SBCLIron & Steel Products
Shivalik Bimetal Con Ltd — Profit & Loss Statement
₹387.85
-1.17%
Shivalik Bimetal Con Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | 1.02 Cr | 0.05 Cr | — |
| Tax Rate For Calcs | 0.25 | 0.25 | 0.23 | 0.25 | — |
| Normalized EBITDA | 118.24 Cr | 128.74 Cr | 112.00 Cr | 80.67 Cr | — |
| Total Unusual Items | 0.00 | 0.00 | 4.51 Cr | 0.19 Cr | — |
| Total Unusual Items Excluding Goodwill | 0.00 | 0.00 | 4.51 Cr | 0.19 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 77.06 Cr | 84.27 Cr | 79.10 Cr | 55.11 Cr | — |
| Reconciled Depreciation | 11.78 Cr | 12.05 Cr | 10.55 Cr | 6.38 Cr | — |
| Reconciled Cost Of Revenue | 289.30 Cr | 282.81 Cr | 259.10 Cr | 169.30 Cr | — |
| EBIT | 106.46 Cr | 116.68 Cr | 105.96 Cr | 74.49 Cr | — |
| Net Interest Income | -3.75 Cr | -4.93 Cr | -4.43 Cr | -1.64 Cr | — |
| Interest Expense | 3.75 Cr | 4.93 Cr | 3.65 Cr | 1.19 Cr | — |
| Normalized Income | 77.06 Cr | 84.27 Cr | 75.61 Cr | 54.97 Cr | — |
| Net Income From Continuing And Discontinued Operation | 77.06 Cr | 84.27 Cr | 79.10 Cr | 55.11 Cr | — |
| Total Expenses | 350.75 Cr | 337.60 Cr | 371.86 Cr | 256.74 Cr | — |
| Diluted Average Shares | 5.78 Cr | 6.32 Cr | 5.76 Cr | 5.76 Cr | 5.76 Cr |
| Basic Average Shares | 5.78 Cr | 6.32 Cr | 5.76 Cr | 5.76 Cr | 5.76 Cr |
| Diluted EPS | 13.34 | 13.34 | 13.73 | 9.57 | 4.42 |
| Basic EPS | 13.34 | 13.34 | 13.73 | 9.57 | 4.42 |
| Diluted NI Availto Com Stockholders | 77.06 Cr | 84.27 Cr | 79.10 Cr | 55.11 Cr | — |
| Net Income Common Stockholders | 77.06 Cr | 84.27 Cr | 79.10 Cr | 55.11 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 77.06 Cr | 84.27 Cr | 79.10 Cr | 55.11 Cr | — |
| Net Income Including Noncontrolling Interests | 77.06 Cr | 84.27 Cr | 79.10 Cr | 55.11 Cr | — |
| Net Income Continuous Operations | 77.06 Cr | 84.27 Cr | 79.10 Cr | 55.11 Cr | — |
| Tax Provision | 25.66 Cr | 27.49 Cr | 23.20 Cr | 18.19 Cr | — |
| Pretax Income | 102.71 Cr | 111.75 Cr | 102.31 Cr | 73.30 Cr | — |
| Other Non Operating Income Expenses | -52.81 Cr | -57.96 Cr | 0.36 Cr | 0.41 Cr | — |
| Special Income Charges | 0.00 | 0.00 | 1.22 Cr | 0.19 Cr | — |
| Net Non Operating Interest Income Expense | -3.75 Cr | -4.93 Cr | -4.43 Cr | -1.64 Cr | — |
| Interest Expense Non Operating | 3.75 Cr | 4.93 Cr | 3.65 Cr | 1.19 Cr | — |
| Operating Income | 157.60 Cr | 171.32 Cr | 98.52 Cr | 67.25 Cr | — |
| Operating Expense | 61.45 Cr | 54.79 Cr | 112.75 Cr | 87.44 Cr | — |
| Depreciation And Amortization In Income Statement | 11.78 Cr | 12.05 Cr | 10.55 Cr | 6.38 Cr | — |
| Depreciation Income Statement | 11.78 Cr | 12.05 Cr | 10.55 Cr | 6.38 Cr | — |
| EBITDA | 118.24 Cr | 128.74 Cr | 116.51 Cr | 80.86 Cr | — |
| Gross Profit | 219.04 Cr | 226.12 Cr | 211.27 Cr | 154.68 Cr | — |
| Cost Of Revenue | 289.30 Cr | 282.81 Cr | 259.10 Cr | 169.30 Cr | — |
| Total Revenue | 508.35 Cr | 508.93 Cr | 470.37 Cr | 323.99 Cr | — |
| Operating Revenue | 508.35 Cr | 508.93 Cr | 470.37 Cr | 323.99 Cr | — |
| Interest Income | — | 1.58 Cr | 0.54 Cr | 0.48 Cr | 0.23 Cr |
| Rent Expense Supplemental | — | 2.34 Cr | 2.14 Cr | 3.21 Cr | 0.74 Cr |
| Other Special Charges | — | -0.51 Cr | -1.22 Cr | -0.19 Cr | -0.12 Cr |
| Write Off | — | 0.01 Cr | 0.00 | — | — |
| Total Other Finance Cost | — | 1.23 Cr | 1.31 Cr | 0.93 Cr | 0.66 Cr |
| Interest Income Non Operating | — | 1.58 Cr | 0.54 Cr | 0.48 Cr | 0.23 Cr |
| Other Operating Expenses | — | 25.32 Cr | 22.55 Cr | 17.95 Cr | 16.66 Cr |
| Research And Development | — | 4.25 Cr | 5.87 Cr | 0.74 Cr | 0.76 Cr |
| Selling General And Administration | — | 30.07 Cr | 33.85 Cr | 32.18 Cr | 20.66 Cr |
| Selling And Marketing Expense | — | 26.25 Cr | 28.72 Cr | 29.57 Cr | 18.39 Cr |
| General And Administrative Expense | — | 3.82 Cr | 5.13 Cr | 2.61 Cr | 2.26 Cr |
| Rent And Landing Fees | — | 2.34 Cr | 2.14 Cr | 3.21 Cr | 0.74 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Shivalik Bimetal Con Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.