Shivalik Bimetal Controls Limited (NSE:SBCL)

Shivalik Bimetal Controls Income Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	5,297	5,083	5,089	4,704	3,240	2,037
Other Revenue	-	-	-	2.98	1.39	8.81
Revenue	5,297	5,083	5,089	4,707	3,241	2,046
Revenue Growth (YoY)	4.56%	-0.11%	8.13%	45.21%	58.42%	8.50%
Cost of Revenue	3,571	3,530	3,581	3,218	2,222	1,445
Gross Profit	1,726	1,554	1,508	1,488	1,019	600.74
Selling, General & Admin	558.35	517.62	445.77	396.67	283.45	231.27
Other Operating Expenses	-27.56	-35.88	-115.61	-0.59	-1.05	-1.05
Operating Expenses	656.78	598.39	449.94	500.73	345.46	288.5
Operating Income	1,070	955.29	1,058	987.57	673.46	312.24
Interest Expense	-29.24	-25.78	-37.01	-57.27	-18.35	-9.7
Interest & Investment Income	31.79	31.79	15.86	5.47	4.82	2.32
Earnings From Equity Investments	35.21	16.75	33.24	10.26	35.12	16.69
Currency Exchange Gain (Loss)	56.31	56.31	51.12	43.83	42.18	26.41
Other Non Operating Income (Expenses)	-12.02	-10.1	-10.16	-12.95	-8.86	-6.06
EBT Excluding Unusual Items	1,152	1,024	1,111	976.92	728.37	341.9
Gain (Loss) on Sale of Investments	0.08	0.08	0.08	33	-	-
Gain (Loss) on Sale of Assets	1.79	1.79	4.15	1.31	1.82	1.21
Other Unusual Items	0.77	0.77	1.28	0.78	2.62	0.15
Pretax Income	1,154	1,027	1,118	1,023	732.98	343.25
Income Tax Expense	285.19	256.56	274.89	232.05	181.86	88.36
Net Income	869.26	770.55	842.65	791.03	551.12	254.89
Net Income to Common	869.26	770.55	842.65	791.03	551.12	254.89
Net Income Growth	8.11%	-8.56%	6.53%	43.53%	116.22%	89.45%
Shares Outstanding (Basic)	58	58	58	58	58	58
Shares Outstanding (Diluted)	58	58	58	58	58	58
Shares Change (YoY)	-0.21%	-	-	-	-	-
EPS (Basic)	15.11	13.38	14.63	13.73	9.57	4.42
EPS (Diluted)	15.11	13.38	14.63	13.73	9.57	4.42
EPS Growth	8.34%	-8.56%	6.53%	43.53%	116.22%	89.45%
Free Cash Flow	340.48	622.99	467.16	337.92	-290.31	147.75
Free Cash Flow Per Share	5.92	10.81	8.11	5.87	-5.04	2.56
Dividend Per Share	1.500	2.700	1.700	1.200	0.667	0.400
Dividend Growth	-31.82%	58.82%	41.67%	79.99%	66.67%	100.00%
Gross Margin	32.59%	30.56%	29.63%	31.62%	31.44%	29.36%
Operating Margin	20.19%	18.79%	20.79%	20.98%	20.78%	15.26%
Profit Margin	16.41%	15.16%	16.56%	16.81%	17.00%	12.46%
Free Cash Flow Margin	6.43%	12.26%	9.18%	7.18%	-8.96%	7.22%
EBITDA	1,193	1,069	1,176	1,091	733.83	365.86
EBITDA Margin	22.52%	21.03%	23.11%	23.17%	22.64%	17.88%
D&A For EBITDA	123.28	113.96	118.15	103.03	60.36	53.63
EBIT	1,070	955.29	1,058	987.57	673.46	312.24
EBIT Margin	20.19%	18.79%	20.79%	20.98%	20.78%	15.26%
Effective Tax Rate	24.70%	24.98%	24.60%	22.68%	24.81%	25.74%
Revenue as Reported	5,424	5,212	5,281	4,803	3,294	2,078
Advertising Expenses	-	3.23	2.57	-	2.29	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.