IndiaOne Finance - Company Dashboard

Governance Classic Home

Shivam Autotech LtdAuto Components and EquipmentsINE637H01024

Valuation

Market Cap₹255.36 Cr

TTM PE-1.63x

Forward PE-1.51x

PEG-0.73

Book Value—

P/B—

TTM EPS₹-11.95

Fwd EPS₹-12.88

TTM Revenue₹819.32 Cr

TTM PAT₹-156.93 Cr

TTM EBITDA₹60.38 Cr

TTM EBIT₹-10.88 Cr

Last Qtr PAT₹-81.33 Cr

Last Qtr EBITDA₹7.93 Cr

Last Qtr EBIT₹-1.14 Cr

Profitability

ROE—

ROCE-3.00%

TTM NPM-19.15%

TTM EBITDA %7.37%

Curr OPM-19.05%

Last OPM-19.74%

Curr NPM—

Last NPM—

Curr EPS₹-1.60

Last EPS₹-6.19

Balance sheet

Equity₹26.30 Cr

Reserve₹-66.98 Cr

Total Debt₹403.02 Cr

D/E—

Interest %-97.57%

Curr Interest₹20.48 Cr

Price / range

Close₹19.42

vs 52W High-45.14%

vs 52W Low+47.34%

MA50—

MA200—

Returns

1D+19.95%

1W+16.36%

1M+23.93%

3M+14.98%

6M+19.36%

1Y-43.13%

2Y-58.87%

3Y-43.20%

5Y-12.52%

Diwali-16.65%

Sector peers — Auto Components and Equipments

Company	Close	Mkt Cap	TTM P/E	ROE
MOTHERSON	162.57	₹1.72L Cr	96.20	4.37%
BOSCHLTD	47000.00	₹1.39L Cr	58.82	15.87%
BHARATFORG	1962.10	₹93.81K Cr	117.07	8.39%
UNOMINDA	1284.00	₹74.15K Cr	78.58	13.80%
SCHAEFFLER	4217.60	₹65.92K Cr	40.91	29.64%
TIINDIA	2600.00	₹50.33K Cr	61.52	10.55%
SONACOMS	808.00	₹50.26K Cr	67.33	12.48%
ENDURANCE	2732.00	₹38.43K Cr	50.40	11.15%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	109.58+20.8%	409.58	96.19	203.97	90.73	453.98
Other Income	0.63	2.45	0.23	0.83	0.41	2.50
Total Income	110.21+20.9%	412.03	96.41	204.80	91.14	456.49
Interest	20.48	67.92	19.05	26.01	12.90	59.41
Expenditure	-131.20-22.0%	-481.67	-118.52	-232.27	-107.50	-502.16
PBDT	0	0	0	0	0	0
EBITDA	7.93+49.3%	31.80	5.06	15.59	5.31	44.41
Depreciation	-9.07	-35.97	-8.34	-17.88	-9.18	-33.18
EBIT	-1.14+70.5%	-4.17	-3.28	-2.29	-3.87	11.23
PBT	-20.99-28.4%	-72.53	-23.23	-27.47	-16.35	-45.67
Tax	0	-8.81	-1.30	-2.61	-1.30	-2.37
Equity	26.30	26.30	0	26.30	26.30	26.30
OPM	-19.05	-17.60	-24.15	-13.41	-17.94	-10.01
Net Profit	-20.99-18.9%	-81.33	-24.53	-30.08	-17.66	-48.04
NPM	-19.05	-19.74	-25.51	-14.69	-19.38	-10.52
EPS	-1.60-19.4%	-6.19	-1.87	-2.29	-1.34	0

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	453.98+0.0%	453.98-3.3%	469.66-0.1%	470.36+0.2%	469.20-3.7%	487.41
Other Income	2.50	2.50	3.94	2.87	4.18	3.52
Total Income	456.49+0.0%	456.49-3.6%	473.61+0.1%	473.230.0%	473.38-3.6%	490.93
Expenditure	-502.16+0.0%	-502.16+3.4%	-520.03-2.8%	-506.06-3.4%	-489.44+5.0%	-515.45
Interest	-59.41	-59.41	-57.70	-49.90	-50.61	-56.84
PBDT	0	0	0	0	0	0
EBITDA	44.41+0.0%	44.41+2.6%	43.29-12.4%	49.44-30.6%	71.26-8.1%	77.52
Depreciation	-33.18	-33.18	-35.96	-35.24	-40.89	-48.72
EBIT	11.23+0.0%	11.23+53.2%	7.33-48.4%	14.20-53.2%	30.37+5.5%	28.80
PBT	-45.67+0.0%	-45.67+1.6%	-46.42-41.4%	-32.83-104.4%	-16.06+34.5%	-24.53
Tax	-2.37	-2.37	-3.77	-1.88	0	2
Equity	26.30	26.30	0	0	0	0
OPM (%)	-10.01	-10.01	-10.00	-7.00	-3.00	-5.00
Net Profit	-48.04+0.0%	-48.04+4.3%	-50.19-44.6%	-34.72-116.2%	-16.06+28.7%	-22.53
NPM (%)	-10.52	-10.52	-11.00	-7.00	-3.00	-5.00
EPS (Rs)	0	0+100.0%	-4.11-29.7%	-3.17-117.1%	-1.46+35.1%	-2.25
CEPS	0	0	-4.11	-3.17	-1.46	-2.25

Metric	FY25-26
Revenue	453.98
Other Income	2.50
Total Income	456.49
Interest	59.41
Expenditure	-502.16
PBDT	0
EBITDA	44.41
Depreciation	-33.18
EBIT	11.23
PBT	-45.67
Tax	-2.37
Equity	26.30
OPM	-10.01
Net Profit	-48.04
NPM	-10.52
EPS	0

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25
Revenue	453.98+0.0%	453.98
Other Income	2.50	2.50
Total Income	456.49+0.0%	456.49
Expenditure	-502.16+0.0%	-502.16
Interest	-59.41	-59.41
PBDT	0	0
EBITDA	44.41+0.0%	44.41
Depreciation	-33.18	-33.18
EBIT	11.23+0.0%	11.23
PBT	-45.67+0.0%	-45.67
Tax	-2.37	-2.37
Equity	26.30	26.30
OPM (%)	-10.01	-10.01
Net Profit	-48.04+0.0%	-48.04
NPM (%)	-10.52	-10.52
EPS (Rs)	0	0
CEPS	0	0

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2016	Final Dividend	0.4	20 Sep 2016
2015	Final Dividend	1.2	31 Aug 2015
2014	Final Dividend	4.5	18 Sep 2014
2013	Final Dividend	4	13 Sep 2013
2012	Final Dividend	3.2	14 Sep 2012
2011	Final Dividend	2.5	21 Sep 2011
2010	Final Dividend	1.5	22 Sep 2010
2009	Final Dividend	1.5	23 Sep 2009
2008	Final Dividend	1.5	11 Sep 2008

Bonus

Year	Ratio	Ex-Date
2015	1:1	08 Oct 2015

Split

Year	Ratio	Ex-Date
2014	Rs.10/- to Rs.2/-	30 Oct 2014

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split