Login
Home
Charts
Search
Watchlist
Products

Shivam Autotech Ltd

SHIVAMAUTO·NSE
17.75-2.63%Tue, 22 Sept '26

Shivam Autotech Ltd

SHIVAMAUTO
NSE
17.75
-2.63%
|Tue, 22 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
231Cr
Close
Close Price
17.60
Industry
Industry
Auto Ancillaries - Gears
PE
Price To Earnings
PS
Price To Sales
0.54
Revenue
Revenue
428Cr
Rev Gr TTM
Revenue Growth TTM
-0.77%
PAT Gr TTM
PAT Growth TTM
-52.90%

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
1171211241131201131089111396109110
Growth YoY
Revenue Growth YoY%
-12.717.27.24.62.8-6.7-12.8-19.7-6.0-14.71.520.8
Expenses
ExpensesCr
108111109100108101100851039198102
Operating Profit
Operating ProfitCr
9101513121185105118
OPM
OPM%
7.58.412.111.210.110.17.65.89.15.310.27.2
Other Income
Other IncomeCr
102010100-101
Interest Expense
Interest ExpenseCr
141515141515161313192320
Depreciation
DepreciationCr
9999987998109
PBT
PBTCr
-13-14-7-10-10-11-14-16-11-23-22-21
Tax
TaxCr
211111111150
PAT
PATCr
-15-15-8-10-11-12-15-18-12-25-27-21
Growth YoY
PAT Growth YoY%
-66.2-28.729.318.026.918.7-88.8-71.0-12.0-106.8-81.0-18.9
NPM
NPM%
-12.9-12.1-6.3-9.1-9.2-10.5-13.7-19.5-11.0-25.5-24.4-19.1
EPS
EPS
-1.2-1.2-0.6-0.8-0.9-1.0-0.2-1.3-0.9-1.9-3.0-1.6
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
1171211241131201131089111396109110
Growth YoY
Revenue Growth YoY%
-12.717.27.24.62.8-6.7-12.8-19.7-6.0-14.71.520.8
Expenses
ExpensesCr
108111109100108101100851039198102
Operating Profit
Operating ProfitCr
9101513121185105118
OPM
OPM%
7.58.412.111.210.110.17.65.89.15.310.27.2
Other Income
Other IncomeCr
102010100-101
Interest Expense
Interest ExpenseCr
141515141515161313192320
Depreciation
DepreciationCr
9999987998109
PBT
PBTCr
-13-14-7-10-10-11-14-16-11-23-22-21
Tax
TaxCr
211111111150
PAT
PATCr
-15-15-8-10-11-12-15-18-12-25-27-21
Growth YoY
PAT Growth YoY%
-66.2-28.729.318.026.918.7-88.8-71.0-12.0-106.8-81.0-18.9
NPM
NPM%
-12.9-12.1-6.3-9.1-9.2-10.5-13.7-19.5-11.0-25.5-24.4-19.1
EPS
EPS
-1.2-1.2-0.6-0.8-0.9-1.0-0.2-1.3-0.9-1.9-3.0-1.6

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
424456557636588487469470470454410428
Growth
Revenue Growth%
-4.97.422.214.2-7.5-17.1-3.70.3-0.1-3.3-9.8-0.8
Expenses
ExpensesCr
354408478553536410398421426410381394
Operating Profit
Operating ProfitCr
704878825278714943442934
OPM
OPM%
16.610.414.113.08.815.915.210.59.29.87.18.0
Other Income
Other IncomeCr
001114434320
Interest Expense
Interest ExpenseCr
212946495357515058596876
Depreciation
DepreciationCr
283241495449413536333636
PBT
PBTCr
21-13-8-14-54-25-16-33-46-46-73-77
Tax
TaxCr
2-10-65-17-2024298
PAT
PATCr
19-4-1-18-37-23-16-35-50-48-81-85
Growth
PAT Growth%
-31.6-118.665.6-1,379.2-103.939.328.7-116.2-44.54.3-69.3-52.9
NPM
NPM%
4.5-0.8-0.2-2.9-6.3-4.6-3.4-7.4-10.7-10.6-19.9-19.8
EPS
EPS
1.8-0.3-0.1-1.7-3.5-2.0-1.5-2.8-4.1-3.9-6.2-7.4
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
424456557636588487469470470454410428
Growth
Revenue Growth%
-4.97.422.214.2-7.5-17.1-3.70.3-0.1-3.3-9.8-0.8
Expenses
ExpensesCr
354408478553536410398421426410381394
Operating Profit
Operating ProfitCr
704878825278714943442934
OPM
OPM%
16.610.414.113.08.815.915.210.59.29.87.18.0
Other Income
Other IncomeCr
001114434320
Interest Expense
Interest ExpenseCr
212946495357515058596876
Depreciation
DepreciationCr
283241495449413536333636
PBT
PBTCr
21-13-8-14-54-25-16-33-46-46-73-77
Tax
TaxCr
2-10-65-17-2024298
PAT
PATCr
19-4-1-18-37-23-16-35-50-48-81-85
Growth
PAT Growth%
-31.6-118.665.6-1,379.2-103.939.328.7-116.2-44.54.3-69.3-52.9
NPM
NPM%
4.5-0.8-0.2-2.9-6.3-4.6-3.4-7.4-10.7-10.6-19.9-19.8
EPS
EPS
1.8-0.3-0.1-1.7-3.5-2.0-1.5-2.8-4.1-3.9-6.2-7.4

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
2020202020202424242626
Reserves
ReservesCr
1751721711531159311480295-77
Current Liabilities
Current LiabilitiesCr
199266288375370362318326316349213
Non Current Liabilities
Non Current LiabilitiesCr
186220215204219259184225193130296
Total Liabilities
Total LiabilitiesCr
580678694752724734641656565511469
Current Assets
Current AssetsCr
179210205245199249190241178159163
Non Current Assets
Non Current AssetsCr
402468489507525486451415387351306
Total Assets
Total AssetsCr
580678694752724734641656565511469
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
2020202020202424242626
Reserves
ReservesCr
1751721711531159311480295-77
Current Liabilities
Current LiabilitiesCr
199266288375370362318326316349213
Non Current Liabilities
Non Current LiabilitiesCr
186220215204219259184225193130296
Total Liabilities
Total LiabilitiesCr
580678694752724734641656565511469
Current Assets
Current AssetsCr
179210205245199249190241178159163
Non Current Assets
Non Current AssetsCr
402468489507525486451415387351306
Total Assets
Total AssetsCr
580678694752724734641656565511469

Cash Flow

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
4727799410472656533775
Investing Cash Flow
Investing Cash FlowCr
-118-86-48-68-43-18-5-1-4-6-14
Financing Cash Flow
Financing Cash FlowCr
6862-33-26-58-3-113-7-86-719
Net Cash Flow
Net Cash FlowCr
-32-31250-5257-5700
Free Cash Flow
Free Cash FlowCr
-71-6030266053606428701
CFO To PAT
CFO To PAT%
243.0-742.3-6,388.3-516.2-280.4-318.1-404.2-186.7-65.6-161.1-6.1
CFO To EBITDA
CFO To EBITDA%
66.355.8100.3114.1201.892.491.1131.176.1174.317.3
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
4727799410472656533775
Investing Cash Flow
Investing Cash FlowCr
-118-86-48-68-43-18-5-1-4-6-14
Financing Cash Flow
Financing Cash FlowCr
6862-33-26-58-3-113-7-86-719
Net Cash Flow
Net Cash FlowCr
-32-31250-5257-5700
Free Cash Flow
Free Cash FlowCr
-71-6030266053606428701
CFO To PAT
CFO To PAT%
243.0-742.3-6,388.3-516.2-280.4-318.1-404.2-186.7-65.6-161.1-6.1
CFO To EBITDA
CFO To EBITDA%
66.355.8100.3114.1201.892.491.1131.176.1174.317.3

