SHIVALIK BIMETAL CONTROLS
|
SHIVALIK BIMETAL CONTROLS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹7.68 Cr | ₹7.68 Cr |
| Equity - Authorised | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
| Equity - Issued | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹7.68 Cr | ₹7.68 Cr |
| Equity Paid Up | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹7.68 Cr | ₹7.68 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹394 Cr | ₹330 Cr | ₹254 Cr | ₹184 Cr | ₹132 Cr |
| Securities Premium | - | - | - | - | - |
| Capital Reserves | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Profit & Loss Account Balance | ₹394 Cr | ₹330 Cr | ₹254 Cr | ₹184 Cr | ₹132 Cr |
| General Reserves | - | - | - | - | - |
| Other Reserves | ₹0.00 Cr | - | - | ₹-0.36 Cr | ₹-0.42 Cr |
| Reserve excluding Revaluation Reserve | ₹394 Cr | ₹330 Cr | ₹254 Cr | ₹184 Cr | ₹132 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹406 Cr | ₹342 Cr | ₹265 Cr | ₹192 Cr | ₹140 Cr |
| Minority Interest | - | - | - | - | - |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹4.01 Cr | ₹4.83 Cr | ₹12 Cr | ₹1.39 Cr | ₹0.75 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹4.01 Cr | ₹4.83 Cr | ₹12 Cr | ₹1.17 Cr | ₹0.64 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | ₹0.08 Cr | ₹0.22 Cr | ₹0.11 Cr |
| Unsecured Loans | - | ₹7.44 Cr | ₹10 Cr | ₹14 Cr | ₹7.71 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | ₹7.44 Cr | ₹10 Cr | ₹14 Cr | ₹7.71 Cr |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹6.00 Cr | ₹5.57 Cr | ₹5.47 Cr | ₹4.83 Cr | ₹4.33 Cr |
| Deferred Tax Assets | ₹2.86 Cr | ₹0.66 Cr | ₹0.59 Cr | ₹-1.47 Cr | ₹0.34 Cr |
| Deferred Tax Liability | ₹8.86 Cr | ₹6.23 Cr | ₹6.06 Cr | ₹3.36 Cr | ₹4.67 Cr |
| Other Long Term Liabilities | ₹8.75 Cr | ₹0.12 Cr | ₹0.23 Cr | ₹0.19 Cr | ₹0.40 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.38 Cr | ₹1.11 Cr | ₹0.90 Cr | ₹0.51 Cr | ₹0.48 Cr |
| Total Non-Current Liabilities | ₹20 Cr | ₹19 Cr | ₹29 Cr | ₹21 Cr | ₹14 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹39 Cr | ₹39 Cr | ₹42 Cr | ₹42 Cr | ₹35 Cr |
| Sundry Creditors | ₹39 Cr | ₹39 Cr | ₹42 Cr | ₹42 Cr | ₹35 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹16 Cr | ₹22 Cr | ₹28 Cr | ₹17 Cr | ₹16 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹2.13 Cr | ₹2.71 Cr | ₹5.53 Cr | ₹3.19 Cr | ₹5.51 Cr |
| Interest Accrued But Not Due | ₹0.17 Cr | ₹0.20 Cr | ₹0.28 Cr | ₹0.19 Cr | ₹0.07 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | - | - | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹13 Cr | ₹19 Cr | ₹22 Cr | ₹13 Cr | ₹11 Cr |
| Short Term Borrowings | ₹27 Cr | ₹21 Cr | ₹24 Cr | ₹35 Cr | ₹14 Cr |
| Secured ST Loans repayable on Demands | ₹27 Cr | ₹21 Cr | ₹24 Cr | ₹35 Cr | ₹14 Cr |
| Working Capital Loans- Sec | ₹27 Cr | ₹21 Cr | ₹24 Cr | ₹35 Cr | ₹14 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-27 Cr | ₹-21 Cr | ₹-24 Cr | ₹-35 Cr | ₹-14 Cr |
| Short Term Provisions | ₹1.26 Cr | ₹0.53 Cr | ₹0.88 Cr | ₹1.97 Cr | ₹1.76 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹0.30 Cr | ₹0.14 Cr | ₹0.01 Cr | ₹1.92 Cr | ₹1.49 Cr |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹0.96 Cr | ₹0.39 Cr | ₹0.87 Cr | ₹0.05 Cr | ₹0.26 Cr |
| Total Current Liabilities | ₹82 Cr | ₹82 Cr | ₹95 Cr | ₹95 Cr | ₹68 Cr |
| Total Liabilities | ₹508 Cr | ₹443 Cr | ₹390 Cr | ₹308 Cr | ₹221 Cr |
| ASSETS | |||||
| Gross Block | ₹209 Cr | ₹181 Cr | ₹172 Cr | ₹119 Cr | ₹78 Cr |
