| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 117 | 121 | 124 | 113 | 120 | 113 | 108 | 91 | 113 | 96 | 109 | 110 | |
Growth YoY Revenue Growth YoY% | -12.7 | 17.2 | 7.2 | 4.6 | 2.8 | -6.7 | -12.8 | -19.7 | -6.0 | -14.7 | 1.5 | 20.8 |
| 108 | 111 | 109 | 100 | 108 | 101 | 100 | 85 | 103 | 91 | 98 | 102 | |
| 9 | 10 | 15 | 13 | 12 | 11 | 8 | 5 | 10 | 5 | 11 | 8 | |
OPM OPM% | 7.5 | 8.4 | 12.1 | 11.2 | 10.1 | 10.1 | 7.6 | 5.8 | 9.1 | 5.3 | 10.2 | 7.2 |
| 1 | 0 | 2 | 0 | 1 | 0 | 1 | 0 | 0 | -1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 14 | 15 | 15 | 14 | 15 | 15 | 16 | 13 | 13 | 19 | 23 | 20 |
Depreciation DepreciationCr | 9 | 9 | 9 | 9 | 9 | 8 | 7 | 9 | 9 | 8 | 10 | 9 |
PBT PBTCr | -13 | -14 | -7 | -10 | -10 | -11 | -14 | -16 | -11 | -23 | -22 | -21 |
| 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 0 | |
| -15 | -15 | -8 | -10 | -11 | -12 | -15 | -18 | -12 | -25 | -27 | -21 | |
Growth YoY PAT Growth YoY% | -66.2 | -28.7 | 29.3 | 18.0 | 26.9 | 18.7 | -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 |
| -1.2 | -1.2 | -0.6 | -0.8 | -0.9 | -1.0 | -0.2 | -1.3 | -0.9 | -1.9 | -3.0 | -1.6 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 117 | 121 | 124 | 113 | 120 | 113 | 108 | 91 | 113 | 96 | 109 | 110 | |
Growth YoY Revenue Growth YoY% | -12.7 | 17.2 | 7.2 | 4.6 | 2.8 | -6.7 | -12.8 | -19.7 | -6.0 | -14.7 | 1.5 | 20.8 |
| 108 | 111 | 109 | 100 | 108 | 101 | 100 | 85 | 103 | 91 | 98 | 102 | |
| 9 | 10 | 15 | 13 | 12 | 11 | 8 | 5 | 10 | 5 | 11 | 8 | |
OPM OPM% | 7.5 | 8.4 | 12.1 | 11.2 | 10.1 | 10.1 | 7.6 | 5.8 | 9.1 | 5.3 | 10.2 | 7.2 |
| 1 | 0 | 2 | 0 | 1 | 0 | 1 | 0 | 0 | -1 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 14 | 15 | 15 | 14 | 15 | 15 | 16 | 13 | 13 | 19 | 23 | 20 |
Depreciation DepreciationCr | 9 | 9 | 9 | 9 | 9 | 8 | 7 | 9 | 9 | 8 | 10 | 9 |
PBT PBTCr | -13 | -14 | -7 | -10 | -10 | -11 | -14 | -16 | -11 | -23 | -22 | -21 |
| 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 0 | |
| -15 | -15 | -8 | -10 | -11 | -12 | -15 | -18 | -12 | -25 | -27 | -21 | |
Growth YoY PAT Growth YoY% | -66.2 | -28.7 | 29.3 | 18.0 | 26.9 | 18.7 | -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 |
| -1.2 | -1.2 | -0.6 | -0.8 | -0.9 | -1.0 | -0.2 | -1.3 | -0.9 | -1.9 | -3.0 | -1.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 424 | 456 | 557 | 636 | 588 | 487 | 469 | 470 | 470 | 454 | 410 | 428 |
Growth Revenue Growth% | -4.9 | 7.4 | 22.2 | 14.2 | -7.5 | -17.1 | -3.7 | 0.3 | -0.1 | -3.3 | -9.8 | -0.8 |
| 354 | 408 | 478 | 553 | 536 | 410 | 398 | 421 | 426 | 410 | 381 | 394 | |
| 70 | 48 | 78 | 82 | 52 | 78 | 71 | 49 | 43 | 44 | 29 | 34 | |
OPM OPM% | 16.6 | 10.4 | 14.1 | 13.0 | 8.8 | 15.9 | 15.2 | 10.5 | 9.2 | 9.8 | 7.1 | 8.0 |
| 0 | 0 | 1 | 1 | 1 | 4 | 4 | 3 | 4 | 3 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 21 | 29 | 46 | 49 | 53 | 57 | 51 | 50 | 58 | 59 | 68 | 76 |
Depreciation DepreciationCr | 28 | 32 | 41 | 49 | 54 | 49 | 41 | 35 | 36 | 33 | 36 | 36 |
PBT PBTCr | 21 | -13 | -8 | -14 | -54 | -25 | -16 | -33 | -46 | -46 | -73 | -77 |
| 2 | -10 | -6 | 5 | -17 | -2 | 0 | 2 | 4 | 2 | 9 | 8 | |
PAT PATCr | 19 | -4 | -1 | -18 | -37 | -23 | -16 | -35 | -50 | -48 | -81 | -85 |
Growth PAT Growth% | -31.6 | -118.6 | 65.6 | -1,379.2 | -103.9 | 39.3 | 28.7 | -116.2 | -44.5 | 4.3 | -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 |
| 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 Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 424 | 456 | 557 | 636 | 588 | 487 | 469 | 470 | 470 | 454 | 410 | 428 |
Growth Revenue Growth% | -4.9 | 7.4 | 22.2 | 14.2 | -7.5 | -17.1 | -3.7 | 0.3 | -0.1 | -3.3 | -9.8 | -0.8 |
| 354 | 408 | 478 | 553 | 536 | 410 | 398 | 421 | 426 | 410 | 381 | 394 | |
| 70 | 48 | 78 | 82 | 52 | 78 | 71 | 49 | 43 | 44 | 29 | 34 | |
OPM OPM% | 16.6 | 10.4 | 14.1 | 13.0 | 8.8 | 15.9 | 15.2 | 10.5 | 9.2 | 9.8 | 7.1 | 8.0 |
| 0 | 0 | 1 | 1 | 1 | 4 | 4 | 3 | 4 | 3 | 2 | 0 | |
Interest Expense Interest ExpenseCr | 21 | 29 | 46 | 49 | 53 | 57 | 51 | 50 | 58 | 59 | 68 | 76 |
Depreciation DepreciationCr | 28 | 32 | 41 | 49 | 54 | 49 | 41 | 35 | 36 | 33 | 36 | 36 |
PBT PBTCr | 21 | -13 | -8 | -14 | -54 | -25 | -16 | -33 | -46 | -46 | -73 | -77 |
| 2 | -10 | -6 | 5 | -17 | -2 | 0 | 2 | 4 | 2 | 9 | 8 | |
PAT PATCr | 19 | -4 | -1 | -18 | -37 | -23 | -16 | -35 | -50 | -48 | -81 | -85 |
Growth PAT Growth% | -31.6 | -118.6 | 65.6 | -1,379.2 | -103.9 | 39.3 | 28.7 | -116.2 | -44.5 | 4.3 | -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 |
| 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 Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 20 | 20 | 20 | 20 | 20 | 20 | 24 | 24 | 24 | 26 | 26 |
Reserves ReservesCr | 175 | 172 | 171 | 153 | 115 | 93 | 114 | 80 | 29 | 5 | -77 |
| 199 | 266 | 288 | 375 | 370 | 362 | 318 | 326 | 316 | 349 | 213 | |
| 186 | 220 | 215 | 204 | 219 | 259 | 184 | 225 | 193 | 130 | 296 | |
| 580 | 678 | 694 | 752 | 724 | 734 | 641 | 656 | 565 | 511 | 469 | |
| 179 | 210 | 205 | 245 | 199 | 249 | 190 | 241 | 178 | 159 | 163 | |
| 402 | 468 | 489 | 507 | 525 | 486 | 451 | 415 | 387 | 351 | 306 | |
| 580 | 678 | 694 | 752 | 724 | 734 | 641 | 656 | 565 | 511 | 469 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 20 | 20 | 20 | 20 | 20 | 20 | 24 | 24 | 24 | 26 | 26 |
Reserves ReservesCr | 175 | 172 | 171 | 153 | 115 | 93 | 114 | 80 | 29 | 5 | -77 |
| 199 | 266 | 288 | 375 | 370 | 362 | 318 | 326 | 316 | 349 | 213 | |
| 186 | 220 | 215 | 204 | 219 | 259 | 184 | 225 | 193 | 130 | 296 | |
| 580 | 678 | 694 | 752 | 724 | 734 | 641 | 656 | 565 | 511 | 469 | |
| 179 | 210 | 205 | 245 | 199 | 249 | 190 | 241 | 178 | 159 | 163 | |
| 402 | 468 | 489 | 507 | 525 | 486 | 451 | 415 | 387 | 351 | 306 | |
| 580 | 678 | 694 | 752 | 724 | 734 | 641 | 656 | 565 | 511 | 469 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 47 | 27 | 79 | 94 | 104 | 72 | 65 | 65 | 33 | 77 | 5 | |
| -118 | -86 | -48 | -68 | -43 | -18 | -5 | -1 | -4 | -6 | -14 | |
