Shivalik Rasayan Ltd (SHIVALIK)

📊 End of Day Bhavcopy

Date: 2025-09-09

Price: 476.10
% Change: 7.78% (Prev Close: 441.75)

Volume: 3,71,057
% Change: 967.67% (Prev Volume: 34,754)

Delivery: 83,720
Delivery % : 22.56
% Change: 381.37% (Prev Delivery: 17,392)

Turnover: 1,770 Lacs
% Change: 1041.87% (Prev Turnover: 155)

💹 EOD Valuation

P/E Ratio: 49.59
P/B Ratio: 1.40
Market Cap: 752 Rs. Cr.

Fundamental Data

Date: 05-09-2025

🏷️ Company Basics

Symbol: SHIVALIK
Market Cap: 722 Rs. Cr.
Face Value: 5.00 Rs.

52 Week High: 879.05
52 Week Low: 449.95

All-Time High: 1196.80 Rs.
All-Time Low: 7.00 Rs.

Stock Price Increase (% Return) %

% Return (1 mth |3 mth | 6 mth | 1 Yr | 3 Yrs | 5 Yrs):
-20.81% | -16.54% | -32.14% | -17.05% | -22.23%

👥 Shareholding Pattern

Promoter Holding

Promoter Holding: 47.37%

Change (3Y | 1Y): -2.95% | 0.00%

Pledged %: 0.00%

FII Holding

FII Holding: 4.36%

Change (3Y | 1Y): 4.32% | 0.08%

DII Holding

DII Holding: 0.56%

Change (3Y | 1Y): 0.56% | -0.08%

Public Holding: 47.71%

🏦 Financial Strength

Debt to Equity: 0.18
Debt: 93.88 Rs. Cr.

Book Value: 340.29 Rs.
Current Ratio: 1.78
Interest Coverage: 3.28
Free Cash Flow: -28.41 Rs. Cr.

📈 Growth & Sales

Sales Growth: 15.30%

Sales Growth Qtr (YOY | QoQ):
19.67% | 28.71%

Sales Growth Yrs. (5 Yrs | 3 Yrs | 1 Yr):
10.85% | 13.23% | 15.30%

💰 Profit & Earnings

Profit Growth %

Profit Growth: 26.13%

Profit Growth Qtr (YOY | QoQ):
-54.55% | -45.66%

Profit Growth Yrs. (5 Yrs | 3 Yrs | 1 Yr):
3.53% | -13.28% | 26.13%

EPS Rs.

EPS (TTM): 9.60 Rs.

EPS Qtr (Last Year | Latest):
2.26 Rs. | 1.02 Rs.

EPS Annual (Last Annual | Annual March):
8.17 Rs. | 10.60 Rs.

EPS Growth Variation % (5 Yrs | 3 Yrs):
0.80% | -15.66%

Net Profit Rs. Cr.

Net Profit (TTM): 19.38 Rs. Cr.

Net Profit (Annual - March): 20.43 Rs. Cr.

Net Profit Qtr (Last Year Q | Previous Q | Latest Q):
3.86| 5.19 | 2.82

EBITDA Rs. Cr.

EBITDA (Quarter): 11.58 Rs. Cr.
EBITDA (Previous Yr Ql): 10.02 Rs. Cr.

EBITDA (Annual - March): 48.51 Rs. Cr.
EBITDA (Previous Annual): 44.62 Rs. Cr.

EBITDA (5 Yrs | 3 Yrs) %:
8.59% | -1.68%

📊 Profitability Ratios

Operating Margin (OPM)

OPM (TTM): 12.81%

OPM Qtr (Previous | Current):
8.30% | 12.29%

OPM Annual (5 Yrs | Last Yr | March):
17.06% | 14.89% | 12.89%

Return on Equity %

ROE: 3.20%

ROE (5 Yrs | 3 Yrs | Last Yr):
5.34% | 3.75% | 2.74%

Return on Capital Employed %

ROCE: 5.40%

ROCE (5 Yrs | 3 Yrs | Last Yr):
8.53% | 6.59% | 6.08%

Return on Assets %

ROA (TTM): 2.86%

ROA (5 Yrs | 3 Yrs | Last Yr):
5.30% | 3.77% | 2.85%

PEG Ratio: -3.62
Dividend Yield: 0.11%

PE 3 Yrs: 59.41
PE 5 Yrs: 57.12

Dividend Yield: 0.11%

👥 Company

Shivalik Rasayan Ltd

SHIVALIK

Promoter Holding: %

Shivam Autotech Ltd (SHIVAMAUTO)

📊 End of Day Bhavcopy

Date: 2025-09-09

Price: 29.34
% Change: 1.87% (Prev Close: 28.80)

Volume: 81,486
% Change: 37.09% (Prev Volume: 59,438)

Delivery: 49,116
Delivery % : 60.28
% Change: 16.64% (Prev Delivery: 42,110)

Turnover: 24 Lacs
% Change: 39.15% (Prev Turnover: 17)

💹 EOD Valuation

P/E Ratio: 0.00
P/B Ratio: 12.28
Market Cap: 386 Rs. Cr.