Ratios

Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
48745468136195180364255451339176231
Price To Earnings
Price To Earnings
25.3
Price To Sales
Price To Sales
1.11.01.20.60.20.40.80.51.00.80.40.5
Price To Book
Price To Book
2.52.43.62.10.71.62.62.48.410.8-3.5-4.6
EV To EBITDA
EV To EBITDA
10.817.013.28.89.37.810.612.619.415.119.318.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
29.623.728.126.924.432.832.027.326.928.426.326.3
OPM
OPM%
16.610.414.113.08.815.915.210.59.29.87.18.0
NPM
NPM%
4.5-0.8-0.2-2.9-6.3-4.6-3.4-7.4-10.7-10.6-19.9-19.8
ROCE
ROCE%
9.12.96.96.4-0.25.46.53.22.53.7-1.3-1.3
ROE
ROE%
9.8-1.9-0.6-10.6-27.5-19.9-11.6-33.2-93.1-152.6160.8160.8
ROA
ROA%
3.3-0.5-0.2-2.4-5.1-3.1-2.5-5.3-8.9-9.4-17.4-17.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
48745468136195180364255451339176231
Price To Earnings
Price To Earnings
25.3
Price To Sales
Price To Sales
1.11.01.20.60.20.40.80.51.00.80.40.5
Price To Book
Price To Book
2.52.43.62.10.71.62.62.48.410.8-3.5-4.6
EV To EBITDA
EV To EBITDA
10.817.013.28.89.37.810.612.619.415.119.318.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
29.623.728.126.924.432.832.027.326.928.426.326.3
OPM
OPM%
16.610.414.113.08.815.915.210.59.29.87.18.0
NPM
NPM%
4.5-0.8-0.2-2.9-6.3-4.6-3.4-7.4-10.7-10.6-19.9-19.8
ROCE
ROCE%
9.12.96.96.4-0.25.46.53.22.53.7-1.3-1.3
ROE
ROE%
9.8-1.9-0.6-10.6-27.5-19.9-11.6-33.2-93.1-152.6160.8160.8
ROA
ROA%
3.3-0.5-0.2-2.4-5.1-3.1-2.5-5.3-8.9-9.4-17.4-17.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Shivam Autotech is fundamentally a precision forging shop that makes the metal innards-gears, shafts, and axles-that keep vehicles moving. Born in 1999 to feed parts to Hero MotoCorp and later carved out as an independent company in 2005, it has spent over two decades turning steel into components so precisely shaped they barely need finishing. The recurring approach is simple: bet on a metal-forming technology most rivals don't use, then apply it to whatever moves-two-wheelers first, then four-wheelers, and now electric rickshaws and aerospace parts-always with the same forging presses and the same engineering DNA (D1 p.8, D1 pp.9-12). # Business segments A single engine powering multiple end-markets-transmission gears and shafts for two-wheelers are the core, with the same forging technology branching into four-wheeler components, electric-vehicle axles, and a small but growing export and non-automotive order book. ## 1. Transmission gears and shafts: the heart of the business **Roughly two-thirds of revenue comes from the gears and shafts that transmit power from the engine to the wheels, with Hero MotoCorp alone buying about 40% of everything the company makes.** - **One customer anchors the factory** - Hero MotoCorp Limited has been the major customer since the company was founded to serve it, contributing around 40% of revenue, which makes the relationship both the company's greatest strength and its most visible risk. - **Gears are the main event** - the transmission gear and shaft portfolio-ring gears, pinions, shafts, differential gears and sub-assemblies-contributed approximately 66% of total revenue in FY25, making it the economic centre of gravity. - **Steel costs pass through to customers** - the major raw material, steel, accounts for roughly 40% to 50% of total operating income, but the company has a mechanism where OEMs reset raw material prices monthly, so the cost is accommodated rather than absorbed. - **De-risking by adding names** - while Hero MotoCorp remains dominant, the company has deliberately expanded its customer base to include Hilti, Mando, Maruti, Denso, Bosch, Mitsuba, Yamaha, ZF and Volvo Eicher, reducing the weight of any single relationship over time. ## 2. Four-wheeler and steering components: the diversification play **A dedicated plant in Bengaluru makes parts for passenger vehicles and commercial vehicles, turning the company from a two-wheeler specialist into a supplier present in the majority of cars made in India.** - **A plant built for four-wheelers** - the Kolar (Bengaluru) facility is positioned as a dedicated manufacturing hub for four-wheeler components, producing indigenous parts as an import substitute for Tier 1 suppliers. - **Steering and alternator parts broaden the mix** - the Bangalore plant added steering products and alternator components to the portfolio, diversifying beyond the company's traditional transmission-gear comfort zone. - **Present in most Indian cars** - the company's components reach the majority of four-wheelers produced in India, not by selling directly to carmakers but through Tier 1 partners who integrate its precision parts into larger systems. ## 3. Electric-vehicle axles and gearboxes: the future under construction **The company is designing and trialling differential axles for electric rickshaws and gearboxes for electric two-wheelers, extending its forging know-how into the drivetrains of vehicles that don't burn fuel.