Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹602Cr
Rev Gr TTM
Revenue Growth TTM
20.26%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SHIVACEM
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | | | -51.6 | -41.0 | -26.4 | 9.3 | 62.5 | 118.6 |
| 12 | 3 | 93 | 93 | 120 | 88 | 59 | 66 | 110 | 108 | 78 | 125 |
Operating Profit Operating ProfitCr |
| | | 11.4 | 5.3 | 17.2 | 9.2 | -17.0 | -14.5 | -3.1 | -1.9 | 4.9 | 0.6 |
Other Income Other IncomeCr | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 3 | 1 | 1 | 1 | 0 |
Interest Expense Interest ExpenseCr | 4 | 2 | 31 | 38 | 30 | 28 | 27 | 31 | 30 | 30 | 31 | 35 |
Depreciation DepreciationCr | 27 | 2 | 8 | 11 | 10 | 11 | 12 | 10 | 10 | 10 | 10 | 11 |
| -42 | -6 | -26 | -44 | -15 | -29 | -45 | -46 | -42 | -41 | -37 | -45 |
| -11 | -2 | -7 | -11 | -3 | -8 | -12 | -12 | 11 | -11 | -4 | -11 |
|
Growth YoY PAT Growth YoY% | -175.9 | 65.2 | -73.6 | -31.5 | 62.2 | -364.6 | -73.0 | -4.8 | -350.6 | -39.9 | 2.6 | 0.3 |
| | | -18.6 | -33.1 | -8.2 | -22.4 | -66.5 | -58.9 | -50.0 | -28.7 | -39.9 | -26.9 |
| -1.5 | -0.2 | -0.9 | -1.6 | -0.6 | -0.7 | -1.1 | -1.1 | -1.8 | -1.0 | -1.1 | -1.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 5.2 | 2.1 | -67.5 | 15.0 | 16.3 | 10.3 | -12.2 | -87.8 | -99.8 | 63,05,578.2 | -10.3 | 35.0 |
| 57 | 58 | 28 | 34 | 36 | 41 | 39 | 26 | 40 | 308 | 323 | 421 |
Operating Profit Operating ProfitCr |
| 14.6 | 13.7 | -25.7 | -33.0 | -23.6 | -25.9 | -38.0 | -648.5 | -7,32,200.0 | 11.2 | -3.6 | -0.1 |
Other Income Other IncomeCr | 0 | 0 | -11 | -10 | 0 | 0 | 4 | 4 | 3 | 2 | 7 | 4 |
Interest Expense Interest ExpenseCr | 3 | 4 | 8 | 14 | 15 | 15 | 15 | 9 | 13 | 101 | 115 | 126 |
Depreciation DepreciationCr | 4 | 5 | 6 | 8 | 8 | 8 | 8 | 7 | 59 | 31 | 42 | 41 |
| 3 | 1 | -30 | -40 | -29 | -31 | -29 | -35 | -109 | -92 | -162 | -164 |
| 0 | 1 | -10 | -9 | -8 | -8 | -8 | -9 | -28 | -23 | -20 | -14 |
|
| 0.1 | -99.6 | -2,01,254.1 | -51.7 | 31.6 | -7.4 | 3.8 | -16.2 | -215.3 | 15.1 | -108.5 | -5.4 |
| 3.8 | 0.0 | -93.3 | -123.1 | -72.4 | -70.5 | -77.2 | -736.4 | -14,63,096.4 | -19.7 | -45.8 | -35.7 |
| 0.1 | 0.0 | -1.0 | -1.5 | -1.0 | -1.1 | -1.1 | -1.2 | -3.9 | -3.3 | -4.9 | -5.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 40 | 40 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 59 | 59 |
| 60 | 60 | 43 | 12 | -9 | -33 | -56 | -82 | -162 | -231 | 0 | -19 |
Current Liabilities Current LiabilitiesCr | 35 | 45 | 72 | 17 | 152 | 183 | 71 | 129 | 311 | 279 | 232 | 324 |
Non Current Liabilities Non Current LiabilitiesCr | 36 | 37 | 33 | 137 | 20 | 22 | 248 | 812 | 1,159 | 1,409 | 1,366 | 1,549 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 44 | 52 | 16 | 21 | 17 | 18 | 30 | 101 | 197 | 138 | 152 | 188 |
