Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Shiva Cement Ltd

SHIVACEM
BSE
20.42
0.15%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Shiva Cement Ltd

SHIVACEM
BSE
20.42
0.15%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
602Cr
Close
Close Price
20.42
Industry
Industry
Cement
PE
Price To Earnings
PS
Price To Sales
1.43
Revenue
Revenue
420Cr
Rev Gr TTM
Revenue Growth TTM
20.26%
PAT Gr TTM
PAT Growth TTM
48.54%
Peer Comparison
How does SHIVACEM stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SHIVACEM
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
001049814597515810610682126
Growth YoY
Revenue Growth YoY%
-51.6-41.0-26.49.362.5118.6
Expenses
ExpensesCr
123939312088596611010878125
Operating Profit
Operating ProfitCr
-12-3125259-9-8-3-241
OPM
OPM%
11.45.317.29.2-17.0-14.5-3.1-1.94.90.6
Other Income
Other IncomeCr
101111131110
Interest Expense
Interest ExpenseCr
4231383028273130303135
Depreciation
DepreciationCr
2728111011121010101011
PBT
PBTCr
-42-6-26-44-15-29-45-46-42-41-37-45
Tax
TaxCr
-11-2-7-11-3-8-12-1211-11-4-11
PAT
PATCr
-31-5-19-32-12-22-34-34-53-30-33-34
Growth YoY
PAT Growth YoY%
-175.965.2-73.6-31.562.2-364.6-73.0-4.8-350.6-39.92.60.3
NPM
NPM%
-18.6-33.1-8.2-22.4-66.5-58.9-50.0-28.7-39.9-26.9
EPS
EPS
-1.5-0.2-0.9-1.6-0.6-0.7-1.1-1.1-1.8-1.0-1.1-1.1

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
6668222529322830347311420
Growth
Revenue Growth%
5.22.1-67.515.016.310.3-12.2-87.8-99.863,05,578.2-10.335.0
Expenses
ExpensesCr
575828343641392640308323421
Operating Profit
Operating ProfitCr
109-6-8-7-8-11-22-4039-11-1
OPM
OPM%
14.613.7-25.7-33.0-23.6-25.9-38.0-648.5-7,32,200.011.2-3.6-0.1
Other Income
Other IncomeCr
00-11-1000443274
Interest Expense
Interest ExpenseCr
34814151515913101115126
Depreciation
DepreciationCr
4568888759314241
PBT
PBTCr
31-30-40-29-31-29-35-109-92-162-164
Tax
TaxCr
01-10-9-8-8-8-9-28-23-20-14
PAT
PATCr
30-21-31-21-23-22-26-80-68-142-150
Growth
PAT Growth%
0.1-99.6-2,01,254.1-51.731.6-7.43.8-16.2-215.315.1-108.5-5.4
NPM
NPM%
3.80.0-93.3-123.1-72.4-70.5-77.2-736.4-14,63,096.4-19.7-45.8-35.7
EPS
EPS
0.10.0-1.0-1.5-1.0-1.1-1.1-1.2-3.9-3.3-4.9-5.1

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
404039393939393939395959
Reserves
ReservesCr
60604312-9-33-56-82-162-2310-19
Current Liabilities
Current LiabilitiesCr
3545721715218371129311279232324
Non Current Liabilities
Non Current LiabilitiesCr
36373313720222488121,1591,4091,3661,549
Total Liabilities
Total LiabilitiesCr
1701831862042022113028981,3911,5421,7011,913
Current Assets
Current AssetsCr
44521621171830101197138152188
Non Current Assets
Non Current AssetsCr
1261321701831851942727971,1941,4031,5501,725
Total Assets
Total AssetsCr
1701831862042022113028981,3911,5421,7011,913

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
91435-59-5-11-4-113-110253-57
Investing Cash Flow
Investing Cash FlowCr
-17-12-40-11-3-6-75-362-342-254-210
Financing Cash Flow
Financing Cash FlowCr
8-2670817864794488261
Net Cash Flow
Net Cash FlowCr
00000074-37-5
Free Cash Flow
Free Cash FlowCr
914-6-71-8-18-84-475-459-1-268
CFO To PAT
CFO To PAT%
376.31,38,024.0-169.2190.822.848.920.3444.1136.1-369.839.7
CFO To EBITDA
CFO To EBITDA%
97.7152.2-614.3712.270.0133.241.3504.2272.0647.9497.6

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
5997373485323141455738915910723
Price To Earnings
Price To Earnings
24.40.00.00.00.00.00.00.00.00.00.0
Price To Sales
Price To Sales
0.91.417.019.211.04.316.0212.791,514.02.62.3
Price To Book
Price To Book
0.61.04.69.610.922.6-26.2-17.3-7.4-4.812.4
EV To EBITDA
EV To EBITDA
10.115.1-74.6-72.9-48.6-33.6-64.2-67.9-54.759.6-188.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
35.335.451.975.959.972.870.122.8-8,476.479.373.7
OPM
OPM%
14.613.7-25.7-33.0-23.6-25.9-38.0-648.5-7,32,200.011.2-3.6
NPM
NPM%
3.80.0-93.3-123.1-72.4-70.5-77.2-736.4-14,63,096.4-19.7-45.8
ROCE
ROCE%
4.43.0-17.2-14.9-32.1-10.9-6.3-3.4-8.20.8-3.2
ROE
ROE%
2.50.0-25.0-61.2-72.0-366.9127.259.765.335.7-243.5
ROA
ROA%
1.50.0-11.0-15.2-10.5-10.8-7.3-2.8-5.8-4.4-8.4
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) | ---