Shiva Mills Ltd - Stock Valuation and Financial Performance

BSE: 540961 | NSE: SHIVAMILLS | Textile | Small Cap

Shiva Mills Share Price

86.06 -0.30 -0.35%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Shiva Mills

M-Cap below 100cr DeciZen not available

Shiva Mills stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
74.4 Cr.
52-wk low:
74.1
52-wk high:
117.6

Is Shiva Mills Ltd an attractive stock to invest in?

1. Is Shiva Mills Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Shiva Mills Ltd is a average quality company.

2. Is Shiva Mills Ltd undervalued or overvalued?

The key valuation ratios of Shiva Mills Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Shiva Mills Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Shiva Mills Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Shiva Mills:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Shiva Mills Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 0%0%23.5%8.6%11.2%5.6%13.6%24.1%-6.1%-3.1%-
Value Creation
Index
NANA0.7-0.4-0.2-0.60.00.7-1.4-1.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 00170169175164139213159158175
Sales YoY Gr.-NANA-0.3%3.5%-6.4%-15.4%53.2%-25.3%-0.7%-
Adj EPS 00893.24.37.41.29.920.4-8.3-3.8-2.4
YoY Gr.-NANA-99.5%73.9%-83.6%717.4%106.6%-140.4%NA-
BVPS (₹) 0102,289.189.795.695.3105124.7115.6111.3109.3
Adj Net
Profit
004.53.76.41.18.617.7-7.1-3.3-2
Cash Flow from Ops. 006.919.117.816.442.6-3.127.4-17.3-
Debt/CF from Ops. 009.8332.50.1-2.60-0.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA-2.1%4.4%-0.7%
Adj EPS NA-187.5%-172.6%NA
BVPSNA3.1%2%-3.7%
Share Price - 21.9% -4.7% 1.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
0011.94.881.39.917.8-6.9-3.3-2.2
Op. Profit
Mgn %
0012.69.611.27.414.514.2-1.11.72.5
Net Profit
Mgn %
002.62.23.60.66.28.3-4.5-2.1-1.2
Debt to
Equity
000.90.70.70.500.100.10
Working Cap
Days
00841661521491389011510853
Cash Conv.
Cycle
006011411212210674958229

Recent Performance Summary

Sales growth is good in last 4 quarters at 21.25%

Return on Equity is Poor

Sales growth has been subdued in last 3 years 4.36%

Latest Financials - Shiva Mills Ltd.

Standalone Consolidated
TTM EPS (₹) -2.4 -
TTM Sales (₹ Cr.) 175 -
BVPS (₹.) 109.3 -
Reserves (₹ Cr.) 86 -
P/BV 0.79 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 74.10 / 117.60
All Time Low / High (₹) 17.40 / 209.00
Market Cap (₹ Cr.) 74.4
Equity (₹ Cr.) 8.6
Face Value (₹) 10
Industry PE 26.8

Management X-Ray of Shiva Mills:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Shiva Mills

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales0169.84169.39175.34164.21138.96212.94159.06157.92
Operating Expenses 0148.45153.08155.71152.01118.78182.62160.85155.27
Manufacturing Costs017.2715.9417.6314.0510.6617.9812.1713
Material Costs0111.37116.69115.94117.2490.63140.61131.10122.91
Employee Cost 015.4715.7016.6916.0714.0419.6113.7215.45
Other Costs 04.354.765.444.653.454.423.863.91
Operating Profit 021.3916.3119.6412.2020.1830.32-1.782.65
Operating Profit Margin (%) -12.6%9.6%11.2%7.4%14.5%14.2%-1.1%1.7%
Other Income 00.240.520.680.390.250.681.320.90
Interest 06.305.997.525.682.540.790.950.76
Depreciation 04.864.895.205.415.685.716.056.72
Exceptional Items 000000000
Profit Before Tax 010.475.957.601.5112.2224.50-7.47-3.93
Tax 05.992.080.990.373.666.85-0.31-0.68
Profit After Tax 04.483.876.601.148.5517.66-7.16-3.25
PAT Margin (%) -2.6%2.3%3.8%0.7%6.2%8.3%-4.5%-2.1%
Adjusted EPS (₹)0.0895.04.57.61.39.920.4-8.3-3.8
Dividend Payout Ratio (%)0%0%31%18%0%10%6%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 0.0575.1377.5582.5982.3390.73107.7299.8696.18
Share Capital 0.0563.748.648.648.648.648.648.648.64
Reserves 011.4068.9173.9573.6982.0899.0891.2287.54
Minority Interest000000000
Debt062.4154.7151.9239.372.707.10010.30
Long Term Debt07.275.023.221.890.81000
Short Term Debt055.1449.6948.7037.481.897.10010.30
Trade Payables010.0815.297.247.197.222.125.215.54
Others Liabilities 0.1619.0911.5113.0311.7314.0415.1510.6810.69
Total Liabilities 0.21166.71159.07154.78140.62114.69132.09115.74122.71

Fixed Assets

Gross Block087.5891.0694.7896.1796.3596.13101.24106.37
Accumulated Depreciation04.829.7114.9120.3226.0131.5637.0143.39
Net Fixed Assets082.7781.3579.8675.8570.3464.5764.2262.98
CWIP 00.060.0100002.700.06
Investments 00.070.080.080.080.050.420.600.60
Inventories046.9346.0838.9433.5926.9044.5615.4631.45
Trade Receivables020.6019.9126.8426.5010.5915.2414.2219.92
Cash Equivalents 0.055.412.094.810.423.861.9511.060.63
Others Assets0.1610.879.574.254.192.945.357.487.07
Total Assets 0.21166.71159.07154.78140.62114.69132.09115.74122.71

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 06.8619.1317.7716.3542.58-3.1027.38-17.31
PBT 010.475.957.601.5112.2224.50-7.47-3.93
Adjustment 011.3910.7712.2410.848.106.846.837.35
Changes in Working Capital 0-13.14.421.325.2425.75-27.8828.67-21.18
Tax Paid 0-1.90-2-3.39-1.23-3.48-6.57-0.640.45
Cash Flow From Investing Activity 0-5.87-4.62-3.61-1.18-0.03-1.22-8.35-2.66
Capex 0-6.08-4.76-3.71-1.31-0.17-0.92-8.43-2.80
Net Investments 00.060-0.0100.03-0.42-0.180
Others 00.150.150.110.130.110.120.260.13
Cash Flow From Financing Activity 02.20-17.84-11.80-19.70-39.122.42-9.929.53
Net Proceeds from Shares 000000000
Net Proceeds from Borrowing 0-4.16-4.90-1.80-1.33-1.08-0.81-0.810
Interest Paid 0-6.12-5.86-7.52-5.67-2.43-0.82-0.95-0.76
Dividend Paid 00-1.63-1.49-1.210-0.86-1.040
Others 012.48-5.45-0.99-11.49-35.614.91-7.1210.30
Net Cash Flow 03.19-3.322.35-4.533.43-1.919.12-10.43
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)077.868.698.241.399.8917.8-6.9-3.31
ROCE (%)023.518.6111.165.5513.5824.07-6.05-3.07
Asset Turnover Ratio02.031.041.121.111.091.731.281.32
PAT to CFO Conversion(x)N/A1.534.942.6914.344.98-0.18N/AN/A
Working Capital Days
Receivable Days04444495949223439
Inventory Days0101100888179616954
Payable Days01740352229121016

Shiva Mills Ltd Stock News

Shiva Mills Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Shiva Mills on 21-Nov-2024 16:59 is ₹86.06.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Nov-2024 16:59 the market cap of Shiva Mills stood at ₹74.37.
The latest P/E ratio of Shiva Mills as of 21-Nov-2024 16:59 is 0.00.
The latest P/B ratio of Shiva Mills as of 21-Nov-2024 16:59 is 0.79.
The 52-week high of Shiva Mills is ₹117.6 and the 52-week low is ₹74.10.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Shiva Mills is ₹175.0 ( Cr.) .

About Shiva Mills Ltd

Shiva Mills Limited is a public limited Company with its registered office at 252 Mettupalayam Road, Coimbatore and factory at Dindigul. The Company is listed on the Bombay Stock Exchange (BSE) and the National Stock Exchange (NSE).

Business area of the company

The Company is engaged in the manufacturer of cotton yarn.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.