | 19 |
| Other Non-Current Assets | 0 | 1 | 0 | 0 | 0 |
| Total Current Assets | 30 | 41 | 40 | 71 | 109 |
| Total Assets | 49 | 61 | 58 | 90 | 129 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 0 | 3 | -11 | -24 |
| Cash Flow from Operating Activities | -1 | 4 | 4 | -8 | -9 |
| Cash Flow from Investing Activities | -1 | -2 | -0 | -2 | -1 |
| Cash Flow from Financing Activities | 1 | 1 | -6 | -3 | 55 |
| Net Cash Inflow / Outflow | -1 | 3 | -2 | -13 | 45 |
| Closing Cash & Cash Equivalent | 0 | 3 | 1 | -24 | 22 |
| # | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.39 | 1.02 | 4.22 | 6.34 | 5.15 |
| CEPS(Rs) | 1.14 | 1.65 | 4.95 | 7.34 | 5.9 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 8.26 | 9.29 | 13.7 | 22.47 | 46.2 |
| Core EBITDA Margin(%) | 9.61 | 8.79 | 15.54 | 19.04 | 14.22 |
| EBIT Margin(%) | 7.47 | 7.07 | 14.68 | 17.8 | 14.02 |
| Pre Tax Margin(%) | 2.12 | 3.33 | 11.72 | 14.91 | 12.82 |
| PAT Margin (%) | 1.29 | 3.05 | 8.77 | 10.97 | 9.38 |
| Cash Profit Margin (%) | 3.73 | 4.91 | 10.29 | 12.7 | 10.74 |
| ROA(%) | 1.38 | 3.19 | 12.08 | 15.07 | 11.34 |
| ROE(%) | 4.76 | 11.66 | 36.69 | 35.51 | 16.43 |
| ROCE(%) | 10.25 | 9.99 | 26.78 | 30.67 | 19.7 |
| Receivable days | 27.33 | 54.85 | 59.02 | 85.52 | 87.09 |
| Inventory Days | 179.67 | 159.82 | 109.8 | 101.11 | 122.29 |
| Payable days | 55.2 | 60.51 | 38.46 | 34.59 | 31.91 |
| PER(x) | 0 | 0 | 0 | 0 | 22.01 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 2.45 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.47 | 0.44 | 0.29 | 0.47 | 1.94 |
| EV/Core EBITDA(x) | 4.75 | 4.91 | 1.77 | 2.42 | 12.59 |
| Net Sales Growth(%) | 0 | 9.78 | 43.3 | 24.38 | 29.53 |
| EBIT Growth(%) | 0 | 3.93 | 197.43 | 50.85 | 2.01 |
| PAT Growth(%) | 0 | 159.79 | 312.31 | 55.58 | 10.77 |
| EPS Growth(%) | 0 | 159.8 | 312.31 | 50.35 | -18.77 |
| Debt/Equity(x) | 1.69 | 1.72 | 1.01 | 0.8 | 0.05 |
| Current Ratio(x) | 1.35 | 1.21 | 1.63 | 1.61 | 9.44 |
| Quick Ratio(x) | 0.2 | 0.49 | 0.61 | 0.91 | 4.52 |
| Interest Cover(x) | 1.4 | 1.89 | 4.97 | 6.15 | 11.67 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0.02 |
| # | Jun 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Promoter | 70.86 | 70.86 | 71.34 | 71.34 | 71.34 |
| FII | 4.88 | 2.14 | 0.8 | 0.59 | 0.54 |
| DII | 6.65 | 3.1 | 2.76 | 0.69 | 0.49 |
| Public | 17.61 | 23.9 | 25.09 | 27.38 | 27.63 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Promoter | 1.71 | 1.71 | 1.72 | 1.72 | 1.72 |
| FII | 0.12 | 0.05 | 0.02 | 0.01 | 0.01 |
| DII | 0.16 | 0.07 | 0.07 | 0.02 | 0.01 |
| Public | 0.42 | 0.58 | 0.61 | 0.66 | 0.67 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 2.41 | 2.41 | 2.41 | 2.41 | 2.41 |
* The pros and cons are machine generated.
You May Also Know About
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.
ChatGPT
Claude
Perplexity