Fundamental Data

Date: 05-09-2025

🏷️ Company Basics

Symbol: SHIVAMAUTO
Market Cap: 361 Rs. Cr.
Face Value: 2.00 Rs.

52 Week High: 57.36
52 Week Low: 23.62

All-Time High: 100.67 Rs.
All-Time Low: 2.63 Rs.

Stock Price Increase (% Return) %

% Return (1 mth |3 mth | 6 mth | 1 Yr | 3 Yrs | 5 Yrs):
-4.06% | -10.92% | -14.05% | -43.82% | -12.61%

👥 Shareholding Pattern

Promoter Holding

Promoter Holding: 69.52%

Change (3Y | 1Y): -5.28% | 0.00%

Pledged %: 0.00%

FII Holding

FII Holding: 0.00%

Change (3Y | 1Y): 0.00% | -0.04%

DII Holding

DII Holding: 7.06%

Change (3Y | 1Y): 7.04% | 0.00%

Public Holding: 23.41%

🏦 Financial Strength

Debt to Equity: 10.76
Debt: 338.62 Rs. Cr.

Book Value: 2.39 Rs.
Current Ratio: 0.46
Interest Coverage: 0.10
Free Cash Flow: 70.30 Rs. Cr.

📈 Growth & Sales

Sales Growth: -9.04%

Sales Growth Qtr (YOY | QoQ):
-19.69% | -15.87%

Sales Growth Yrs. (5 Yrs | 3 Yrs | 1 Yr):
-5.04% | -1.09% | -9.04%

💰 Profit & Earnings

Profit Growth %

Profit Growth: -15.59%

Profit Growth Qtr (YOY | QoQ):
-70.96% | -19.65%

Profit Growth Yrs. (5 Yrs | 3 Yrs | 1 Yr):
-6.72% | 0.00% | -15.59%

EPS Rs.

EPS (TTM): -4.34 Rs.

EPS Qtr (Last Year | Latest):
-0.85 Rs. | -1.34 Rs.

EPS Annual (Last Annual | Annual March):
-4.11 Rs. | -3.65 Rs.

EPS Growth Variation % (5 Yrs | 3 Yrs):
-4.42% | 0.00%

Net Profit Rs. Cr.

Net Profit (TTM): -55.37 Rs. Cr.

Net Profit (Annual - March): -48.04 Rs. Cr.

Net Profit Qtr (Last Year Q | Previous Q | Latest Q):
-10.33| -14.76 | -17.66

EBITDA Rs. Cr.

EBITDA (Quarter): 5.73 Rs. Cr.
EBITDA (Previous Yr Ql): 13.11 Rs. Cr.

EBITDA (Annual - March): 46.85 Rs. Cr.
EBITDA (Previous Annual): 47.10 Rs. Cr.

EBITDA (5 Yrs | 3 Yrs) %:
-2.28% | -14.68%

📊 Profitability Ratios

Operating Margin (OPM)

OPM (TTM): 8.59%

OPM Qtr (Previous | Current):
7.61% | 5.86%

OPM Annual (5 Yrs | Last Yr | March):
12.18% | 9.22% | 9.78%

Return on Equity %

ROE: -110.51%

ROE (5 Yrs | 3 Yrs | Last Yr):
-34.62% | -54.29% | -62.85%

Return on Capital Employed %

ROCE: 3.35%

ROCE (5 Yrs | 3 Yrs | Last Yr):
4.11% | 2.95% | 2.28%

Return on Assets %

ROA (TTM): -8.91%

ROA (5 Yrs | 3 Yrs | Last Yr):
-5.58% | -7.50% | -8.25%

PEG Ratio: 0.00
Dividend Yield: 0.00%

PE 3 Yrs: 0.00
PE 5 Yrs: 0.00

Dividend Yield: 0.00%

👥 Company

Shivam Autotech Ltd

SHIVAMAUTO

Promoter Holding: %

Rupa & Company Ltd (RUPA)

📊 End of Day Bhavcopy

Date: 2025-09-09

Price: 204.00
% Change: -1.72% (Prev Close: 207.58)

Volume: 1,32,564
% Change: -77.56% (Prev Volume: 5,90,637)

Delivery: 59,339
Delivery % : 44.76
% Change: -63.93% (Prev Delivery: 1,64,492)

Turnover: 272 Lacs
% Change: -77.82% (Prev Turnover: 1,227)

💹 EOD Valuation

P/E Ratio: 20.71
P/B Ratio: 1.59
Market Cap: 1622 Rs. Cr.

