Shivalik Rasayan Limited (BOM:539148)
India
· Delayed Price · Currency is INR 279.00
+3.50 (1.27%)
At close: Mar 9, 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 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
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 | 2020 - 2016 |
| Revenue | 3,324 | 3,096 | 2,715 | 2,340 | 2,070 | 1,956 | Upgrade
|
| Revenue Growth (YoY) | 6.47% | 14.00% | 16.05% | 13.06% | 5.82% | 5.00% | Upgrade
|
| Cost of Revenue | 1,657 | 1,604 | 1,398 | 1,147 | 941.15 | 1,069 | Upgrade
|
| Gross Profit | 1,667 | 1,491 | 1,317 | 1,193 | 1,129 | 887.01 | Upgrade
|
| Selling, General & Admin | 619.78 | 572.56 | 493.06 | 382.71 | 309.75 | 217.72 | Upgrade
|
| Other Operating Expenses | 656.22 | 516.81 | 429.75 | 379.26 | 349.95 | 288.55 | Upgrade
|
| Operating Expenses | 1,450 | 1,247 | 1,047 | 877.99 | 769.79 | 592.1 | Upgrade
|
| Operating Income | 217.06 | 244.34 | 270.42 | 314.68 | 358.72 | 294.92 | Upgrade
|
| Interest Expense | -98.52 | -93.34 | -76.26 | -43.44 | -24.95 | -15.75 | Upgrade
|
| Interest & Investment Income | 25.04 | 25.04 | 23.62 | 29.21 | 21.21 | 4.86 | Upgrade
|
| Currency Exchange Gain (Loss) | 7.06 | 7.06 | 13.85 | 14.76 | 14.49 | 4.71 | Upgrade
|
| Other Non Operating Income (Expenses) | 46.61 | 50.97 | 1.2 | 1.48 | 0.2 | 0.55 | Upgrade
|
| EBT Excluding Unusual Items | 197.26 | 234.07 | 232.83 | 316.69 | 369.67 | 289.29 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 0 | -0.07 | -0.01 | -0.01 | Upgrade
|
| Pretax Income | 197.26 | 234.07 | 232.83 | 316.62 | 369.66 | 289.27 | Upgrade
|
| Income Tax Expense | 37.39 | 29.85 | 51.53 | 18.29 | 27.04 | 42.65 | Upgrade
|
| Earnings From Continuing Operations | 159.86 | 204.23 | 181.3 | 298.33 | 342.62 | 246.63 | Upgrade
|
| Minority Interest in Earnings | -42.36 | -37.26 | -54.12 | -90.85 | -86.56 | -70.61 | Upgrade
|
| Net Income | 117.5 | 166.96 | 127.17 | 207.48 | 256.06 | 176.02 | Upgrade
|
| Net Income to Common | 117.5 | 166.96 | 127.17 | 207.48 | 256.06 | 176.02 | Upgrade
|
| Net Income Growth | -27.27% | 31.29% | -38.70% | -18.97% | 45.47% | 25.68% | Upgrade
|
| Shares Outstanding (Basic) | 16 | 16 | 15 | 14 | 14 | 14 | Upgrade
|
| Shares Outstanding (Diluted) | 16 | 16 | 15 | 14 | 14 | 14 | Upgrade
|
| Shares Change (YoY) | 1.03% | 3.46% | 5.07% | 2.51% | 2.58% | -0.04% | Upgrade
|
| EPS (Basic) | 7.39 | 10.60 | 8.35 | 14.32 | 18.12 | 12.77 | Upgrade
|
| EPS (Diluted) | 7.39 | 10.60 | 8.35 | 14.32 | 18.12 | 12.77 | Upgrade
|
| EPS Growth | -28.01% | 26.90% | -41.66% | -20.96% | 41.82% | 25.73% | Upgrade
|
| Free Cash Flow | - | -318.42 | -757.31 | -821.81 | -138.32 | -64.92 | Upgrade
|
| Free Cash Flow Per Share | - | -20.22 | -49.75 | -56.72 | -9.79 | -4.71 | Upgrade
|
| Dividend Per Share | - | 0.500 | 0.500 | 0.500 | 0.500 | 0.500 | Upgrade
|
| Dividend Growth | - | - | - | - | - | 100.00% | Upgrade
|
| Gross Margin | 50.16% | 48.18% | 48.50% | 50.97% | 54.53% | 45.35% | Upgrade
|
| Operating Margin | 6.53% | 7.89% | 9.96% | 13.45% | 17.33% | 15.08% | Upgrade
|
| Profit Margin | 3.54% | 5.39% | 4.68% | 8.87% | 12.37% | 9.00% | Upgrade
|
| Free Cash Flow Margin | - | -10.29% | -27.89% | -35.12% | -6.68% | -3.32% | Upgrade
|
| EBITDA | 458.24 | 400.48 | 313.17 | 429.6 | 467.82 | 380.09 | Upgrade
|
| EBITDA Margin | 13.79% | 12.94% | 11.53% | 18.36% | 22.60% | 19.43% | Upgrade
|
| D&A For EBITDA | 241.18 | 156.14 | 42.75 | 114.92 | 109.1 | 85.17 | Upgrade
|
| EBIT | 217.06 | 244.34 | 270.42 | 314.68 | 358.72 | 294.92 | Upgrade
|
| EBIT Margin | 6.53% | 7.89% | 9.96% | 13.45% | 17.33% | 15.08% | Upgrade
|
| Effective Tax Rate | 18.96% | 12.75% | 22.13% | 5.78% | 7.32% | 14.74% | Upgrade
|
| Revenue as Reported | 3,425 | 3,201 | 2,770 | 2,391 | 2,185 | 1,987 | Upgrade
|
| Advertising Expenses | - | 16.38 | 20.08 | 7.93 | 5.96 | 1.28 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.