Price
Financials
Standalone, Rs crore| Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1.66 | 0.82 | 0.64 | 1.70 | 1.82 | 0.74 | 0.60 | 1.47 | 1.52 | 0.53 | 0.46 | 0.72 |
| Expenses | 2.33 | 1.99 | 1.54 | 1.90 | 1.93 | 1.21 | 1.10 | 1.47 | 1.69 | 0.95 | 1.03 | 1.28 |
| Operating Profit | -0.67 | -1.17 | -0.90 | -0.20 | -0.11 | -0.47 | -0.50 | 0.00 | -0.17 | -0.42 | -0.57 | -0.56 |
| OPM % | -40.36% | -142.68% | -140.62% | -11.76% | -6.04% | -63.51% | -83.33% | 0.00% | -11.18% | -79.25% | -123.91% | -77.78% |
| Other Income | 0.12 | 0.01 | 0.00 | 0.03 | 0.00 | 0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.28 |
| Interest | 1.83 | 1.85 | 1.88 | 2.12 | 2.07 | 1.96 | -0.14 | -1.15 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.60 | 0.60 | 0.59 | 0.58 | 0.57 | 0.45 | 0.73 | 0.46 | 0.46 | 0.39 | 0.73 | 1.67 |
| Profit before tax | -2.98 | -3.61 | -3.37 | -2.87 | -2.75 | -2.87 | -1.07 | 0.69 | -0.63 | -0.81 | -1.30 | -1.95 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Net Profit | -2.99 | -3.61 | -3.38 | -2.87 | -2.75 | -2.87 | -1.07 | 0.69 | -0.64 | -0.81 | -1.30 | -1.95 |
| EPS in Rs | -4.94 | -5.97 | -5.59 | -4.75 | -4.55 | -4.75 | -1.77 | 1.14 | -1.06 | -1.34 | -2.15 | -3.22 |
| Mar 2009 | Mar 2010 | Mar 2011 | Jun 2012 15m | Jun 2013 | Jun 2014 | Jun 2015 | Mar 2016 9m | Mar 2017 | Mar 2018 | Mar 2019 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 92.87 | 101.41 | 90.80 | 113.51 | 73.27 | 38.88 | 14.34 | 6.26 | 5.30 | 5.22 | 4.34 | 3.23 |
| Expenses | 88.25 | 98.22 | 96.21 | 120.06 | 76.86 | 48.74 | 23.23 | 12.79 | 8.69 | 7.45 | 5.46 | 4.95 |
| Operating Profit | 4.62 | 3.19 | -5.41 | -6.55 | -3.59 | -9.86 | -8.89 | -6.53 | -3.39 | -2.23 | -1.12 | -1.72 |
| OPM % | 4.97% | 3.15% | -5.96% | -5.77% | -4.90% | -25.36% | -61.99% | -104.31% | -63.96% | -42.72% | -25.81% | -53.25% |
| Other Income | 0.88 | 1.87 | 0.67 | 0.46 | 0.16 | 0.37 | 12.54 | 0.18 | 0.19 | -0.05 | 0.04 | 0.28 |
| Interest | 1.37 | 1.85 | 2.48 | 4.62 | 4.26 | 4.40 | 6.96 | 4.88 | 6.93 | 7.92 | 1.58 | 0.00 |
| Depreciation | 1.75 | 2.09 | 2.45 | 3.42 | 2.85 | 2.70 | 3.04 | 2.09 | 2.51 | 2.32 | 2.12 | 3.25 |
| Profit before tax | 2.38 | 1.12 | -9.67 | -14.13 | -10.54 | -16.59 | -6.35 | -13.32 | -12.64 | -12.52 | -4.78 | -4.69 |
| Tax % | 50.00% | 95.54% | -32.99% | -33.12% | -32.73% | -31.10% | -33.86% | -34.98% | -14.00% | 0.00% | 0.00% | |
| Net Profit | 1.19 | 0.05 | -6.48 | -9.45 | -7.10 | -11.43 | -4.20 | -8.66 | -10.87 | -12.51 | -4.78 | -4.70 |
| EPS in Rs | 1.97 | 0.08 | -10.72 | -15.63 | -11.74 | -18.90 | -6.95 | -14.32 | -17.98 | -20.69 | -7.91 | -7.77 |
| Dividend Payout % | 50.84% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | -26% | -43% | -11% | -30% | ||
| Compounded Profit Growth | % | 5% | 13% | 22% | ||
| Stock Price CAGR | -7% | -5% | % | % | ||
| Return on Equity | % | % | % | % |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Jun 2012 | Jun 2013 | Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 |
| Reserves | 12.04 | 12.54 | 12.59 | 6.11 | -3.33 | -10.43 | -21.86 | -26.06 | -34.71 | -45.59 | -58.10 | -62.87 |
| Borrowings | 8.78 | 12.99 | 13.31 | 20.53 | 21.93 | 17.09 | 16.89 | 20.05 | 22.31 | 28.43 | 31.94 | 32.58 |
| Other Liabilities | 27.04 | 34.36 | 31.57 | 27.38 | 49.53 | 56.48 | 57.03 | 48.28 | 52.61 | 55.78 | 60.81 | 63.38 |
| Total Liabilities | 53.91 | 65.94 | 63.52 | 60.07 | 74.18 | 69.19 | 58.11 | 48.32 | 46.26 | 44.67 | 40.70 | 39.14 |
| Fixed Assets | 18.84 | 20.47 | 26.71 | 26.58 | 24.76 | 24.91 | 23.38 | 20.72 | 18.72 | 16.12 | 13.62 | 11.49 |
| CWIP | 0.21 | 3.70 | 0.00 | 0.32 | 2.16 | 0.73 | 0.00 | 0.07 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.21 | 0.14 | 0.14 | 0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 34.65 | 41.63 | 36.67 | 33.09 | 47.26 | 43.55 | 34.73 | 27.53 | 27.54 | 28.55 | 27.08 | 27.65 |
| Total Assets | 53.91 | 65.94 | 63.52 | 60.07 | 74.18 | 69.19 | 58.11 | 48.32 | 46.26 | 44.67 | 40.70 | 39.14 |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Jun 2012 | Jun 2013 | Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 2.10 | 5.55 | 6.35 | 1.81 | 2.25 | 10.42 | 4.37 | 3.73 | 2.78 | 0.50 | 4.10 | 1.24 |
| Cash from Investing Activity | -3.90 | -6.87 | -4.61 | -2.61 | -3.28 | -1.87 | -0.38 | -0.45 | -0.03 | 0.15 | 0.09 | 0.01 |
| Cash from Financing Activity | 1.30 | 1.98 | -2.25 | 0.52 | 0.96 | -9.13 | -4.74 | -3.77 | -2.62 | -0.74 | -4.39 | -0.94 |
| Net Cash Flow | -0.50 | 0.66 | -0.51 | -0.28 | -0.07 | -0.58 | -0.75 | -0.48 | 0.12 | -0.09 | -0.20 | 0.31 |
| Free Cash Flow | -1.00 | -1.47 | 1.68 | -0.83 | -1.19 | 8.50 | 3.93 | 3.28 | 2.75 | 0.64 | 4.19 | 1.24 |
| CFO/OP | 62% | 159% | 213% | -35% | -20% | -286% | -45% | -42% | -44% | -16% | -184% | -108% |
| Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Jun 2012 | Jun 2013 | Jun 2014 | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 60.57 | 77.66 | 66.66 | 54.19 | 83.15 | 101.13 | 103.92 | 68.21 | 83.96 | 77.13 | 97.19 | 175.77 |
| Inventory Days | 182.14 | 136.83 | 180.75 | 226.89 | 50.29 | 71.12 | 53.32 | 283.89 | 254.81 | 803.00 | ||
| Days Payable | 287.29 | 191.67 | 299.41 | 266.54 | 119.56 | 239.22 | 372.26 | 1,831.01 | 3,611.43 | 24,683.12 | ||
| Cash Conversion Cycle | -44.58 | 22.81 | -52.01 | 14.53 | 13.88 | -66.97 | -215.01 | -1,478.90 | -3,272.66 | 77.13 | -23,782.93 | 175.77 |
| Working Capital Days | 37.59 | 31.83 | 23.90 | -47.19 | -66.50 | -97.14 | -269.24 | -1,162.45 | -3,268.09 | -5,541.11 | -6,304.99 | -7,796.20 |
| ROCE % | 37.56% | 13.31% | 9.48% | -22.25% | -33.17% | -31.75% | -176.50% | 108.93% |
| Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 46.87% | 46.87% | 46.87% | 46.87% | 46.87% | 46.87% | 46.87% | 46.87% | 46.87% | 46.87% | 46.87% | 46.87% |
| DIIs | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% | 0.02% |
| Public | 53.11% | 53.11% | 53.11% | 53.11% | 53.11% | 53.11% | 53.11% | 53.11% | 53.11% | 53.11% | 53.11% | 53.11% |
| No. of Shareholders | 5,673 | 5,616 | 5,613 | 5,613 | 5,598 | 5,590 | 5,589 | 5,589 | 5,588 | 5,578 | 5,582 | 5,587 |
Fundamentals
Market Cap₹ 3.83 Cr.
Current Price₹ 6.33
Book Value₹ -100
ROCE%
ROE%
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-30%
Compounded Profit Growth (TTM)22%
Standalone figures.
Valuation
P/B, 3-year average-0.12x
P/B, 5-year average-0.26x
Profitability
Operating margin (excl. other income)-25.81%
Operating margin (incl. other income)-24.88%
EBITDA margin4.33%
Pre-tax margin-145.20%
Net profit margin-145.51%
Net margin, latest quarter-270.83%
ROE8.78%
ROA-11.97%
ROE, 3-year average22.66%
ROA, 3-year average-21.73%
ROE, 5-year average25.40%
ROCE, 5-year average108.93%
ROA, 5-year average-18.28%
Other income / net worth-0.07%
Growth
Sales growth (latest year)-16.86%
Sales CAGR, 3 years-11.49%
Sales CAGR, 5 years-35.50%
Sales growth QoQ56.52%
Sales growth YoY (latest quarter)-51.02%
Profit growth YoY (latest quarter)-382.61%
Per share
EPS (TTM)Rs -7.77
EPS (latest year)Rs -7.91
EPS (latest quarter)Rs -3.22
EPS, 3-year averageRs -15.52
EPS, 5-year averageRs -13.57
Book value per shareRs -93.97
Sales per shareRs 5.34
Cash flow per shareRs 2.05
Free cash flow per shareRs 2.05
Efficiency
Asset turnover0.11x
Fixed asset turnover0.38x
Inventory turnover1.64x
Inventory days223 days
Debtor days176 days
Debtors turnover2.08x
Creditor days24683 days
Cash conversion cycle176 days
Working capital days-7796 days
Leverage
Total debtRs 33 Cr
Cash and bankRs 0 Cr
Net debtRs 32 Cr
Debt to equity-0.57x
Net debt / EBITDA229.50x
Interest coverage-1.97x
Owners' fund to total sources-145.17%
Debt to assets83.24%
Cash flow
Cash from Operating Activity (latest year)Rs 1 Cr
Cash from Investing Activity (latest year)Rs 0 Cr
Cash from Financing Activity (latest year)Rs -1 Cr
Net Cash Flow (latest year)Rs 0 Cr
Free cash flow (latest year)Rs 1 Cr
FCFE (approx.: FCF + change in debt)Rs 2 Cr
Sales to cash flow3.50x
Statement figures
Net sales (TTM)Rs 3 Cr
Net sales (latest year)Rs 4 Cr
Sales (latest quarter)Rs 1 Cr
Operating profit excl. other income (latest year)Rs -1 Cr
Operating profit (latest quarter)Rs -1 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs 0 Cr
PBDT (TTM)Rs -1 Cr
Profit before tax (TTM)Rs -5 Cr
Net profit (TTM)Rs -5 Cr
Net profit (latest year)Rs -5 Cr
Net profit (latest quarter)Rs -2 Cr
Depreciation (TTM)Rs 3 Cr
Depreciation (latest quarter)Rs 2 Cr
Interest (TTM)Rs 2 Cr
Cost of goods sold (latest year)Rs 1 Cr
Total expenditure (latest year)Rs 5 Cr
Total income (latest year)Rs 4 Cr
Share capitalRs 6 Cr
ReservesRs -63 Cr
Shareholders' fundsRs -57 Cr
Total assetsRs 39 Cr
Net blockRs 11 Cr
ReceivablesRs 2 Cr
InventoryRs 1 Cr
Other liabilitiesRs 63 Cr
Shares outstanding (crore)0.60
Ownership
Promoter holding46.87% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 5 of 8| serious | Negative equity Shareholders' equity is negative |
| explain | Receivables outrunning sales Receivables grew 50% vs sales -17% in 2019 |
| look | Repeated losses Net loss in each of the last two years |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Dec 2019Sales ₹1 Cr -51.0% vs Dec 2018.
Net loss ₹2 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| United Spirits Ltd | 99,138 | 53.5 | 26.4 % |
| Radico Khaitan Ltd | 58,473 | 82.3 | 24.2 % |
| United Breweries Ltd | 31,998 | 92.6 | 10.7 % |
| Allied Blenders & Distillers Ltd | 20,041 | 89.8 | 18.4 % |
| Tilaknagar Industries Ltd | 13,655 | 60.4 | 11.8 % |
| Piccadily Agro Industries Ltd | 5,942 | 42.3 | 18.0 % |
| Globus Spirits Ltd | 2,532 | 25.2 | 11.2 % |
| G M Breweries Ltd | 2,197 | 13.0 | 18.0 % |
| India Glycols Ltd | 2,043 | 6.44 | 12.4 % |
| Som Distilleries & Breweries Ltd | 1,645 | 5.67 % | |
| Associated Alcohols & Breweries Ltd | 1,271 | 15.4 | 18.0 % |
| Sula Vineyards Ltd | 1,112 | 42.9 | 7.55 % |
| Asgard Alcobev Ltd | 1,073 | 422 | 7.38 % |
| BCL Industries Ltd | 958 | 8.22 | 13.9 % |
| IFB Agro Industries Ltd | 844 | 13.1 | 13.3 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Mount Shivalik Industries Ltd?
Mount Shivalik Industries Ltd (507522) has a market capitalisation of Rs 3.83 Cr. at the close.
What were Mount Shivalik Industries Ltd's latest quarterly results?
In the Dec 2019 quarter, Mount Shivalik Industries Ltd sales was Rs 1 Cr (-51.0% vs Dec 2018) with a net loss of Rs 2 Cr.