WEBSITE BSE:513097 NSE: SBCL Inc. Year: 1984 Industry: Steel & Iron Products
Last updated: 15:54
Shivalik Bimetal Controls Ltd is engaged in production of Thermostatic Bi-metal/Tri-metal Strips and Parts, and Shunt (Resistors). The Company is likewise engaged in job work for Indian Ordinance. The Company's segment is Process and product Engineering. Its geographic segments encompass India and Rest of the World. Its products include Reflow Solder/Presoldered Strips, Thermostatic Bimetal Coils and Spring, Precision Stainless Steel and Snap Action Disc. Its packages include Clad Metal, Spring Rolled Stainless Steels, Electron Beam Welded Mate...Read More
Shivalik Bimetal Controls Ltd is engaged in production of Thermostatic Bi-metal/Tri-metal Strips and Parts, and Shunt (Resistors). The Company is likewise engaged in job work for Indian Ordinance. The Company's segment is Process and product Engineering. Its geographic segments encompass India and Rest of the World. Its products include Reflow Solder/Presoldered Strips, Thermostatic Bimetal Coils and Spring, Precision Stainless Steel and Snap Action Disc. Its packages include Clad Metal, Spring Rolled Stainless Steels, Electron Beam Welded Material with Multi-Gauge and Multi-Materials Strips, and Thermostatic Edge-Welded Strip. The Company caters to diverse industries, along with electronics, automotive, home appliances, commercial, defense, medical and agriculture and animal husbandry appliances. The Company has an in-house stamping facility including 10T, 20T, 40T, 50T stamping method that permits it to provide custom designed precision components and additives. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹2389 Cr.
Stock P/E 31
P/B 5.4
Current Price ₹414.8
Book Value ₹ 77.1
Face Value 2
52W High ₹604
Dividend Yield 0.65%
52W Low ₹ 378
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 127 | 128 | 126 | 128 | 126 | 127 | 123 | 132 | 137 | 137 |
| Other Income | 1 | 2 | 1 | 14 | 3 | 3 | 4 | 3 | 2 | 4 |
| Total Income | 129 | 130 | 128 | 142 | 129 | 130 | 127 | 136 | 139 | 141 |
| Total Expenditure | 97 | 99 | 101 | 106 | 102 | 100 | 99 | 104 | 105 | 106 |
| Operating Profit | 32 | 32 | 27 | 36 | 27 | 30 | 28 | 32 | 34 | 35 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 27 | 27 | 22 | 32 | 23 | 26 | 24 | 28 | 30 | 30 |
| Provision for Tax | 7 | 7 | 6 | 8 | 6 | 7 | 6 | 7 | 8 | 8 |
| Profit After Tax | 21 | 20 | 16 | 24 | 17 | 20 | 18 | 21 | 22 | 23 |
| Adjustments | 1 | 0 | 1 | 2 | 1 | 0 | 0 | 1 | 1 | 2 |
| Profit After Adjustments | 21 | 20 | 17 | 26 | 18 | 20 | 18 | 21 | 23 | 25 |
| Adjusted Earnings Per Share | 3.7 | 3.5 | 2.9 | 4.5 | 3.1 | 3.5 | 3.2 | 3.7 | 4 | 4.3 |
| #(Fig in Cr.) | Mar 2011 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 95 | 109 | 119 | 158 | 193 | 187 | 204 | 324 | 470 | 509 | 508 | 529 |
| Other Income | 2 | 1 | 2 | 4 | 5 | 4 | 4 | 5 | 10 | 19 | 13 | 13 |
| Total Income | 97 | 109 | 121 | 162 | 199 | 192 | 208 | 329 | 480 | 528 | 521 | 543 |
| Total Expenditure | 85 | 95 | 100 | 132 | 158 | 166 | 168 | 251 | 361 | 403 | 405 | 414 |
| Operating Profit | 12 | 15 | 21 | 30 | 41 | 25 | 40 | 79 | 119 | 125 | 117 | 129 |
| Interest | 4 | 4 | 3 | 3 | 4 | 3 | 2 | 3 | 7 | 5 | 4 | 4 |
| Depreciation | 3 | 4 | 5 | 5 | 5 | 6 | 6 | 6 | 11 | 12 | 12 | 12 |
| Exceptional Income / Expenses | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 5 | 6 | 14 | 23 | 34 | 17 | 34 | 73 | 102 | 112 | 103 | 112 |
| Provision for Tax | 3 | 2 | 5 | 6 | 10 | 4 | 9 | 18 | 23 | 27 | 26 | 29 |
| Profit After Tax | 3 | 3 | 8 | 17 | 25 | 13 | 25 | 55 | 79 | 84 | 77 | 84 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 |
| Profit After Adjustments | 3 | 3 | 8 | 17 | 25 | 13 | 25 | 55 | 79 | 84 | 77 | 87 |
| Adjusted Earnings Per Share | 0.5 | 0.6 | 1.4 | 2.9 | 4.3 | 2.3 | 4.4 | 9.6 | 13.7 | 14.6 | 13.4 | 15.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -0% | 16% | 22% | 18% |
| Operating Profit CAGR | -6% | 14% | 36% | 26% |
| PAT CAGR | -8% | 12% | 43% | 38% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -20% | 2% | 58% | 49% |
| ROE Average | 21% | 28% | 27% | 20% |
| ROCE Average | 26% | 32% | 31% | 24% |
| #(Fig in Cr.) | Mar 2011 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 46 | 55 | 68 | 83 | 105 | 115 | 140 | 192 | 265 | 342 | 406 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 41 | 5 | 5 | 7 | 7 | 10 | 8 | 15 | 22 | 12 | 4 |
| Other Non-Current Liabilities | 3 | 3 | 5 | 6 | 6 | 6 | 5 | 6 | 7 | 7 | 16 |
| Total Current Liabilities | 27 | 62 | 37 | 51 | 58 | 32 | 68 | 95 | 95 | 82 | 82 |
| Total Liabilities | 116 | 125 | 116 | 147 | 176 | 163 | 221 | 308 | 390 | 443 | 508 |
| Fixed Assets | 37 | 41 | 43 | 45 | 45 | 43 | 44 | 77 | 116 | 118 | 135 |
| Other Non-Current Assets | 3 | 13 | 12 | 13 | 17 | 32 | 42 | 31 | 21 | 30 | 43 |
| Total Current Assets | 76 | 70 | 58 | 86 | 112 | 88 | 135 | 200 | 254 | 295 | 329 |
| Total Assets | 116 | 125 | 116 | 147 | 176 | 163 | 221 | 308 | 390 | 443 | 508 |
| #(Fig in Cr.) | Mar 2011 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 4 | 0 | 8 | 0 | 0 | 0 | 0 | 16 | 11 | 13 | 11 |
| Cash Flow from Operating Activities | 2 | 16 | 12 | 6 | 4 | 41 | 30 | -3 | 66 | 69 | 94 |
| Cash Flow from Investing Activities | -7 | -2 | -3 | -7 | -7 | -14 | -15 | -24 | -43 | -41 | -58 |
| Cash Flow from Financing Activities | 4 | -6 | -17 | 1 | 3 | -27 | 0 | 23 | -18 | -29 | -26 |
| Net Cash Inflow / Outflow | -1 | 8 | -8 | 0 | 0 | -0 | 15 | -5 | 4 | -2 | 10 |
| Closing Cash & Cash Equivalent | 2 | 8 | 0 | 0 | 0 | 0 | 16 | 11 | 18 | 11 | 21 |
| # | Mar 2011 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.47 | 0.58 | 1.43 | 2.87 | 4.27 | 2.34 | 4.42 | 9.57 | 13.73 | 14.63 | 13.38 |
| CEPS(Rs) | 0.94 | 1.31 | 2.21 | 3.67 | 5.12 | 3.38 | 5.45 | 10.67 | 15.56 | 16.72 | 15.42 |
| DPS(Rs) | 0.2 | 0 | 0.5 | 0.6 | 0.6 | 0.3 | 0.6 | 1 | 1.2 | 1.7 | 2.7 |
| Book NAV/Share(Rs) | 7.95 | 9.51 | 11.88 | 14.41 | 18.19 | 20.01 | 24.22 | 33.26 | 46.09 | 59.29 | 70.42 |
| Core EBITDA Margin(%) | 10.09 | 12.01 | 15.12 | 16.04 | 18.38 | 11.08 | 17.74 | 22.68 | 23.16 | 20.88 | 20.4 |
| EBIT Margin(%) | 9.61 | 8.69 | 12.93 | 16.22 | 19.66 | 10.74 | 17.65 | 23.48 | 23.25 | 22.93 | 20.94 |
| Pre Tax Margin(%) | 5.42 | 4.86 | 10.91 | 14.15 | 17.81 | 9.17 | 16.85 | 22.62 | 21.75 | 21.96 | 20.2 |
