Shivam Autotech Limited (BOM:532776)
India · Delayed Price · Currency is INR 22.03
-0.72 (-3.16%)
At close: Feb 13, 2026
Shivam Autotech Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Operating Revenue | 4,080 | 4,540 | 4,697 | 4,704 | 4,692 | 4,874 |
Other Revenue | 10.06 | 17.48 | 31.95 | 19.19 | 38.74 | 11.66 |
Revenue | 4,090 | 4,557 | 4,729 | 4,723 | 4,731 | 4,886 |
Revenue Growth (YoY) | -13.54% | -3.62% | 0.12% | -0.17% | -3.17% | -16.89% |
Cost of Revenue | 2,072 | 2,327 | 2,541 | 2,505 | 2,320 | 2,461 |
Gross Profit | 2,018 | 2,230 | 2,187 | 2,218 | 2,411 | 2,424 |
Selling, General & Admin | 570.74 | 574.25 | 590.68 | 564.45 | 554.29 | 617 |
Other Operating Expenses | 1,142 | 1,187 | 1,130 | 1,139 | 1,102 | 1,017 |
Operating Expenses | 2,047 | 2,093 | 2,081 | 2,056 | 2,065 | 2,121 |
Operating Income | -29.22 | 136.52 | 106.68 | 161.65 | 345.39 | 302.87 |
Interest Expense | -576.88 | -561.67 | -545.74 | -486.83 | -499.44 | -561.57 |
Interest & Investment Income | 6.63 | 6.63 | 5.97 | 2.44 | 2.82 | 5.55 |
Currency Exchange Gain (Loss) | -6.73 | -6.73 | -1.32 | 6.95 | -2.93 | 17.86 |
Other Non Operating Income (Expenses) | -32.21 | -32.21 | -31.21 | -12.08 | -6.6 | -6.7 |
EBT Excluding Unusual Items | -638.4 | -457.46 | -465.61 | -327.87 | -160.76 | -241.98 |
Gain (Loss) on Sale of Assets | 0.74 | 0.74 | 1.41 | -0.48 | 0.16 | -3.28 |
Pretax Income | -648.82 | -456.72 | -464.21 | -328.34 | -160.6 | -245.26 |
Income Tax Expense | 44.9 | 23.7 | 37.65 | 18.83 | - | -20 |
Net Income | -693.72 | -480.42 | -501.86 | -347.17 | -160.6 | -225.26 |
Net Income to Common | -693.72 | -480.42 | -501.86 | -347.17 | -160.6 | -225.26 |
Shares Outstanding (Basic) | 130 | 123 | 122 | 122 | 110 | 104 |
Shares Outstanding (Diluted) | 130 | 123 | 122 | 122 | 110 | 104 |
Shares Change (YoY) | 6.50% | 1.04% | - | 11.46% | 5.78% | 3.67% |
EPS (Basic) | -5.32 | -3.89 | -4.11 | -2.84 | -1.46 | -2.17 |
EPS (Diluted) | -5.32 | -3.89 | -4.11 | -2.84 | -1.46 | -2.17 |
Free Cash Flow | - | 701.86 | 270.82 | 633.91 | 599.82 | 507.58 |
Free Cash Flow Per Share | - | 5.68 | 2.22 | 5.19 | 5.47 | 4.90 |
Gross Margin | 49.33% | 48.93% | 46.26% | 46.96% | 50.96% | 49.62% |
Operating Margin | -0.71% | 3.00% | 2.26% | 3.42% | 7.30% | 6.20% |
Profit Margin | -16.96% | -10.54% | -10.61% | -7.35% | -3.40% | -4.61% |
Free Cash Flow Margin | - | 15.40% | 5.73% | 13.42% | 12.68% | 10.39% |
EBITDA | 273.24 | 459.57 | 457.21 | 504.64 | 738.53 | 772.1 |
EBITDA Margin | 6.68% | 10.08% | 9.67% | 10.69% | 15.61% | 15.80% |
D&A For EBITDA | 302.45 | 323.06 | 350.53 | 342.99 | 393.14 | 469.23 |
EBIT | -29.22 | 136.52 | 106.68 | 161.65 | 345.39 | 302.87 |
EBIT Margin | -0.71% | 3.00% | 2.26% | 3.42% | 7.30% | 6.20% |
Revenue as Reported | 4,098 | 4,565 | 4,736 | 4,732 | 4,734 | 4,909 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.