Fundamental Data

Date: 05-09-2025

🏷️ Company Basics

Symbol: RUPA
Market Cap: 1503 Rs. Cr.
Face Value: 1.00 Rs.

52 Week High: 339.60
52 Week Low: 173.55

All-Time High: 590.00 Rs.
All-Time Low: 100.50 Rs.

Stock Price Increase (% Return) %

% Return (1 mth |3 mth | 6 mth | 1 Yr | 3 Yrs | 5 Yrs):
-5.26% | -6.31% | -0.77% | -39.33% | -16.76%

👥 Shareholding Pattern

Promoter Holding

Promoter Holding: 73.28%

Change (3Y | 1Y): 0.00% | 0.00%

Pledged %: 0.00%

FII Holding

FII Holding: 0.92%

Change (3Y | 1Y): -0.11% | -0.18%

DII Holding

DII Holding: 4.19%

Change (3Y | 1Y): -0.29% | 0.00%

Public Holding: 21.60%

🏦 Financial Strength

Debt to Equity: 0.23
Debt: 237.92 Rs. Cr.

Book Value: 127.95 Rs.
Current Ratio: 2.62
Interest Coverage: 6.21
Free Cash Flow: 51.04 Rs. Cr.

📈 Growth & Sales

Sales Growth: -1.50%

Sales Growth Qtr (YOY | QoQ):
-12.55% | -55.74%

Sales Growth Yrs. (5 Yrs | 3 Yrs | 1 Yr):
4.92% | -5.64% | -1.50%

💰 Profit & Earnings

Profit Growth %

Profit Growth: 0.94%

Profit Growth Qtr (YOY | QoQ):
-36.23% | -81.95%

Profit Growth Yrs. (5 Yrs | 3 Yrs | 1 Yr):
6.12% | -24.34% | 0.94%

EPS Rs.

EPS (TTM): 9.85 Rs.

EPS Qtr (Last Year | Latest):
1.32 Rs. | 0.69 Rs.

EPS Annual (Last Annual | Annual March):
8.77 Rs. | 10.47 Rs.

EPS Growth Variation % (5 Yrs | 3 Yrs):
6.12% | -24.34%

Net Profit Rs. Cr.

Net Profit (TTM): 78.35 Rs. Cr.

Net Profit (Annual - March): 83.29 Rs. Cr.

Net Profit Qtr (Last Year Q | Previous Q | Latest Q):
10.46| 30.59 | 5.52

EBITDA Rs. Cr.

EBITDA (Quarter): 17.57 Rs. Cr.
EBITDA (Previous Yr Ql): 22.72 Rs. Cr.

EBITDA (Annual - March): 148.17 Rs. Cr.
EBITDA (Previous Annual): 134.38 Rs. Cr.

EBITDA (5 Yrs | 3 Yrs) %:
4.19% | -18.99%

📊 Profitability Ratios

Operating Margin (OPM)

OPM (TTM): 10.28%

OPM Qtr (Previous | Current):
11.04% | 6.65%

OPM Annual (5 Yrs | Last Yr | March):
13.53% | 9.67% | 10.57%

Return on Equity %

ROE: 8.39%

ROE (5 Yrs | 3 Yrs | Last Yr):
13.44% | 7.40% | 7.76%

Return on Capital Employed %

ROCE: 10.92%

ROCE (5 Yrs | 3 Yrs | Last Yr):
16.74% | 9.54% | 10.13%

Return on Assets %

ROA (TTM): 5.60%

ROA (5 Yrs | 3 Yrs | Last Yr):
8.92% | 4.77% | 5.12%

PEG Ratio: -0.78
Dividend Yield: 1.59%

PE 3 Yrs: 26.66
PE 5 Yrs: 21.71

Dividend Yield: 1.59%

👥 Company

Rupa & Company Ltd

RUPA

Promoter Holding: %

Rushil Decor Ltd (RUSHIL)

📊 End of Day Bhavcopy

Date: 2025-09-09

Price: 26.76
% Change: -0.71% (Prev Close: 26.95)

Volume: 7,65,412
% Change: -4.12% (Prev Volume: 7,98,279)

Delivery: 1,77,590
Delivery % : 23.20
% Change: -18.56% (Prev Delivery: 2,18,063)

Turnover: 210 Lacs
% Change: -4.40% (Prev Turnover: 220)

💹 EOD Valuation

P/E Ratio: 33.04
P/B Ratio: 1.21
Market Cap: 767 Rs. Cr.

Fundamental Data

Date: 05-09-2025

🏷️ Company Basics

Symbol: RUSHIL
Market Cap: 782 Rs. Cr.
Face Value: 1.00 Rs.

52 Week High: 39.95
52 Week Low: 18.70

All-Time High: 92.79 Rs.
All-Time Low: 2.01 Rs.

Stock Price Increase (% Return) %

% Return (1 mth |3 mth | 6 mth | 1 Yr | 3 Yrs | 5 Yrs):
12.20% | -9.18% | 8.36% | -24.85% | -20.94%

👥 Shareholding Pattern

Promoter Holding

Promoter Holding: 55.10%

Change (3Y | 1Y): 0.07% | -1.27%

Pledged %: 0.00%

FII Holding

FII Holding: 1.18%

Change (3Y | 1Y): -0.15% | -0.17%

DII Holding

DII Holding: 0.06%

Change (3Y | 1Y): 0.06% | 0.00%

Public Holding: 43.65%

🏦 Financial Strength

Debt to Equity: 0.42
Debt: 267.12 Rs. Cr.

Book Value: 22.06 Rs.
Current Ratio: 1.30
Interest Coverage: 1.87
Free Cash Flow: 7.22 Rs. Cr.

📈 Growth & Sales

Sales Growth: -3.38%

Sales Growth Qtr (YOY | QoQ):
-20.68% | -22.52%

Sales Growth Yrs. (5 Yrs | 3 Yrs | 1 Yr):
21.57% | 12.62% | -3.38%

💰 Profit & Earnings

Profit Growth %

Profit Growth: -52.24%

Profit Growth Qtr (YOY | QoQ):
-211.13% | -206.21%

Profit Growth Yrs. (5 Yrs | 3 Yrs | 1 Yr):
15.24% | 27.05% | -52.24%

EPS Rs.

EPS (TTM): 0.81 Rs.

EPS Qtr (Last Year | Latest):
0.46 Rs. | -0.48 Rs.

EPS Annual (Last Annual | Annual March):
1.62 Rs. | 1.68 Rs.

EPS Growth Variation % (5 Yrs | 3 Yrs):
13.47% | 23.79%

Net Profit Rs. Cr.

Net Profit (TTM): 22.31 Rs. Cr.

Net Profit (Annual - March): 48.31 Rs. Cr.

Net Profit Qtr (Last Year Q | Previous Q | Latest Q):
12.31| 12.88 | -13.68

EBITDA Rs. Cr.

EBITDA (Quarter): -1.56 Rs. Cr.
EBITDA (Previous Yr Ql): 28.95 Rs. Cr.

EBITDA (Annual - March): 117.78 Rs. Cr.
EBITDA (Previous Annual): 122.79 Rs. Cr.

EBITDA (5 Yrs | 3 Yrs) %:
23.87% | 16.05%

📊 Profitability Ratios

Operating Margin (OPM)

OPM (TTM): 9.20%

OPM Qtr (Previous | Current):
10.10% | -1.13%

OPM Annual (5 Yrs | Last Yr | March):
13.69% | 14.21% | 11.82%

Return on Equity %

ROE: 7.96%

ROE (5 Yrs | 3 Yrs | Last Yr):
10.75% | 12.26% | 9.51%

Return on Capital Employed %

ROCE: 10.13%

ROCE (5 Yrs | 3 Yrs | Last Yr):
10.17% | 12.89% | 11.63%

Return on Assets %

ROA (TTM): 4.01%

ROA (5 Yrs | 3 Yrs | Last Yr):
4.13% | 5.46% | 4.11%

PEG Ratio: 1.40
Dividend Yield: 0.37%

PE 3 Yrs: 17.08
PE 5 Yrs: 20.65

Dividend Yield: 0.37%

👥 Company

Rushil Decor Ltd

RUSHIL

Promoter Holding: %

Keystone Realtors Ltd (RUSTOMJEE)

📊 End of Day Bhavcopy

Date: 2025-09-09

Price: 610.00
% Change: 0.00% (Prev Close: 610.00)

Volume: 42,228
% Change: 74.86% (Prev Volume: 24,150)

Delivery: 31,229
Delivery % : 73.95
% Change: 55.37% (Prev Delivery: 20,100)

Turnover: 259 Lacs
% Change: 74.78% (Prev Turnover: 148)

💹 EOD Valuation

P/E Ratio: 47.84
P/B Ratio: 2.77
Market Cap: 7692 Rs. Cr.

Fundamental Data

Date: 05-09-2025

🏷️ Company Basics

Symbol: RUSTOMJEE
Market Cap: 7962 Rs. Cr.
Face Value: 10.00 Rs.

52 Week High: 801.05
52 Week Low: 480.05

All-Time High: 801.05 Rs.
All-Time Low: 416.05 Rs.

Stock Price Increase (% Return) %

% Return (1 mth |3 mth | 6 mth | 1 Yr | 3 Yrs | 5 Yrs):
3.49% | 11.78% | 13.25% | -14.86% | 0.00%

👥 Shareholding Pattern

Promoter Holding

Promoter Holding: 78.34%

Change (3Y | 1Y): 0.00% | -0.01%

Pledged %: 0.00%

FII Holding

FII Holding: 2.81%

Change (3Y | 1Y): 0.00% | -0.29%

DII Holding

DII Holding: 16.30%

Change (3Y | 1Y): 0.00% | 0.11%

Public Holding: 2.53%

🏦 Financial Strength

Debt to Equity: 0.34
Debt: 930.27 Rs. Cr.

Book Value: 219.95 Rs.
Current Ratio: 1.69
Interest Coverage: 6.63
Free Cash Flow: -30.69 Rs. Cr.

📈 Growth & Sales

Sales Growth: -21.81%

Sales Growth Qtr (YOY | QoQ):
-35.30% | -53.30%

Sales Growth Yrs. (5 Yrs | 3 Yrs | 1 Yr):
10.59% | 16.44% | -21.81%

💰 Profit & Earnings

Profit Growth %

Profit Growth: 76.42%

Profit Growth Qtr (YOY | QoQ):
-43.80% | -75.61%

Profit Growth Yrs. (5 Yrs | 3 Yrs | 1 Yr):
50.84% | 7.19% | 76.42%

EPS Rs.

EPS (TTM): 12.75 Rs.

EPS Qtr (Last Year | Latest):
2.05 Rs. | 1.15 Rs.

EPS Annual (Last Annual | Annual March):
9.85 Rs. | 13.64 Rs.

EPS Growth Variation % (5 Yrs | 3 Yrs):
44.03% | -0.75%

Net Profit Rs. Cr.

Net Profit (TTM): 178.81 Rs. Cr.

Net Profit (Annual - March): 188.13 Rs. Cr.

Net Profit Qtr (Last Year Q | Previous Q | Latest Q):
25.65| 66.95 | 16.33

EBITDA Rs. Cr.

EBITDA (Quarter): 27.19 Rs. Cr.
EBITDA (Previous Yr Ql): 56.48 Rs. Cr.

EBITDA (Annual - March): 321.70 Rs. Cr.
EBITDA (Previous Annual): 191.85 Rs. Cr.

EBITDA (5 Yrs | 3 Yrs) %:
10.67% | 15.06%

📊 Profitability Ratios

Operating Margin (OPM)

OPM (TTM): 9.41%

OPM Qtr (Previous | Current):
8.14% | 4.27%

OPM Annual (5 Yrs | Last Yr | March):
9.92% | 4.93% | 10.20%

Return on Equity %

ROE: 7.53%

ROE (5 Yrs | 3 Yrs | Last Yr):
12.00% | 6.88% | 6.47%

Return on Capital Employed %

ROCE: 9.33%

ROCE (5 Yrs | 3 Yrs | Last Yr):
9.65% | 7.13% | 6.58%

Return on Assets %

ROA (TTM): 3.00%

ROA (5 Yrs | 3 Yrs | Last Yr):
3.28% | 2.34% | 2.13%

PEG Ratio: 6.89
Dividend Yield: 0.24%

PE 3 Yrs: 49.42
PE 5 Yrs: 49.42

Dividend Yield: 0.24%

👥 Company

Keystone Realtors Ltd

RUSTOMJEE

Promoter Holding: %