| Less: Accumulated Depreciation | ₹74 Cr | ₹64 Cr | ₹56 Cr | ₹42 Cr | ₹34 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹135 Cr | ₹118 Cr | ₹116 Cr | ₹77 Cr | ₹44 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹24 Cr | ₹13 Cr | ₹5.33 Cr | ₹6.53 Cr | ₹24 Cr |
| Non Current Investments | ₹13 Cr | ₹11 Cr | ₹7.86 Cr | ₹17 Cr | ₹13 Cr |
| Long Term Investment | ₹13 Cr | ₹11 Cr | ₹7.86 Cr | ₹17 Cr | ₹13 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹13 Cr | ₹11 Cr | ₹7.86 Cr | ₹17 Cr | ₹13 Cr |
| Long Term Loans & Advances | ₹4.02 Cr | ₹2.80 Cr | ₹3.90 Cr | ₹4.94 Cr | ₹2.60 Cr |
| Other Non Current Assets | ₹0.72 Cr | ₹0.38 Cr | ₹0.13 Cr | ₹0.11 Cr | ₹0.02 Cr |
| Total Non-Current Assets | ₹179 Cr | ₹148 Cr | ₹136 Cr | ₹108 Cr | ₹86 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | ₹131 Cr | ₹128 Cr | ₹132 Cr | ₹115 Cr | ₹70 Cr |
| Raw Materials | ₹46 Cr | ₹39 Cr | ₹52 Cr | ₹59 Cr | ₹33 Cr |
| Work-in Progress | ₹63 Cr | ₹60 Cr | ₹44 Cr | ₹30 Cr | ₹16 Cr |
| Finished Goods | ₹18 Cr | ₹21 Cr | ₹22 Cr | ₹14 Cr | ₹16 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹4.37 Cr | ₹4.24 Cr | ₹3.79 Cr | ₹2.66 Cr | ₹1.91 Cr |
| Other Inventory | ₹0.54 Cr | ₹4.72 Cr | ₹10 Cr | ₹9.84 Cr | ₹2.87 Cr |
| Sundry Debtors | ₹111 Cr | ₹114 Cr | ₹93 Cr | ₹59 Cr | ₹43 Cr |
| Debtors more than Six months | - | ₹0.20 Cr | ₹0.14 Cr | ₹0.01 Cr | ₹0.18 Cr |
| Debtors Others | ₹112 Cr | ₹114 Cr | ₹93 Cr | ₹59 Cr | ₹43 Cr |
| Cash and Bank | ₹79 Cr | ₹39 Cr | ₹18 Cr | ₹12 Cr | ₹16 Cr |
| Cash in hand | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Balances at Bank | ₹79 Cr | ₹39 Cr | ₹18 Cr | ₹12 Cr | ₹16 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹4.92 Cr | ₹10 Cr | ₹2.35 Cr | ₹2.03 Cr | ₹2.28 Cr |
| Interest accrued on Investments | - | - | - | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹1.27 Cr | ₹1.52 Cr | ₹1.75 Cr | ₹1.53 Cr | ₹1.12 Cr |
| Other current_assets | ₹3.65 Cr | ₹8.65 Cr | ₹0.60 Cr | ₹0.50 Cr | ₹1.17 Cr |
| Short Term Loans and Advances | ₹2.71 Cr | ₹3.95 Cr | ₹8.16 Cr | ₹12 Cr | ₹3.64 Cr |
| Advances recoverable in cash or in kind | ₹0.90 Cr | ₹0.24 Cr | ₹0.39 Cr | ₹0.18 Cr | ₹0.10 Cr |
| Advance income tax and TDS | - | ₹0.19 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹1.81 Cr | ₹3.53 Cr | ₹7.70 Cr | ₹11 Cr | ₹3.50 Cr |
| Total Current Assets | ₹329 Cr | ₹295 Cr | ₹254 Cr | ₹200 Cr | ₹135 Cr |
| Net Current Assets (Including Current Investments) | ₹247 Cr | ₹213 Cr | ₹158 Cr | ₹104 Cr | ₹67 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹508 Cr | ₹443 Cr | ₹390 Cr | ₹308 Cr | ₹221 Cr |
| Contingent Liabilities | ₹30 Cr | ₹29 Cr | ₹27 Cr | ₹36 Cr | ₹32 Cr |
| Total Debt | ₹33 Cr | ₹42 Cr | ₹58 Cr | ₹58 Cr | ₹28 Cr |
| Book Value | - | 59.29 | 46.09 | 49.89 | 36.33 |
| Adjusted Book Value | 70.42 | 59.29 | 46.09 | 33.26 | 24.22 |
Compare Balance Sheet of peers of SHIVALIK BIMETAL CONTROLS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHIVALIK BIMETAL CONTROLS | ₹2,480.8 Cr | -2.4% | -12.2% | -23.6% | Stock Analytics | |
| VEDANTA | ₹202,949.0 Cr | 4.6% | 3.3% | 16.2% | Stock Analytics | |
| HINDUSTAN ZINC | ₹200,407.0 Cr | 3.6% | 0.6% | -5.7% | Stock Analytics | |
| HINDALCO INDUSTRIES | ₹181,419.0 Cr | 3.9% | -4.9% | 21.2% | Stock Analytics | |
| HINDUSTAN COPPER | ₹31,515.3 Cr | 3.8% | -4.8% | 18.1% | Stock Analytics | |
| GRAVITA INDIA | ₹13,481.1 Cr | 7.1% | 11.4% | -13.1% | Stock Analytics | |
SHIVALIK BIMETAL CONTROLS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHIVALIK BIMETAL CONTROLS | -2.4% |
-12.2% |
-23.6% |
| SENSEX | 0.1% |
1.1% |
8.4% |
You may also like the below Video Courses