| 68 | 62 | -33 | -26 | -58 | -3 | -113 | -7 | -86 | -71 | 9 | |
Net Cash Flow Net Cash FlowCr | -3 | 2 | -3 | 1 | 2 | 50 | -52 | 57 | -57 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -71 | -60 | 30 | 26 | 60 | 53 | 60 | 64 | 28 | 70 | 1 |
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% | 66.3 | 55.8 | 100.3 | 114.1 | 201.8 | 92.4 | 91.1 | 131.1 | 76.1 | 174.3 | 17.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 47 | 27 | 79 | 94 | 104 | 72 | 65 | 65 | 33 | 77 | 5 | |
| -118 | -86 | -48 | -68 | -43 | -18 | -5 | -1 | -4 | -6 | -14 | |
| 68 | 62 | -33 | -26 | -58 | -3 | -113 | -7 | -86 | -71 | 9 | |
Net Cash Flow Net Cash FlowCr | -3 | 2 | -3 | 1 | 2 | 50 | -52 | 57 | -57 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -71 | -60 | 30 | 26 | 60 | 53 | 60 | 64 | 28 | 70 | 1 |
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% | 66.3 | 55.8 | 100.3 | 114.1 | 201.8 | 92.4 | 91.1 | 131.1 | 76.1 | 174.3 | 17.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 487 | 454 | 681 | 361 | 95 | 180 | 364 | 255 | 451 | 339 | 176 | 231 |
Price To Earnings Price To Earnings | 25.3 | |||||||||||
Price To Sales Price To Sales | 1.1 | 1.0 | 1.2 | 0.6 | 0.2 | 0.4 | 0.8 | 0.5 | 1.0 | 0.8 | 0.4 | 0.5 |
Price To Book Price To Book | 2.5 | 2.4 | 3.6 | 2.1 | 0.7 | 1.6 | 2.6 | 2.4 | 8.4 | 10.8 | -3.5 | -4.6 |
EV To EBITDA EV To EBITDA | 10.8 | 17.0 | 13.2 | 8.8 | 9.3 | 7.8 | 10.6 | 12.6 | 19.4 | 15.1 | 19.3 | 18.0 |
GPM GPM% | 29.6 | 23.7 | 28.1 | 26.9 | 24.4 | 32.8 | 32.0 | 27.3 | 26.9 | 28.4 | 26.3 | 26.3 |
OPM OPM% | 16.6 | 10.4 | 14.1 | 13.0 | 8.8 | 15.9 | 15.2 | 10.5 | 9.2 | 9.8 | 7.1 | 8.0 |
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% | 9.1 | 2.9 | 6.9 | 6.4 | -0.2 | 5.4 | 6.5 | 3.2 | 2.5 | 3.7 | -1.3 | -1.3 |
ROE ROE% | 9.8 | -1.9 | -0.6 | -10.6 | -27.5 | -19.9 | -11.6 | -33.2 | -93.1 | -152.6 | 160.8 | 160.8 |
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 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 487 | 454 | 681 | 361 | 95 | 180 | 364 | 255 | 451 | 339 | 176 | 231 |
Price To Earnings Price To Earnings | 25.3 | |||||||||||
Price To Sales Price To Sales | 1.1 | 1.0 | 1.2 | 0.6 | 0.2 | 0.4 | 0.8 | 0.5 | 1.0 | 0.8 | 0.4 | 0.5 |
Price To Book Price To Book | 2.5 | 2.4 | 3.6 | 2.1 | 0.7 | 1.6 | 2.6 | 2.4 | 8.4 | 10.8 | -3.5 | -4.6 |
EV To EBITDA EV To EBITDA | 10.8 | 17.0 | 13.2 | 8.8 | 9.3 | 7.8 | 10.6 | 12.6 | 19.4 | 15.1 | 19.3 | 18.0 |
GPM GPM% | 29.6 | 23.7 | 28.1 | 26.9 | 24.4 | 32.8 | 32.0 | 27.3 | 26.9 | 28.4 | 26.3 | 26.3 |
OPM OPM% | 16.6 | 10.4 | 14.1 | 13.0 | 8.8 | 15.9 | 15.2 | 10.5 | 9.2 | 9.8 | 7.1 | 8.0 |
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% | 9.1 | 2.9 | 6.9 | 6.4 | -0.2 | 5.4 | 6.5 | 3.2 | 2.5 | 3.7 | -1.3 | -1.3 |
ROE ROE% | 9.8 | -1.9 | -0.6 | -10.6 | -27.5 | -19.9 | -11.6 | -33.2 | -93.1 | -152.6 | 160.8 | 160.8 |
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 |
Documents — Shivam Autotech Ltd