SHIVALIK BIMETAL CONTROLS
|
SHIVALIK BIMETAL CONTROLS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹12 Cr | ₹12 Cr | ₹7.68 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 | ₹7.68 Cr | ₹7.68 Cr | ₹7.68 Cr |
Equity Paid Up | ₹12 Cr | ₹12 Cr | ₹7.68 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 | ₹330 Cr | ₹254 Cr | ₹184 Cr | ₹132 Cr | ₹108 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Profit & Loss Account Balance | ₹330 Cr | ₹254 Cr | ₹184 Cr | ₹132 Cr | ₹82 Cr |
General Reserves | - | - | - | - | ₹26 Cr |
Other Reserves | - | - | ₹-0.36 Cr | ₹-0.42 Cr | ₹-0.34 Cr |
Reserve excluding Revaluation Reserve | ₹330 Cr | ₹254 Cr | ₹184 Cr | ₹132 Cr | ₹108 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹342 Cr | ₹265 Cr | ₹192 Cr | ₹140 Cr | ₹115 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹4.83 Cr | ₹12 Cr | ₹1.39 Cr | ₹0.75 Cr | ₹1.44 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹4.83 Cr | ₹12 Cr | ₹1.17 Cr | ₹0.64 Cr | ₹1.39 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | - | ₹0.08 Cr | ₹0.22 Cr | ₹0.11 Cr | ₹0.05 Cr |
Unsecured Loans | ₹7.44 Cr | ₹10 Cr | ₹14 Cr | ₹7.71 Cr | ₹8.67 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 | ₹8.67 Cr |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹5.57 Cr | ₹5.47 Cr | ₹4.83 Cr | ₹4.33 Cr | ₹4.55 Cr |
Deferred Tax Assets | ₹0.66 Cr | ₹0.59 Cr | ₹-1.47 Cr | ₹0.34 Cr | ₹0.19 Cr |
Deferred Tax Liability | ₹6.23 Cr | ₹6.06 Cr | ₹3.36 Cr | ₹4.67 Cr | ₹4.74 Cr |
Other Long Term Liabilities | ₹0.12 Cr | ₹0.23 Cr | ₹0.19 Cr | ₹0.40 Cr | ₹0.64 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹1.11 Cr | ₹0.90 Cr | ₹0.51 Cr | ₹0.48 Cr | ₹0.43 Cr |
Total Non-Current Liabilities | ₹19 Cr | ₹29 Cr | ₹21 Cr | ₹14 Cr | ₹16 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹39 Cr | ₹42 Cr | ₹42 Cr | ₹35 Cr | ₹12 Cr |
Sundry Creditors | ₹39 Cr | ₹42 Cr | ₹42 Cr | ₹35 Cr | ₹12 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹22 Cr | ₹28 Cr | ₹17 Cr | ₹16 Cr | ₹9.48 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹2.71 Cr | ₹5.53 Cr | ₹3.19 Cr | ₹5.51 Cr | ₹0.98 Cr |
Interest Accrued But Not Due | ₹0.20 Cr | ₹0.28 Cr | ₹0.19 Cr | ₹0.07 Cr | ₹0.09 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | ₹0.09 Cr |
Other Liabilities | ₹19 Cr | ₹22 Cr | ₹13 Cr | ₹11 Cr | ₹8.31 Cr |
Short Term Borrowings | ₹21 Cr | ₹24 Cr | ₹35 Cr | ₹14 Cr | ₹10 Cr |
Secured ST Loans repayable on Demands | ₹21 Cr | ₹24 Cr | ₹35 Cr | ₹14 Cr | ₹10 Cr |
Working Capital Loans- Sec | ₹21 Cr | ₹24 Cr | ₹35 Cr | ₹14 Cr | ₹10 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-21 Cr | ₹-24 Cr | ₹-35 Cr | ₹-14 Cr | ₹-10 Cr |
Short Term Provisions | ₹0.53 Cr | ₹0.88 Cr | ₹1.97 Cr | ₹1.76 Cr | ₹0.23 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.14 Cr | ₹0.01 Cr | ₹1.92 Cr | ₹1.49 Cr | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.39 Cr | ₹0.87 Cr | ₹0.05 Cr | ₹0.26 Cr | ₹0.23 Cr |
Total Current Liabilities | ₹82 Cr | ₹95 Cr | ₹95 Cr | ₹68 Cr | ₹32 Cr |
Total Liabilities | ₹443 Cr | ₹390 Cr | ₹308 Cr | ₹221 Cr | ₹163 Cr |
ASSETS | |||||
Gross Block | ₹181 Cr | ₹172 Cr | ₹119 Cr | ₹78 Cr | ₹73 Cr |
Less: Accumulated Depreciation | ₹64 Cr | ₹56 Cr | ₹42 Cr | ₹34 Cr | ₹30 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹118 Cr | ₹116 Cr | ₹77 Cr | ₹44 Cr | ₹43 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹13 Cr | ₹5.33 Cr | ₹6.53 Cr | ₹24 Cr | ₹17 Cr |
Non Current Investments | ₹11 Cr | ₹7.86 Cr | ₹17 Cr | ₹13 Cr | ₹11 Cr |
Long Term Investment | ₹11 Cr | ₹7.86 Cr | ₹17 Cr | ₹13 Cr | ₹11 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹11 Cr | ₹7.86 Cr | ₹17 Cr | ₹13 Cr | ₹11 Cr |
Long Term Loans & Advances | ₹2.80 Cr | ₹3.90 Cr | ₹4.94 Cr | ₹2.60 Cr | ₹0.83 Cr |
Other Non Current Assets | ₹0.16 Cr | ₹0.13 Cr | ₹0.11 Cr | ₹0.02 Cr | ₹0.03 Cr |
Total Non-Current Assets | ₹148 Cr | ₹136 Cr | ₹108 Cr | ₹86 Cr | ₹75 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹128 Cr | ₹132 Cr | ₹115 Cr | ₹70 Cr | ₹51 Cr |
Raw Materials | ₹39 Cr | ₹52 Cr | ₹59 Cr | ₹33 Cr | ₹25 Cr |
Work-in Progress | ₹60 Cr | ₹44 Cr | ₹30 Cr | ₹16 Cr | ₹12 Cr |
Finished Goods | ₹21 Cr | ₹22 Cr | ₹14 Cr | ₹16 Cr | ₹8.67 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹4.24 Cr | ₹3.79 Cr | ₹2.66 Cr | ₹1.91 Cr | ₹1.82 Cr |
Other Inventory | ₹4.72 Cr | ₹10 Cr | ₹9.84 Cr | ₹2.87 Cr | ₹3.00 Cr |
Sundry Debtors | ₹114 Cr | ₹93 Cr | ₹59 Cr | ₹43 Cr | ₹31 Cr |
Debtors more than Six months | ₹0.20 Cr | ₹0.14 Cr | ₹0.01 Cr | ₹0.18 Cr | - |
Debtors Others | ₹114 Cr | ₹93 Cr | ₹59 Cr | ₹43 Cr | ₹31 Cr |
Cash and Bank | ₹39 Cr | ₹18 Cr | ₹12 Cr | ₹16 Cr | ₹0.42 Cr |
Cash in hand | ₹0.05 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
Balances at Bank | ₹39 Cr | ₹18 Cr | ₹12 Cr | ₹16 Cr | ₹0.40 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹10 Cr | ₹2.35 Cr | ₹2.03 Cr | ₹2.28 Cr | ₹2.54 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹1.52 Cr | ₹1.75 Cr | ₹1.53 Cr | ₹1.12 Cr | ₹0.94 Cr |
Other current_assets | ₹8.87 Cr | ₹0.60 Cr | ₹0.50 Cr | ₹1.17 Cr | ₹1.60 Cr |
Short Term Loans and Advances | ₹3.95 Cr | ₹8.16 Cr | ₹12 Cr | ₹3.64 Cr | ₹3.09 Cr |
Advances recoverable in cash or in kind | ₹0.24 Cr | ₹0.39 Cr | ₹0.18 Cr | ₹0.10 Cr | ₹0.24 Cr |
Advance income tax and TDS | ₹0.19 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.24 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹3.53 Cr | ₹7.70 Cr | ₹11 Cr | ₹3.50 Cr | ₹2.62 Cr |
Total Current Assets | ₹295 Cr | ₹254 Cr | ₹200 Cr | ₹135 Cr | ₹88 Cr |
Net Current Assets (Including Current Investments) | ₹213 Cr | ₹158 Cr | ₹104 Cr | ₹67 Cr | ₹56 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹443 Cr | ₹390 Cr | ₹308 Cr | ₹221 Cr | ₹163 Cr |
Contingent Liabilities | ₹29 Cr | ₹27 Cr | ₹36 Cr | ₹32 Cr | ₹30 Cr |
Total Debt | ₹42 Cr | ₹58 Cr | ₹58 Cr | ₹28 Cr | ₹25 Cr |
Book Value | 59.29 | 46.09 | 49.89 | 36.33 | 30.01 |
Adjusted Book Value | 59.29 | 46.09 | 33.26 | 24.22 | 20.01 |
Compare Balance Sheet of peers of SHIVALIK BIMETAL CONTROLS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHIVALIK BIMETAL CONTROLS | ₹3,235.7 Cr | -4.6% | -16.5% | 9.6% | Stock Analytics | |
HINDUSTAN ZINC | ₹205,752.0 Cr | 0.3% | -2.9% | 62% | Stock Analytics | |
VEDANTA | ₹173,054.0 Cr | 1.8% | -6.8% | 85.7% | Stock Analytics | |
HINDALCO INDUSTRIES | ₹145,587.0 Cr | 3.4% | -12.4% | 27% | Stock Analytics | |
HINDUSTAN COPPER | ₹25,302.2 Cr | -0% | -17.4% | 65.7% | Stock Analytics | |
GRAVITA INDIA | ₹14,042.7 Cr | -5.8% | -15% | 84.2% | Stock Analytics |
SHIVALIK BIMETAL CONTROLS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHIVALIK BIMETAL CONTROLS | -4.6% |
-16.5% |
9.6% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses