Shivam Autotech Ltd (SHIVAMAUTO) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 532776 | NSE: SHIVAMAUTO | Auto Ancillary | Small Cap

Shivam Autotech Share Price

27.30 -0.04 -0.15%
as on 05-Dec'25 13:52

Shivam Autotech Ltd (SHIVAMAUTO) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 532776 | NSE: SHIVAMAUTO | Auto Ancillary | Small Cap

DeciZen - make an informed investing decision on Shivam Autotech

Based on:

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Shivam Autotech stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
359.5 Cr.
52-wk low:
23.6
52-wk high:
57.4

Is Shivam Autotech Ltd an attractive stock to invest in?

1. Is Shivam Autotech Ltd a good quality company?

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

2. Is Shivam Autotech Ltd undervalued or overvalued?

The key valuation ratios of Shivam Autotech Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is Shivam Autotech Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Shivam Autotech 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 Shivam Autotech:

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.
Shivam Autotech 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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 9.8%2.9%6.4%5.8%-0.2%5.6%6.2%3.3%2.3%3.4%-
Value Creation
Index
-0.3-0.8-0.5-0.6-1.0-0.6-0.6-0.8-0.8-0.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 424456557636588487469470470454425
Sales YoY Gr.-7.4%22.2%14.2%-7.5%-17.1%-3.7%0.3%-0.2%-3.3%-
Adj EPS 1.8-0.4-0.1-1.7-3.4-2.2-1.3-2.9-4.1-3.6-4.3
YoY Gr.--119.7%NANANANANANANANA-
BVPS (₹) 18.217.917.816.112.610.511.38.64.62.40.1
Adj Net
Profit
19.1-3.8-1-17.9-36.7-23.6-15.9-35.2-50.2-47.6-57
Cash Flow from Ops. 46.826.678.79410471.764.964.832.977.4-
Debt/CF from Ops. 6.5155.24.64.16.75.96.511.74.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 0.8%-5%-1.1%-3.3%
Adj EPS -208.2%NANANA
BVPS-20.2%-28.3%-40.5%-47.5%
Share Price -7.3% 6.1% -4.2% -39.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
10.1-2-0.5-9.9-23.8-19-12.6-28.9-62.7-109.4-344.8
Op. Profit
Mgn %
16.610.514.2138.91615.310.59.39.98.3
Net Profit
Mgn %
4.5-0.8-0.2-2.8-6.2-4.8-3.4-7.5-10.7-10.5-13.4
Debt to
Equity
1.62.12.22.53.24.32.846.910.653.3
Working Cap
Days
19918014313714515416015815615360
Cash Conv.
Cycle
63686758464463727775-84

Recent Performance Summary

No data to display

Return on Equity is Poor

Sales growth has been subdued in last 3 years -1.09%

Debt to equity has increased versus last 3 years average to 10.59

Sales growth is not so good in last 4 quarters at -11.31%

Latest Financials - Shivam Autotech Ltd.

Standalone Consolidated
TTM EPS (₹) -4.3 -
TTM Sales (₹ Cr.) 425 -
BVPS (₹.) 0.1 -
Reserves (₹ Cr.) -25 -
P/BV 256.47 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 23.62 / 57.36
All Time Low / High (₹) 2.80 / 100.69
Market Cap (₹ Cr.) 360
Equity (₹ Cr.) 26.3
Face Value (₹) 2
Industry PE 44.7

Management X-Ray of Shivam Autotech:

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 (%)

Valuation of Shivam Autotech - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Shivam Autotech

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales424456557636588487469470470454
Operating Expenses 354408478553536410398421426410
Manufacturing Costs160183214235192170147159161162
Material Costs140165186230252158172183182163
Employee Cost 42445462616155565957
Other Costs 11162427302124232528
Operating Profit 70487882527871494344
Operating Profit Margin (%) 16.6%10.4%14.1%13.0%8.8%15.9%15.2%10.5%9.2%9.8%
Other Income 0011144343
Interest 21294649535751505859
Depreciation 28324149544941353633
Exceptional Items 0000000000
Profit Before Tax 21-13-8-14-54-25-16-33-46-46
Tax 2-10-65-17-20242
Profit After Tax 19-4-1-18-37-23-16-35-50-48
PAT Margin (%) 4.5%-0.8%-0.2%-2.9%-6.3%-4.6%-3.4%-7.4%-10.7%-10.6%
Adjusted EPS (₹)1.8-0.3-0.1-1.7-3.5-2.1-1.3-2.8-4.1-3.7
Dividend Payout Ratio (%)21%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 1951921911731351131391055631
Share Capital 20202020202024242426
Reserves 1751721711531159311480315
Minority Interest0000000000
Debt275362360373382382277309317261
Long Term Debt171216211199204245173215179119
Short Term Debt10514615017417813710493138142
Trade Payables4660541051027974755564
Others Liabilities 8850688572124115134106131
Total Liabilities 605664674735691698604621534487