Non Current Assets Non Current AssetsCr | 126 | 132 | 170 | 183 | 185 | 194 | 272 | 797 | 1,194 | 1,403 | 1,550 | 1,725 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 9 | 14 | 35 | -59 | -5 | -11 | -4 | -113 | -110 | 253 | -57 |
Investing Cash Flow Investing Cash FlowCr | -17 | -12 | -40 | -11 | -3 | -6 | -75 | -362 | -342 | -254 | -210 |
Financing Cash Flow Financing Cash FlowCr | 8 | -2 | 6 | 70 | 8 | 17 | 86 | 479 | 448 | 8 | 261 |
|
Free Cash Flow Free Cash FlowCr | 9 | 14 | -6 | -71 | -8 | -18 | -84 | -475 | -459 | -1 | -268 |
| 376.3 | 1,38,024.0 | -169.2 | 190.8 | 22.8 | 48.9 | 20.3 | 444.1 | 136.1 | -369.8 | 39.7 |
CFO To EBITDA CFO To EBITDA% | 97.7 | 152.2 | -614.3 | 712.2 | 70.0 | 133.2 | 41.3 | 504.2 | 272.0 | 647.9 | 497.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 59 | 97 | 373 | 485 | 323 | 141 | 455 | 738 | 915 | 910 | 723 |
Price To Earnings Price To Earnings | 24.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.9 | 1.4 | 17.0 | 19.2 | 11.0 | 4.3 | 16.0 | 212.7 | 91,514.0 | 2.6 | 2.3 |
Price To Book Price To Book | 0.6 | 1.0 | 4.6 | 9.6 | 10.9 | 22.6 | -26.2 | -17.3 | -7.4 | -4.8 | 12.4 |
| 10.1 | 15.1 | -74.6 | -72.9 | -48.6 | -33.6 | -64.2 | -67.9 | -54.7 | 59.6 | -188.0 |
Profitability Ratios Profitability Ratios |
| 35.3 | 35.4 | 51.9 | 75.9 | 59.9 | 72.8 | 70.1 | 22.8 | -8,476.4 | 79.3 | 73.7 |
| 14.6 | 13.7 | -25.7 | -33.0 | -23.6 | -25.9 | -38.0 | -648.5 | -7,32,200.0 | 11.2 | -3.6 |
| 3.8 | 0.0 | -93.3 | -123.1 | -72.4 | -70.5 | -77.2 | -736.4 | -14,63,096.4 | -19.7 | -45.8 |
| 4.4 | 3.0 | -17.2 | -14.9 | -32.1 | -10.9 | -6.3 | -3.4 | -8.2 | 0.8 | -3.2 |
| 2.5 | 0.0 | -25.0 | -61.2 | -72.0 | -366.9 | 127.2 | 59.7 | 65.3 | 35.7 | -243.5 |
| 1.5 | 0.0 | -11.0 | -15.2 | -10.5 | -10.8 | -7.3 | -2.8 | -5.8 | -4.4 | -8.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Shiva Cement Limited, established in 1985 and commencing commercial operations in 1986, is a strategically positioned clinker manufacturing company and a key affiliate of the **JSW Group**. Since becoming a subsidiary of **JSW Cement Limited in 2017**, the company has undergone significant transformation, modernization, and capacity expansion. Located in **Odisha**, near the tri-junction of Chhattisgarh, Jharkhand, and Odisha, Shiva Cement plays a pivotal role as a dedicated **clinker feeder** to JSW Cement’s eastern grinding units in Salboni (West Bengal) and Jajpur (Odisha). This integration strengthens the JSW Group’s vertical alignment and reduces dependency on imported or long-distance transported clinker.
---
### **Core Operations & Capacity**
- **Clinker Production**:
- Current clinker production capacity stands at **1.36 million tonnes per annum (MTPA)**, equivalent to **4,000 tonnes per day (TPD)**.
- The new integrated clinker plant was commissioned by end-FY2022–23, marking FY2023–24 as its first full year of operation, achieving **73% of rated capacity** (~9.65 lakh tonnes output).
- **Raw Material Security**:
- Owns **captive limestone quarries at Khatkurbahal, Odisha**, with over **40 years of mining life**, ensuring long-term, high-quality raw material supply.
- Acquired additional limestone mines via government auctions, enhancing reserves and creating new revenue streams from the sale of limestone and dolomite.
- **Fuel & By-Product Utilization**:
- Employs industrial by-products such as **fly ash, red mud, and spent pot liner** in production processes, supporting circular economy principles.
- Achieved a **Thermal Substitution Rate (TSR) of 15–16% in FY2024–25**, up sharply from 4–5% previously, significantly reducing fossil fuel dependence.
---
### **Strategic Location & Logistics**
- **Geographic Advantage**:
- Situated at the intersection of Odisha, Chhattisgarh, and Jharkhand, providing proximity to abundant **limestone, coal, clay, slag, fly ash, and gypsum**.
- Proximity to **Bhushan Power & Steel Limited** (acquired by JSW Group) enables access to low-cost, high-quality slag and fly ash for blended cement production.
- **Transport Infrastructure**:
- Only **2 km from a state highway**; railway stations at **Sonakhan (19 km)** and **Sagra (24 km)**.
- **New captive railway siding at Sagra** commissioned, reducing logistics costs and improving supply chain efficiency for clinker dispatch to Salboni.
- Dedicated rail infrastructure supports import of coal/pet coke and export of clinker.
---
### **Expansion & Forward Integration**
Shiva Cement is undergoing a strategic shift from **clinker producer to integrated cement manufacturer**, enhancing value capture and cost efficiency:
- **1 MTPA Cement Grinding Unit in Sambalpur, Odisha**:
- Under construction and **on track for commissioning in H1 of FY26 (Apr–Sept 2025)**.
- Expected to **internally consume 45–50% of clinker**, reducing external sales reliance and enabling production of **blended cement** (including PSC, PPC, and composite cements).
- Projected to **reach break-even within 3–4 years**.
- **Future Expansion Plans**:
- Aims to scale clinker capacity to **3 MTPA** and cement capacity to **2 MTPA**, with environmental clearances already secured.
- Plans include installation of an **18 MW Waste Heat Recovery Power System (WHRS)** to improve energy self-sufficiency and sustainability.
---
### **Technology & Sustainability**
- **Advanced Operational Infrastructure**:
- Features **robotic lab for automated quality control**, energy-efficient kiln systems, and European-standard **Best Available Technology (BAT)**.
- Commissioned an **8.9 MW WHRS** and a dedicated **132kV power line**, ensuring stable, efficient, and sustainable power supply.
- **Sustainability Commitment**:
- Active **co-processing of waste materials** reduces carbon footprint and supports sustainable manufacturing.
- Focus on **resource efficiency, circular economy principles**, and **reducing greenhouse gas emissions** through TSR improvements and clean energy integration.
---
### **Financial & Strategic Highlights**
- **Integration with JSW Cement**:
- Benefits from **shared resources, demand security, and supply chain synergies**.
- Strategic supply agreement ensures **revenue visibility**, with **74% of FY2023–24 clinker sold to JSW Cement** under a 3-year contract.
- **Financial Strengthening**:
- Utilized proceeds from a **rights issue** to repay and prepay debt, improving financial health.
- Investments in **IT and supply chain digitization** have enhanced real-time monitoring, inventory management, and decision-making.
- **Upward Value Chain Movement**:
- Moving beyond clinker into **higher-margin cement production**.
- Monetizing excess capacity and raw material availability through **merchant sales of limestone, dolomite, and surplus clinker**.
---
### **Key Dates & Milestones**
| Year | Milestone |
|------|----------|
| 1985 | Incorporated |
| 1986 | Began commercial production (300 TPD) |
| 2017 | Acquired by JSW Cement Limited |
| 2020 | Inaugurated 4,000 TPD clinker plant (Oct 22, 2020) |
| 2021–2022 | Commissioned WHRS, power line, crushing plant; acquired new mines |
| 2022–2023 | Full ramp-up of new clinker line; FY2023–24: first full year of operations |
| 2025 (H1) | Commissioning of 1 MTPA grinding unit in Sambalpur (targeted) |
---