| PAT Margin (%) | 2.68 | 2.81 | 6.54 | 10.34 | 12.73 | 7.19 | 12.51 | 17.01 | 16.82 | 16.56 | 15.16 |
| Cash Profit Margin (%) | 5.33 | 6.53 | 10.16 | 13.23 | 15.24 | 10.39 | 15.41 | 18.98 | 19.06 | 18.93 | 17.47 |
| ROA(%) | 2.5 | 2.7 | 6.84 | 12.6 | 15.23 | 7.94 | 13.29 | 20.85 | 22.68 | 20.24 | 16.21 |
| ROE(%) | 6.02 | 6.46 | 13.34 | 21.83 | 26.23 | 12.23 | 20.01 | 33.29 | 34.61 | 27.76 | 20.63 |
| ROCE(%) | 12 | 10.68 | 16.33 | 24.01 | 28.32 | 13.87 | 23.34 | 36.48 | 38.18 | 32.99 | 25.9 |
| Receivable days | 95.61 | 85.06 | 76.62 | 68.51 | 64.33 | 63.87 | 66.08 | 57.51 | 59.17 | 74.22 | 80.86 |
| Inventory Days | 96.03 | 94.98 | 76.49 | 76.12 | 103.68 | 116.77 | 108.09 | 104.22 | 95.78 | 93.21 | 93.04 |
| Payable days | 91.4 | 72.7 | 47.97 | 57.36 | 60.99 | 45.22 | 85.12 | 87.36 | 62.59 | 52.33 | 48.75 |
| PER(x) | 13.97 | 11.84 | 14.84 | 26.19 | 21.57 | 6.11 | 12.84 | 35.78 | 37.28 | 35.47 | 34.51 |
| Price/Book(x) | 0.83 | 0.72 | 1.78 | 5.21 | 5.07 | 0.71 | 2.35 | 10.29 | 11.11 | 8.75 | 6.55 |
| Dividend Yield(%) | 3.04 | 0 | 0.79 | 0.53 | 0.43 | 1.4 | 0.7 | 0.19 | 0.23 | 0.33 | 0.58 |
| EV/Net Sales(x) | 0.8 | 0.72 | 1.26 | 2.97 | 2.98 | 0.57 | 1.67 | 6.23 | 6.36 | 5.88 | 5.14 |
| EV/Core EBITDA(x) | 6.15 | 5.37 | 7.1 | 15.72 | 14.06 | 4.24 | 8.45 | 25.56 | 25.15 | 23.86 | 22.41 |
| Net Sales Growth(%) | 24.66 | 14.44 | 9.3 | 32.9 | 22.51 | -3.19 | 8.82 | 59.03 | 45.18 | 8.2 | -0.11 |
| EBIT Growth(%) | 0.07 | 3.31 | 61.53 | 59.69 | 46.66 | -44.29 | 78.89 | 111.56 | 43.76 | 6.71 | -8.76 |
| PAT Growth(%) | -42.85 | 19.62 | 152.9 | 101.17 | 49.01 | -40.66 | 89.45 | 116.22 | 43.53 | 6.53 | -8.56 |
| EPS Growth(%) | -42.85 | 22.45 | 147.07 | 101.17 | 49.01 | -45.36 | 89.45 | 116.22 | 43.53 | 6.53 | -8.56 |
| Debt/Equity(x) | 0.89 | 0.86 | 0.42 | 0.43 | 0.43 | 0.22 | 0.2 | 0.3 | 0.22 | 0.12 | 0.08 |
| Current Ratio(x) | 2.83 | 1.13 | 1.57 | 1.7 | 1.93 | 2.76 | 1.99 | 2.09 | 2.66 | 3.59 | 4.01 |
| Quick Ratio(x) | 1.58 | 0.7 | 0.87 | 0.9 | 0.74 | 1.17 | 0.96 | 0.89 | 1.28 | 2.03 | 2.41 |
| Interest Cover(x) | 2.3 | 2.27 | 6.39 | 7.83 | 10.63 | 6.84 | 22.08 | 27.52 | 15.53 | 23.67 | 28.39 |
| Total Debt/Mcap(x) | 1.07 | 1.19 | 0.23 | 0.08 | 0.08 | 0.3 | 0.09 | 0.03 | 0.02 | 0.01 | 0.01 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.09 | 51.09 | 51.13 | 51.14 | 33.17 | 33.17 | 33.17 | 33.17 | 33.17 | 33.17 |
| FII | 4.18 | 3.6 | 3.26 | 2.73 | 3.96 | 3.93 | 3.63 | 3.14 | 3.03 | 2.59 |
| DII | 1.45 | 1.82 | 1.9 | 2.33 | 20.02 | 21.1 | 21.07 | 21 | 20.2 | 19.71 |
| Public | 43.28 | 43.49 | 43.72 | 43.8 | 42.85 | 41.79 | 42.13 | 42.69 | 43.61 | 44.53 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.94 | 2.94 | 2.95 | 2.95 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 | 1.91 |
| FII | 0.24 | 0.21 | 0.19 | 0.16 | 0.23 | 0.23 | 0.21 | 0.18 | 0.17 | 0.15 |
| DII | 0.08 | 0.1 | 0.11 | 0.13 | 1.15 | 1.22 | 1.21 | 1.21 | 1.16 | 1.14 |
| Public | 2.49 | 2.51 | 2.52 | 2.52 | 2.47 | 2.41 | 2.43 | 2.46 | 2.51 | 2.56 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.76 | 5.76 | 5.76 | 5.76 | 5.76 | 5.76 | 5.76 | 5.76 | 5.76 | 5.76 |
* 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.