Fixed Assets

Gross Block486624758828863892898901904908
Accumulated Depreciation239272313362415463504539574602
Net Fixed Assets 246353445467448429394362330306
CWIP 10181612812131
Investments 0000000000
Inventories919690109868990797883
Trade Receivables47678394716783938567
Cash Equivalents 356676215811
Others Assets 116624458504934283629
Total Assets 605664674735691698604621534487

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 472779941047265653377
PBT 21-13-8-14-55-24-14-33-46-46
Adjustment 5861879711110892879797
Changes in Working Capital -28-2011048-14-109-1828
Tax Paid -5-1-1-0-03-320-1
Cash Flow From Investing Activity -118-86-48-68-43-18-5-1-4-6
Capex -118-86-48-68-44-19-5-1-5-7
Net Investments 0000000000
Others 0000010011
Cash Flow From Financing Activity 6862-33-26-58-3-113-7-86-71
Net Proceeds from Shares 00000010000
Net Proceeds from Borrowing 68549-2-993-706-1-35
Interest Paid -31-29-46-48-52-54-53-47-50-45
Dividend Paid -6-400000000
Others 37404243-42134-359
Net Cash Flow -32-31250-5257-57-0

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)10.21-1.85-0.64-10.02-24.13-18.15-12.77-28.56-62.67-110.35
ROCE (%)9.752.896.385.79-0.25.586.213.262.343.42
Asset Turnover Ratio0.810.760.850.90.820.70.720.770.810.89
PAT to CFO Conversion(x)2.47N/AN/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days39434851515258686961
Inventory Days70716057616569656165
Payable Days122117112126150208162149130134

Shivam Autotech Ltd Stock News

Shivam Autotech Ltd FAQs

The current trading price of Shivam Autotech on 05-Dec-2025 13:52 is ₹27.30.
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 04-Dec-2025 the market cap of Shivam Autotech stood at ₹359.5.
The latest P/E ratio of Shivam Autotech as of 04-Dec-2025 is 0.00.
The latest P/B ratio of Shivam Autotech as of 04-Dec-2025 is 256.5.
The 52-week high of Shivam Autotech is ₹57.36 and the 52-week low is ₹23.62.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Shivam Autotech is ₹424.6 ( Cr.) .

About Shivam Autotech Ltd

Shivam Autotech Limited, formerly known as Munjal Auto Components (MAC) commenced operations in September 1999 as a full fledged, autonomous wing of the HERO Group, a renowned corporate giant with $ 4.2 Billion turnover annually. Shivam Autotech produces several different kinds of gears Spline Shafts

With an Employee Strength of around 800 members, it manufactures and markets Components for the Auto Sector to an Original Equipment Manufacturer (OEM). Its current product offering includes different kinds of Gear Blanks, Spline Shafts, and Finished Gears & Plungers.

Shivam Autotech’s Unique Selling Proposition is the fact that it is among the few auto component manufacturers in the country today which uses Near Net Shape Technology for Cold and Warm Forging.

The Hero group has two flagship companies under it Hero Honda Motors Limited world’s Largest Two-wheeler Company & Hero Cycles Limited world’s largest in bicycles manufacturing.

Product range of the company includes:

  • Transmission Gear
  • Transmission Shafts
  • Cold Forge Components
  • Warm Forged Components
  • Power Train Components
  • Near net Shape Technology
  • Engine Transmission Components
  • Hot Formed Components
  • Cold Formed Components

Milestones:

  • 1999-2000 -Production started (Machined GEAR BLANKS from Hot Forging)
  • 2000-2001- Production of SPLINE SHAFTS started from Cold Extrusion with imported toolings from Japan.Production of WARM FORGING (Lug Gears and Ratchets) with imported toolings from Japan.Warm Forging & Cold extrusion Tooling indigenized.
  • 2001-2002- QS 9000 Certification by DNV. Expansion of facilities for 2nd Warm Forging Line.
  • 2002-2003- Improvement in manufacturing effectiveness and quality performances by GEMBA KAIZEN, TPM, 5S. Development for P40, P60, P70, CDN model Parts.Plunger Supply started to MICO BOSCH for Fuel Pump.
  • 2003-2004 -Recognized as DOL (Direct on line) supplier by Hero Honda.Started Shaping, Carburising for finished Gears & ShaftsTS 16949:2002, ISO 14001:2004 & OHSAS 18001:2007 certified by DNV
  • 2004-2005- Awarded by MICO BOSCH in Recognition to Excellence in Performance
  • 2005-2006 -Awarded for 2nd &3 rd Prize in Model Competition in “KAIZEN SUMMIT” Organized by INSSAN on 17th & 18th Nov. 2005.Won “Distinguished Case Study Award” in CCQC 2005 organized by QCFI-Delhi Chapter on 1st Oct. 2005

Achievements/ recognition:

Certifications:

  • ISO/TS: 16949
  • ISO: 14001
  • OHSAS: 18001
  • Excellence in performance 2005-2006.
You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×