** - **Axles for the e-rickshaw economy** - the company has developed integrated differential axles for electric rickshaws and e-carts, and is in the process of launching them commercially, with trials underway for the three-wheeler EV segment. - **Gearboxes for electric bikes** - a gearbox for a 9 kW electric bike motor has been designed and developed, strengthening the company's presence in emerging EV drivetrain technologies. - **Braking systems round out the EV kit** - the EV portfolio also includes mechanical and hydraulic combined braking systems for electric two-wheelers and split service braking systems for three-wheelers, making the company more than just a gears supplier to the electric transition. - **Forward integration into axles** - the company is working on axles for e-rickshaws, three-wheelers and tractors as a deliberate forward integration strategy, moving from individual components toward complete sub-assemblies. ## 4. Exports and non-automotive: the margin-seeking periphery **A small but record-setting export stream and a scatter of non-automotive orders-aerospace, wind turbines, power tools-show the same forging technology finding higher-value homes outside the domestic auto supply chain.** - **Exports hit a new high** - foreign exchange earnings reached their highest ever in FY25 at Rs. 33.59 crore, with the company shipping precision components to international customers. - **Aerospace and industrial gears** - the company supplies components for aerospace applications, industrial and wind turbine gears, and power and construction tools, taking the same near-net-shape forging capability into markets with different demand cycles (D1 pp.9-12, D2 p.11, D24 p.43). - **Home appliances too** - the non-automotive order book also includes components for home appliances, proving the versatility of the underlying manufacturing process (D1 pp.9-12). # Near Net Shape forging: the capability engine **The company's defining advantage is a metal-forming technology that shapes steel so close to the final form that it eliminates most machining-a capability only a handful of Indian auto-component makers possess.** - **Pioneer in gear forging** - the company is a pioneer of near-net-shape and warm forging technology in India, especially in gear manufacturing, and it calls this its unique selling proposition. - **120 parts a minute, precisely** - some of the most technologically advanced high-speed cold and hot forging machines in the country can produce more than 120 parts per minute with precision and accuracy. - **46 patents protect the process** - the company has filed 46 process and product design patents in India and abroad, building an intellectual-property moat around its manufacturing methods. - **Simulation before production** - a suite of software for 2D and 3D CAD modelling, forging process simulation, machining process simulation and gear design means parts are tested in software before steel is ever cut. - **Four plants, two running on sunlight** - manufacturing spans four locations-Binola (Gurgaon), Haridwar, Kolar (Bengaluru) and Rohtak-with rooftop solar already operational at Binola and Rohtak, and plans for a 1 MW hydroelectric plant at Haridwar. # Group structure and partners **The company is a tightly held Munjal-family enterprise with no subsidiaries or joint ventures, funded by a mix of promoter equity and a series of debenture issuances to alternative investment funds.** - **Family-controlled, publicly listed** - the holding company Dayanand Munjal Investments Private Limited owns 69.52% of the equity, with the promoter group led by Managing Director Neeraj Munjal, Whole Time Director Charu Munjal, and Non-Executive Director Yogesh Chander Munjal (D1 p.33, D1 pp.47-48). - **No subsidiaries, no joint ventures** - the company operates as a single legal entity with no subsidiary, joint venture or associate companies, keeping the structure simple. - **A 7% stake converted from debentures** - in May 2025, India Credit Opportunities Fund II converted 250 optionally convertible debentures into 92.73 lakh equity shares, taking a 7.05% stake in the company.

Documents — Shivam Autotech Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/gbfd8ht7mx32zkdhgrtpdtn7.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/ok7t6jxp2l4nzouhkbdu9dh2.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/pjs5e7cmqe1xl05t4isq61rg.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/sp5u7klh0cabomkvecenxtbg.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/wyitgoc0uyvalup9subrt4av.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/94rc5j6p61ahpwk98i34dygj.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/akaomdhteapn89y9zbduaspx.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/1tra6uhvi7whbupgt2y15ab7.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/4fq4kawzp5fddjnmvxgzx5ns.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/wtcksvcj7pildsf6h1ecjttk.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/kcb4v51ox2ck2m8xtt52i7oz.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/0mqum9et3f8v9n9mre0damjn.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/7ggnmd7w1s5nvilewxzh56m0.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/zubjw3qcmtrl65bly0veuvk2.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/jw3qzq0rrelq4k8hcgq786ej.pdf