SHIVAM AUTOTECH
|
SHIVAM AUTOTECH Last 5 Year Balance Sheet History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹24 Cr | ₹24 Cr | ₹24 Cr | ₹20 Cr | ₹20 Cr |
Equity - Authorised | ₹30 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹25 Cr |
Equity - Issued | ₹24 Cr | ₹24 Cr | ₹24 Cr | ₹20 Cr | ₹20 Cr |
Equity Paid Up | ₹24 Cr | ₹24 Cr | ₹24 Cr | ₹20 Cr | ₹20 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 | ₹31 Cr | ₹80 Cr | ₹114 Cr | ₹93 Cr | ₹115 Cr |
Securities Premium | ₹36 Cr | ₹36 Cr | ₹36 Cr | - | - |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹-59 Cr | ₹-8.44 Cr | ₹26 Cr | ₹42 Cr | ₹65 Cr |
General Reserves | ₹51 Cr | ₹51 Cr | ₹51 Cr | ₹51 Cr | ₹51 Cr |
Other Reserves | ₹3.53 Cr | ₹2.33 Cr | ₹1.58 Cr | ₹-0.01 Cr | ₹-0.38 Cr |
Reserve excluding Revaluation Reserve | ₹31 Cr | ₹80 Cr | ₹114 Cr | ₹93 Cr | ₹115 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹56 Cr | ₹105 Cr | ₹139 Cr | ₹113 Cr | ₹135 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹92 Cr | ₹121 Cr | ₹173 Cr | ₹228 Cr | ₹195 Cr |
Non Convertible Debentures | ₹80 Cr | - | - | - | - |
Converible Debentures & Bonds | ₹25 Cr | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹53 Cr | ₹154 Cr | ₹206 Cr | ₹287 Cr | ₹232 Cr |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹-66 Cr | ₹-33 Cr | ₹-33 Cr | ₹-59 Cr | ₹-37 Cr |
Unsecured Loans | ₹87 Cr | ₹94 Cr | ₹-0.45 Cr | ₹17 Cr | ₹8.78 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 | ₹87 Cr | ₹94 Cr | ₹-0.45 Cr | ₹38 Cr | ₹-0.59 Cr |
Other Unsecured Loan | - | - | - | ₹-21 Cr | ₹9.38 Cr |
Deferred Tax Assets / Liabilities | ₹-31 Cr | ₹-35 Cr | ₹-37 Cr | ₹-37 Cr | ₹-33 Cr |
Deferred Tax Assets | ₹65 Cr | ₹71 Cr | ₹73 Cr | ₹74 Cr | ₹75 Cr |
Deferred Tax Liability | ₹34 Cr | ₹36 Cr | ₹36 Cr | ₹37 Cr | ₹41 Cr |
Other Long Term Liabilities | ₹4.86 Cr | ₹5.56 Cr | ₹6.98 Cr | ₹6.85 Cr | ₹9.13 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹6.63 Cr | ₹4.65 Cr | ₹4.45 Cr | ₹6.88 Cr | ₹6.62 Cr |
Total Non-Current Liabilities | ₹159 Cr | ₹191 Cr | ₹147 Cr | ₹222 Cr | ₹186 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹55 Cr | ₹75 Cr | ₹74 Cr | ₹79 Cr | ₹102 Cr |
Sundry Creditors | ₹55 Cr | ₹75 Cr | ₹74 Cr | ₹79 Cr | ₹102 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹204 Cr | ₹158 Cr | ₹139 Cr | ₹147 Cr | ₹90 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹9.68 Cr | ₹0.68 Cr | ₹1.34 Cr | ₹3.46 Cr | ₹6.37 Cr |
Interest Accrued But Not Due | ₹15 Cr | ₹7.20 Cr | ₹3.57 Cr | ₹5.63 Cr | ₹2.79 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | ₹25 Cr | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹155 Cr | ₹150 Cr | ₹134 Cr | ₹138 Cr | ₹81 Cr |
Short Term Borrowings | ₹59 Cr | ₹93 Cr | ₹104 Cr | ₹137 Cr | ₹178 Cr |
Secured ST Loans repayable on Demands | ₹59 Cr | ₹93 Cr | ₹104 Cr | ₹137 Cr | ₹143 Cr |
Working Capital Loans- Sec | ₹59 Cr | ₹93 Cr | ₹104 Cr | ₹137 Cr | ₹143 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-59 Cr | ₹-93 Cr | ₹-104 Cr | ₹-137 Cr | ₹-108 Cr |
Short Term Provisions | ₹0.34 Cr | ₹0.56 Cr | ₹0.53 Cr | ₹0.17 Cr | ₹0.16 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | - | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.34 Cr | ₹0.56 Cr | ₹0.53 Cr | ₹0.17 Cr | ₹0.16 Cr |
Total Current Liabilities | ₹319 Cr | ₹326 Cr | ₹318 Cr | ₹362 Cr | ₹370 Cr |
Total Liabilities | ₹534 Cr | ₹621 Cr | ₹604 Cr | ₹698 Cr | ₹691 Cr |
ASSETS | |||||
Gross Block | ₹904 Cr | ₹901 Cr | ₹898 Cr | ₹892 Cr | ₹863 Cr |
Less: Accumulated Depreciation | ₹574 Cr | ₹539 Cr | ₹504 Cr | ₹463 Cr | ₹415 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹330 Cr | ₹362 Cr | ₹394 Cr | ₹429 Cr | ₹448 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹2.89 Cr | ₹0.79 Cr | ₹1.97 Cr | ₹0.47 Cr | ₹28 Cr |
Non Current Investments | - | - | - | - | - |
Long Term Investment | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Long Term Loans & Advances | ₹11 Cr | ₹12 Cr | ₹14 Cr | ₹12 Cr | ₹12 Cr |
Other Non Current Assets | ₹12 Cr | ₹4.68 Cr | ₹4.47 Cr | ₹7.16 Cr | ₹3.56 Cr |
Total Non-Current Assets | ₹355 Cr | ₹380 Cr | ₹414 Cr | ₹449 Cr | ₹492 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹78 Cr | ₹79 Cr | ₹90 Cr | ₹89 Cr | ₹86 Cr |
Raw Materials | ₹12 Cr | ₹11 Cr | ₹9.83 Cr | ₹12 Cr | ₹15 Cr |
Work-in Progress | ₹27 Cr | ₹25 Cr | ₹26 Cr | ₹31 Cr | ₹23 Cr |
Finished Goods | ₹5.60 Cr | ₹4.68 Cr | ₹5.05 Cr | ₹4.08 Cr | ₹2.25 Cr |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹34 Cr | ₹38 Cr | ₹46 Cr | ₹40 Cr | ₹45 Cr |
Other Inventory | ₹0.22 Cr | ₹0.46 Cr | ₹2.44 Cr | ₹1.04 Cr | ₹0.86 Cr |
Sundry Debtors | ₹85 Cr | ₹93 Cr | ₹83 Cr | ₹67 Cr | ₹71 Cr |
Debtors more than Six months | ₹22 Cr | ₹20 Cr | ₹15 Cr | ₹12 Cr | - |
Debtors Others | ₹76 Cr | ₹82 Cr | ₹76 Cr | ₹62 Cr | ₹76 Cr |
Cash and Bank | ₹0.76 Cr | ₹58 Cr | ₹1.25 Cr | ₹62 Cr | ₹7.36 Cr |
Cash in hand | ₹0.03 Cr | ₹0.01 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.05 Cr |
Balances at Bank | ₹0.73 Cr | ₹58 Cr | ₹1.18 Cr | ₹62 Cr | ₹7.31 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹2.40 Cr | ₹3.11 Cr | ₹2.81 Cr | ₹14 Cr | ₹15 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹1.64 Cr | ₹2.52 Cr | ₹1.65 Cr | ₹1.67 Cr | ₹1.68 Cr |
Other current_assets | ₹0.76 Cr | ₹0.59 Cr | ₹1.16 Cr | ₹13 Cr | ₹13 Cr |
Short Term Loans and Advances | ₹11 Cr | ₹7.68 Cr | ₹13 Cr | ₹16 Cr | ₹19 Cr |
Advances recoverable in cash or in kind | ₹11 Cr | ₹6.39 Cr | ₹12 Cr | ₹15 Cr | ₹9.58 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹0.35 Cr | ₹1.30 Cr | ₹1.38 Cr | ₹0.98 Cr | ₹9.88 Cr |
Total Current Assets | ₹178 Cr | ₹241 Cr | ₹190 Cr | ₹249 Cr | ₹199 Cr |
Net Current Assets (Including Current Investments) | ₹-141 Cr | ₹-85 Cr | ₹-129 Cr | ₹-114 Cr | ₹-171 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹534 Cr | ₹621 Cr | ₹604 Cr | ₹698 Cr | ₹691 Cr |
Contingent Liabilities | ₹7.26 Cr | ₹11 Cr | ₹8.35 Cr | ₹4.87 Cr | ₹18 Cr |
Total Debt | ₹384 Cr | ₹421 Cr | ₹381 Cr | ₹481 Cr | ₹429 Cr |
Book Value | 4.55 | 8.56 | 11.34 | 11.30 | 13.52 |
Adjusted Book Value | 4.55 | 8.56 | 11.34 | 10.52 | 12.58 |
Compare Balance Sheet of peers of SHIVAM AUTOTECH
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHIVAM AUTOTECH | ₹547.0 Cr | -7.9% | 15.2% | 19% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹109,625.0 Cr | -7.7% | -3.7% | 60.9% | Stock Analytics | |
BOSCH | ₹101,974.0 Cr | -5.3% | 1.4% | 61.7% | Stock Analytics | |
UNO MINDA | ₹60,393.4 Cr | 0.2% | -2.6% | 59.1% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹36,621.5 Cr | -6.7% | -13.8% | 8.4% | Stock Analytics | |
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA | ₹22,084.0 Cr | 0.9% | -21.9% | -24.9% | Stock Analytics |
SHIVAM AUTOTECH Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHIVAM AUTOTECH | -7.9% |
15.2% |
19% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses