Shivalik Rasayan Limited (BOM:539148)
India · Delayed Price · Currency is INR 292.20
-2.70 (-0.92%)
At close: Feb 12, 2026
Shivalik Rasayan 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 | Sep '25 Sep 30, 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 |
| 3,356 | 3,096 | 2,715 | 2,340 | 2,070 | 1,956 | |
Revenue Growth (YoY) | 12.97% | 14.00% | 16.05% | 13.06% | 5.82% | 5.00% |
Cost of Revenue | 1,703 | 1,604 | 1,398 | 1,147 | 941.15 | 1,069 |
Gross Profit | 1,653 | 1,491 | 1,317 | 1,193 | 1,129 | 887.01 |
Selling, General & Admin | 606.5 | 572.56 | 493.06 | 382.71 | 309.75 | 217.72 |
Other Operating Expenses | 625.97 | 516.81 | 429.75 | 379.26 | 349.95 | 288.55 |
Operating Expenses | 1,404 | 1,247 | 1,047 | 877.99 | 769.79 | 592.1 |
Operating Income | 249.17 | 244.34 | 270.42 | 314.68 | 358.72 | 294.92 |
Interest Expense | -97.97 | -93.34 | -76.26 | -43.44 | -24.95 | -15.75 |
Interest & Investment Income | 25.04 | 25.04 | 23.62 | 29.21 | 21.21 | 4.86 |
Currency Exchange Gain (Loss) | 7.06 | 7.06 | 13.85 | 14.76 | 14.49 | 4.71 |
Other Non Operating Income (Expenses) | 50.9 | 50.97 | 1.2 | 1.48 | 0.2 | 0.55 |
EBT Excluding Unusual Items | 234.19 | 234.07 | 232.83 | 316.69 | 369.67 | 289.29 |
Gain (Loss) on Sale of Assets | - | - | 0 | -0.07 | -0.01 | -0.01 |
Pretax Income | 234.19 | 234.07 | 232.83 | 316.62 | 369.66 | 289.27 |
Income Tax Expense | 41.65 | 29.85 | 51.53 | 18.29 | 27.04 | 42.65 |
Earnings From Continuing Operations | 192.55 | 204.23 | 181.3 | 298.33 | 342.62 | 246.63 |
Minority Interest in Earnings | -51.77 | -37.26 | -54.12 | -90.85 | -86.56 | -70.61 |
Net Income | 140.77 | 166.96 | 127.17 | 207.48 | 256.06 | 176.02 |
Net Income to Common | 140.77 | 166.96 | 127.17 | 207.48 | 256.06 | 176.02 |
Net Income Growth | 18.45% | 31.29% | -38.70% | -18.97% | 45.47% | 25.68% |
Shares Outstanding (Basic) | 16 | 16 | 15 | 14 | 14 | 14 |
Shares Outstanding (Diluted) | 16 | 16 | 15 | 14 | 14 | 14 |
Shares Change (YoY) | 25.95% | 3.46% | 5.07% | 2.51% | 2.58% | -0.04% |
EPS (Basic) | 8.89 | 10.60 | 8.35 | 14.32 | 18.12 | 12.77 |
EPS (Diluted) | 8.89 | 10.60 | 8.35 | 14.32 | 18.12 | 12.77 |
EPS Growth | -5.95% | 26.90% | -41.66% | -20.96% | 41.82% | 25.73% |
Free Cash Flow | -401.45 | -318.42 | -757.31 | -821.81 | -138.32 | -64.92 |
Free Cash Flow Per Share | -25.34 | -20.22 | -49.75 | -56.72 | -9.79 | -4.71 |
Dividend Per Share | 0.500 | 0.500 | 0.500 | 0.500 | 0.500 | 0.500 |
Dividend Growth | - | - | - | - | - | 100.00% |
Gross Margin | 49.26% | 48.18% | 48.50% | 50.97% | 54.53% | 45.35% |
Operating Margin | 7.42% | 7.89% | 9.96% | 13.45% | 17.33% | 15.08% |
Profit Margin | 4.19% | 5.39% | 4.68% | 8.87% | 12.37% | 9.00% |
Free Cash Flow Margin | -11.96% | -10.29% | -27.89% | -35.12% | -6.68% | -3.32% |
EBITDA | 419.24 | 400.48 | 313.17 | 429.6 | 467.82 | 380.09 |
EBITDA Margin | 12.49% | 12.94% | 11.53% | 18.36% | 22.60% | 19.43% |
D&A For EBITDA | 170.07 | 156.14 | 42.75 | 114.92 | 109.1 | 85.17 |
EBIT | 249.17 | 244.34 | 270.42 | 314.68 | 358.72 | 294.92 |
EBIT Margin | 7.42% | 7.89% | 9.96% | 13.45% | 17.33% | 15.08% |
Effective Tax Rate | 17.78% | 12.75% | 22.13% | 5.78% | 7.32% | 14.74% |
Revenue as Reported | 3,462 | 3,201 | 2,770 | 2,391 | 2,185 | 1,987 |
Advertising Expenses | - | 16.38 | 20.08 | 7.93 | 5.96 | 1.28 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.