Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹376 Cr.
Stock P/E
-4.6
P/B
-17.3
Current Price
₹16.3
Book Value
₹ -0.9
Face Value
2
52W High
₹25.6
52W Low
₹ 11
Dividend Yield
0%

Shivam Autotech Overview

Business

Shivam Autotech Ltd. is an Indian manufacturer and supplier of various automotive components. The company primarily operates as an auto ancillary, producing critical parts for two-wheelers, three-wheelers, and four-wheelers. Its product portfolio typically includes gears, shafts, splines, and other precision machined components, as well as cold and hot forged parts. The core business model involves manufacturing these components as an Original Equipment Manufacturer (OEM) supplier, catering to the specific design and quality requirements of major automotive manufacturers in India. The company makes money by selling these components to its OEM clients.

Revenue Mix

While specific revenue breakdown by product line or customer segment is not publicly detailed without access to specific financial reports, Shivam Autotech's operations broadly span:

Cold Forged Parts: Includes components like gear blanks, shaft blanks, and other precision-formed parts.

Hot Forged Parts: Larger and heavier forged components used in various automotive applications.

Machined Components: Gears, shafts, and other intricate parts requiring precise machining and finishing.

Its primary clientele consists of major automotive OEMs, particularly in the two-wheeler and passenger vehicle segments in India.

Industry

The Indian auto ancillary industry is highly competitive, characterized by a mix of large integrated players, mid-sized specialists, and smaller unorganized units. It is closely tied to the cyclical performance of the automotive sector. Shivam Autotech typically positions itself as a Tier-1 or Tier-2 supplier to leading Indian automotive OEMs, relying on its manufacturing capabilities, quality adherence, and cost-effectiveness. The company aims to differentiate itself through precision engineering and adherence to strict quality standards required by its OEM customers.

MOAT

Shivam Autotech's competitive advantages are likely derived from:

Established OEM Relationships: Long-standing relationships and preferred supplier status with major Indian automotive manufacturers built over years of consistent quality and delivery.

Manufacturing Expertise & Quality: Specialized knowledge and machinery for precision forging and machining of critical automotive components, meeting stringent quality standards.

Cost Efficiency: Ability to produce components competitively, which is crucial in the price-sensitive auto ancillary market.

Backward Integration/Value Chain Control: Potentially some control over key manufacturing processes, leading to better quality control and cost management.

Growth Drivers

Growth in Indian Automotive Market: The overall expansion of the two-wheeler, three-wheeler, and passenger vehicle segments in India, driven by increasing disposable incomes and urbanization.

Increased Content Per Vehicle: Rising demand for more sophisticated and high-quality components as automotive technology advances.

New Product Development & Technology Upgrades: Introduction of new models by OEMs and transitions to BS-VI equivalent norms or EV components could create opportunities for new component requirements.

Export Opportunities: Potential to expand sales to international markets, leveraging competitive manufacturing costs.

Infrastructure Development: Government focus on improving road and transport infrastructure can indirectly boost vehicle sales.

Risks

Cyclicality of Automotive Industry: Revenue and profitability are highly susceptible to downturns in vehicle production and sales.

Raw Material Price Volatility: Fluctuations in steel, aluminum, and other raw material prices can impact manufacturing costs and margins.

Customer Concentration: High dependence on a few key OEM customers could pose a risk if one major customer faces issues or shifts suppliers.

Technological Disruption: The shift towards Electric Vehicles (EVs) could render some traditional components obsolete, requiring significant R&D and retooling.

Intense Competition: The presence of numerous domestic and international players creates pricing pressure and limits margin expansion.

Regulatory Changes: Changes in emission norms, safety regulations, or import/export policies can impact operations.

Management & Ownership

Shivam Autotech Ltd. is part of the Hero Group, specifically linked to the Munjal family, who are prominent industrialists in India and have a significant presence in the automotive sector (e.g., Hero MotoCorp). The company's management is typically led by professionals with experience in the automotive or manufacturing sectors. The ownership structure generally involves a significant promoter holding by the Munjal family or related entities, alongside institutional investors and public shareholders. This promoter backing often provides stability and strategic direction.

Outlook

Shivam Autotech operates in a crucial segment of the Indian automotive industry, benefiting from established OEM relationships and manufacturing expertise. The long-term growth prospects for the Indian automotive market, driven by rising incomes and vehicle penetration, present a strong tailwind. Opportunities may arise from new product development, increased content per vehicle, and potential for expanding into EV-related components. However, the company faces inherent risks from the cyclical nature of auto sales, volatility in raw material costs, and intense competition. The ongoing transition towards electric mobility poses both a threat and an opportunity, requiring continuous investment in R&D and adaptation. Its association with the Hero Group provides a degree of strategic advantage and stability, but success will ultimately depend on its ability to innovate, maintain cost efficiencies, and navigate the evolving technological landscape of the auto sector.

Shivam Autotech Share Price

Live · BSE / NSE · Inception: 2005
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Shivam Autotech Quarterly Results

#(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 124 113 120 113 108 91 113 96 109 110
Other Income 2 0 1 0 1 0 0 0 1 1
Total Income 126 113 121 113 109 91 114 96 111 110
Total Expenditure 109 100 108 101 100 85 103 91 98 102
Operating Profit 17 13 13 12 9 6 11 5 13 9
Interest 15 14 15 15 16 13 13 19 23 20
Depreciation 9 9 9 8 7 9 9 8 10 9
Exceptional Income / Expenses 0 0 0 0 0 0 0 -1 -2 0
Profit Before Tax -7 -10 -10 -11 -14 -16 -11 -23 -22 -21
Provision for Tax 1 1 1 1 1 1 1 1 5 0
Profit After Tax -8 -10 -11 -12 -15 -18 -12 -25 -27 -21
Adjustments 0 0 0 0 0 0 0 0 -0 -0
Profit After Adjustments -8 -10 -11 -12 -15 -18 -12 -25 -27 -21
Adjusted Earnings Per Share -0.5 -0.7 -0.8 -0.8 -0.9 -1.1 -0.8 -1.6 -1.7 -1.3

Shivam Autotech Profit & Loss

#(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 424 456 557 636 588 487 469 470 470 454 410 428
Other Income 0 0 1 1 1 4 4 3 4 3 2 2
Total Income 425 456 558 637 589 491 473 473 474 456 412 431
Total Expenditure 354 408 478 553 536 410 398 421 426 410 378 394
Operating Profit 71 48 79 84 53 81 75 52 47 47 34 38
Interest 21 29 46 49 53 57 51 50 58 59 68 75
Depreciation 28 32 41 49 54 49 41 35 36 33 36 36
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 -3 -3
Profit Before Tax 21 -13 -8 -14 -54 -25 -16 -33 -46 -46 -73 -77
Provision for Tax 2 -10 -6 5 -17 -2 0 2 4 2 9 7
Profit After Tax 19 -4 -1 -18 -37 -23 -16 -35 -50 -48 -81 -85
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 19 -4 -1 -18 -37 -23 -16 -35 -50 -48 -81 -85
Adjusted Earnings Per Share 1.5 -0.3 -0.1 -1.4 -2.9 -1.8 -1.1 -2.4 -3.4 -3.1 -5.2 -5.4

Shivam Autotech Balance Sheet

#(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 195 192 191 173 135 113 139 105 56 31 -41
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 171 216 211 199 204 245 173 215 179 119 286
Other Non-Current Liabilities 40 -10 -16 -11 -18 -23 -25 -25 -17 -17 -9
Total Current Liabilities 199 266 288 375 370 362 318 326 316 349 213
Total Liabilities 605 664 674 735 691 698 604 621 534 482 449
Fixed Assets 246 353 445 467 448 429 394 362 330 306 273
Other Non-Current Assets 179 101 23 24 44 20 20 18 26 17 13
Total Current Assets 179 210 205 245 199 249 190 241 178 159 163
Total Assets 605 664 674 735 691 698 604 621 534 482 449

Shivam Autotech Cash Flow

#(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 6 1 3 0 1 3 53 1 58 1 0
Cash Flow from Operating Activities 47 27 79 94 104 72 65 65 33 77 5
Cash Flow from Investing Activities -118 -86 -48 -68 -43 -18 -5 -1 -4 -6 -14
Cash Flow from Financing Activities 68 62 -33 -26 -58 -3 -113 -7 -86 -71 9
Net Cash Inflow / Outflow -3 2 -3 1 2 50 -52 57 -57 -0 -0
Closing Cash & Cash Equivalent 3 3 0 1 3 53 1 58 1 0 0

Shivam Autotech Ratios

# 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) 1.5 -0.28 -0.1 -1.42 -2.89 -1.75 -1.1 -2.37 -3.43 -3.05 -5.16
CEPS(Rs) 3.66 2.23 3.11 2.37 1.3 2.04 1.7 0.04 -0.97 -0.94 -2.88
DPS(Rs) 0.31 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 15.2 14.93 14.84 13.42 10.51 8.79 9.47 7.14 3.8 2 -2.58
Core EBITDA Margin(%) 15.72 9.81 13.86 12.96 8.78 15.9 15.19 10.51 9.22 9.78 7.76
EBIT Margin(%) 9.6 3.25 6.74 5.51 -0.2 6.63 7.36 3.63 2.4 3.03 -1.12
Pre Tax Margin(%) 4.8 -2.73 -1.34 -2.16 -9.23 -5.03 -3.42 -6.98 -9.88 -10.06 -17.71
PAT Margin (%) 4.3 -0.74 -0.22 -2.87 -6.32 -4.62 -3.42 -7.38 -10.69 -10.58 -19.86
Cash Profit Margin (%) 10.52 5.9 7.08 4.81 2.84 5.37 5.29 0.11 -3.03 -3.27 -11.08
ROA(%) 3.5 -0.56 -0.18 -2.59 -5.21 -3.24 -2.47 -5.67 -8.69 -9.46 -17.47
ROE(%) 10.21 -1.85 -0.64 -10.02 -24.13 -18.15 -12.77 -28.56 -62.67 -110.35 0
ROCE(%) 9.75 2.89 6.38 5.79 -0.2 5.58 6.21 3.26 2.34 3.42 -1.27
Receivable days 39.03 42.77 48.16 50.73 51.33 51.98 58.46 68.43 69.45 58.94 49.43
Inventory Days 69.65 70.54 60.01 57.03 60.53 65.34 69.27 65.4 61.13 64.96 73.62
Payable days 122.1 116.67 112.44 126.47 149.55 208.41 162.04 148.59 130.37 133.63 125.26
PER(x) 25.29 0 0 0 0 0 0 0 0 0 0
Price/Book(x) 2.49 2.36 3.57 2.09 0.7 1.59 2.63 2.43 8.12 10.78 -4.33
Dividend Yield(%) 0.82 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 1.86 1.86 1.95 1.24 0.88 1.23 1.59 1.31 1.78 1.47 1.35
EV/Core EBITDA(x) 11.14 17.68 13.7 9.42 9.81 7.38 9.86 11.81 17.66 14.19 16.13
Net Sales Growth(%) -4.87 7.44 22.18 14.15 -7.51 -17.08 -3.74 0.25 -0.15 -3.34 -9.78
EBIT Growth(%) -23.09 -63.26 141.68 -8.17 -103.37 2840.66 6.94 -50.61 -33.88 21.73 -133.53
PAT Growth(%) -31.62 -118.6 65.6 -1379.17 -103.87 39.34 28.7 -116.17 -44.55 4.27 -69.29
EPS Growth(%) -31.62 -118.6 65.61 -1379.69 -103.87 39.34 37.35 -116.17 -44.56 11.02 -69.29
Debt/Equity(x) 1.56 2.08 2.16 2.52 3.18 4.25 2.75 4.03 6.9 10.59 -9.8
Current Ratio(x) 0.9 0.79 0.71 0.65 0.54 0.69 0.6 0.74 0.56 0.46 0.76
Quick Ratio(x) 0.44 0.43 0.4 0.36 0.31 0.44 0.31 0.5 0.32 0.22 0.38
Interest Cover(x) 2 0.54 0.83 0.72 -0.02 0.57 0.68 0.34 0.2 0.23 -0.07
Total Debt/Mcap(x) 0.63 0.88 0.61 1.2 4.54 2.68 1.05 1.65 0.85 0.98 2.26

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -10% -4% -3% 0%
Operating Profit CAGR -28% -13% -16% -7%
PAT CAGR — — — 0%
Share Price CAGR -34% -15% -5% -9%
ROE Average 0% -58% -43% -24%
ROCE Average -1% +1% +3% +4%

Shivam Autotech Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 69.52 %
FII 0 %
DII (MF + Insurance) 7.07 %
Public (retail) 23.41 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 74.874.874.874.874.869.5269.5269.5269.5269.52
FII 0.070.01000.0500.040.0300
DII 0.020.020.020.020.027.077.077.077.077.07
Public 25.1225.1825.1825.1925.1423.4123.3723.3823.4123.41
Others 0000000000
Total 100100100100100100100100100100

Shivam Autotech Peer Comparison

Auto Ancillary Edit Columns

Shivam Autotech Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Shivam Autotech Pros & Cons

Pros

  • Stock is trading at -17.3 times its book value
  • Debtor days have improved from 133.63 to 125.26days.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -58% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp