SHIVAM AUTOTECH
|
SHIVAM AUTOTECH Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹454 Cr | ₹470 Cr | ₹470 Cr | ₹469 Cr | ₹487 Cr |
| Sales | ₹430 Cr | ₹447 Cr | ₹440 Cr | ₹443 Cr | ₹466 Cr |
| Job Work/ Contract Receipts | - | ₹0.01 Cr | ₹0.00 Cr | ₹0.19 Cr | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹24 Cr | ₹22 Cr | ₹30 Cr | ₹26 Cr | ₹21 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹454 Cr | ₹470 Cr | ₹470 Cr | ₹469 Cr | ₹487 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-6.28 Cr | ₹-2.28 Cr | ₹3.38 Cr | ₹2.91 Cr | ₹-10 Cr |
| Raw Material Consumed | ₹169 Cr | ₹184 Cr | ₹179 Cr | ₹169 Cr | ₹168 Cr |
| Opening Raw Materials | ₹12 Cr | ₹11 Cr | ₹9.83 Cr | ₹12 Cr | ₹15 Cr |
| Purchases Raw Materials | ₹168 Cr | ₹185 Cr | ₹180 Cr | ₹166 Cr | ₹166 Cr |
| Closing Raw Materials | ₹11 Cr | ₹12 Cr | ₹11 Cr | ₹9.83 Cr | ₹12 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹38 Cr | ₹39 Cr | ₹38 Cr | ₹38 Cr | ₹36 Cr |
| Electricity & Power | ₹38 Cr | ₹39 Cr | ₹38 Cr | ₹38 Cr | ₹36 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹57 Cr | ₹59 Cr | ₹56 Cr | ₹55 Cr | ₹61 Cr |
| Salaries, Wages & Bonus | ₹51 Cr | ₹52 Cr | ₹49 Cr | ₹48 Cr | ₹55 Cr |
| Contributions to EPF & Pension Funds | ₹2.96 Cr | ₹3.06 Cr | ₹3.13 Cr | ₹3.21 Cr | ₹3.11 Cr |
| Workmen and Staff Welfare Expenses | ₹3.40 Cr | ₹3.46 Cr | ₹3.94 Cr | ₹3.72 Cr | ₹3.40 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹124 Cr | ₹122 Cr | ₹121 Cr | ₹109 Cr | ₹134 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹72 Cr | ₹68 Cr | ₹70 Cr | ₹70 Cr | ₹77 Cr |
| Repairs and Maintenance | ₹6.54 Cr | ₹7.85 Cr | ₹7.71 Cr | ₹6.83 Cr | ₹9.03 Cr |
| Packing Material Consumed | ₹2.21 Cr | ₹2.25 Cr | ₹2.45 Cr | ₹2.70 Cr | ₹1.88 Cr |
| Other Mfg Exp | ₹42 Cr | ₹43 Cr | ₹41 Cr | ₹30 Cr | ₹46 Cr |
| General and Administration Expenses | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr |
| Rent , Rates & Taxes | ₹1.81 Cr | ₹0.67 Cr | ₹0.63 Cr | ₹0.83 Cr | ₹1.11 Cr |
| Insurance | ₹3.41 Cr | ₹3.07 Cr | ₹3.34 Cr | ₹3.62 Cr | ₹3.22 Cr |
| Printing and stationery | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.01 Cr |
| Professional and legal fees | ₹1.73 Cr | ₹3.66 Cr | ₹1.35 Cr | ₹1.74 Cr | ₹1.30 Cr |
| Traveling and conveyance | ₹2.60 Cr | ₹2.61 Cr | ₹3.24 Cr | ₹2.78 Cr | ₹2.52 Cr |
| Other Administration | ₹3.07 Cr | ₹2.93 Cr | ₹3.03 Cr | ₹3.00 Cr | ₹2.90 Cr |
| Selling and Distribution Expenses | ₹7.55 Cr | ₹6.10 Cr | ₹7.42 Cr | ₹7.18 Cr | ₹5.79 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹6.40 Cr | ₹5.48 Cr | ₹6.87 Cr | ₹6.33 Cr | ₹5.41 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹1.16 Cr | ₹0.63 Cr | ₹0.55 Cr | ₹0.86 Cr | ₹0.38 Cr |
| Miscellaneous Expenses | ₹7.48 Cr | ₹5.48 Cr | ₹3.60 Cr | ₹4.58 Cr | ₹3.91 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹6.14 Cr | ₹4.00 Cr | ₹1.95 Cr | ₹1.10 Cr | ₹1.46 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹0.05 Cr | - | ₹0.33 Cr |
| Losson foreign exchange fluctuations | ₹0.67 Cr | ₹0.13 Cr | - | ₹0.29 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.67 Cr | ₹1.35 Cr | ₹1.60 Cr | ₹3.19 Cr | ₹2.13 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹410 Cr | ₹426 Cr | ₹421 Cr | ₹398 Cr | ₹410 Cr |
| Operating Profit (Excl OI) | ₹44 Cr | ₹43 Cr | ₹49 Cr | ₹71 Cr | ₹78 Cr |
| Other Income | ₹2.50 Cr | ₹3.94 Cr | ₹2.87 Cr | ₹4.18 Cr | ₹3.52 Cr |
| Interest Received | ₹0.66 Cr | ₹0.60 Cr | ₹0.24 Cr | ₹0.28 Cr | ₹0.56 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.07 Cr | ₹0.14 Cr | - | ₹0.02 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | ₹0.70 Cr | - | ₹1.79 Cr |
| Others | ₹1.77 Cr | ₹3.20 Cr | ₹1.93 Cr | ₹3.88 Cr | ₹1.18 Cr |
| Operating Profit | ₹47 Cr | ₹47 Cr | ₹52 Cr | ₹75 Cr | ₹81 Cr |
| Interest | ₹59 Cr | ₹58 Cr | ₹50 Cr | ₹51 Cr | ₹57 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹43 Cr | ₹41 Cr | ₹30 Cr | ₹32 Cr | ₹31 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹3.24 Cr | ₹3.13 Cr | ₹1.22 Cr | ₹0.67 Cr | ₹0.68 Cr |
| Other Interest | ₹13 Cr | ₹14 Cr | ₹19 Cr | ₹18 Cr | ₹25 Cr |
| PBDT | ₹-12 Cr | ₹-10 Cr | ₹2.40 Cr | ₹25 Cr | ₹24 Cr |
| Depreciation | ₹33 Cr | ₹36 Cr | ₹35 Cr | ₹41 Cr | ₹49 Cr |
| Profit Before Taxation & Exceptional Items | ₹-46 Cr | ₹-46 Cr | ₹-33 Cr | ₹-16 Cr | ₹-25 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹-46 Cr | ₹-46 Cr | ₹-33 Cr | ₹-16 Cr | ₹-25 Cr |
| Provision for Tax | ₹2.37 Cr | ₹3.77 Cr | ₹1.88 Cr | - | ₹-2.00 Cr |
| Current Income Tax | - | - | - | - | - |
| Deferred Tax | - | - | - | - | ₹-3.55 Cr |
| Other taxes | ₹2.37 Cr | ₹3.77 Cr | ₹1.88 Cr | - | ₹1.55 Cr |
| Profit After Tax | ₹-48 Cr | ₹-50 Cr | ₹-35 Cr | ₹-16 Cr | ₹-23 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-59 Cr | ₹-8.44 Cr | ₹26 Cr | ₹42 Cr | ₹65 Cr |
| Appropriations | ₹-107 Cr | ₹-59 Cr | ₹-8.44 Cr | ₹26 Cr | ₹42 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-3.65 | ₹-4.11 | ₹-2.84 | ₹-1.31 | ₹-2.25 |
| Adjusted EPS | ₹-3.65 | ₹-4.11 | ₹-2.84 | ₹-1.31 | ₹-2.10 |
Compare Income Statement of peers of SHIVAM AUTOTECH
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHIVAM AUTOTECH | ₹360.8 Cr | -3.7% | -5.4% | -21.5% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹118,368.0 Cr | 2.8% | 7.1% | 2.1% | Stock Analytics | |
| BOSCH | ₹108,756.0 Cr | -1.2% | -4.8% | 11.5% | Stock Analytics | |
| UNO MINDA | ₹75,259.9 Cr | 0.2% | 7.2% | 34.6% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹38,487.5 Cr | 1.7% | -5.9% | 9.2% | Stock Analytics | |
| SONA BLW PRECISION FORGINGS | ₹31,518.1 Cr | 3.7% | 9.7% | -26.6% | Stock Analytics | |
SHIVAM AUTOTECH Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHIVAM AUTOTECH | -3.7% |
-5.4% |
-21.5% |
| SENSEX | 0.9% |
2.1% |
8.3% |
You may also like the below Video Courses