Shivalik Bimetal Peer Comparison

NSE: SBCL | BSE: 513097

₹1,099.30

₹-0.30 (-0.03%)

As on 07-Oct-2026IST

Market cap

₹6,335 Cr

Revenue (TTM)

₹616 Cr

P/E Ratio

59.7

P/B Ratio

12.4

Div. Yield

0.4 %

Edit

	Shivalik Bimetal	Esab India	Ador Welding	Diffusion Engineers	GEE
Market cap (₹ Cr)	6,335	8,657	2,705	1,699	628
Revenue (₹ Cr)	616	1,577	1,198	436	393
Net Profit (₹ Cr)	101.01	221.89	113.53	49.14	18.87
Net Margin (%)	16.04	14.01	9.26	10.93	4.78
RoE (%)	23.02	49.11	22.11	14.00	8.70
Price to Earnings	59.72	39.01	23.83	31.05	33.31
Price-To-Book	12.37	17.83	4.65	4.07	4.43

Income Statement (₹ Cr)

	Shivalik Bimetal	Esab India	Ador Welding	Diffusion Engineers	GEE
Operating Revenue	616.46	1,577.25	1,193.54	436.07	392.82
Total Income	629.91	1,584.18	1,223.27	449.67	394.30
Total Expenditure	474.48	1,287.39	1,040.82	375.36	355.97
EBITDA	141.98	289.86	152.72	60.71	36.85
Depreciation	14.50	17.41	19.57	7.10	3.82
EBIT	127.48	272.45	133.15	53.61	33.03
Interest	4.97	1.71	2.17	2.53	8.06
Other Income	13.45	6.93	29.73	13.60	1.48
Exceptional Items	-0.66	17.26	-8.31	-0.70	0.36
Profit before Tax	135.29	294.93	152.40	63.99	26.81
Provision for Tax	34.28	73.04	38.80	14.85	7.94
Profit after Tax	101.01	221.89	113.60	49.14	18.87

	Shivalik Bimetal	Esab India	Ador Welding	Diffusion Engineers	GEE
Shareholder's Funds	481.35	429.38	563.87	405.05	215.01
Minority Interest	0.00	0.00	0.00	-0.09	0.00
Non-Current Liabilities	30.91	24.56	22.59	6.19	29.46
Current Liabilities	123.73	244.93	251.62	98.66	70.99
Total Liabilities	635.98	698.87	--	510.43	320.38

	Shivalik Bimetal	Esab India	Ador Welding	Diffusion Engineers	GEE
Non-Current Assets	179.86	162.03	229.80	176.30	72.88
Current Assets	428.88	525.35	539.68	323.69	173.33
Total Assets	635.98	698.87	--	510.43	320.38
Total Debt*	59.39	0.00	--	28.62	60.96
Net Current Assets	305.15	280.42	288.06	225.04	102.33
Contingent Liabilities	8.61	24.93	--	0.72	14.96

	Shivalik Bimetal	Esab India	Ador Welding	Diffusion Engineers	GEE
Cash From Operating Activities	54.89	180.69	--	22.79	-7.81
Cash Flow from Investing Activities	-68.41	-45.78	--	-40.47	21.50
Cash from Financing Activities	-0.42	-142.56	--	-11.82	-13.25
Net Cash Inflow / Outflow	-13.95	-7.65	--	-29.49	0.44

	Shivalik Bimetal	Esab India	Ador Welding	Diffusion Engineers	GEE
ROCE (%)	26.89	69.97	--	16.27	13.60
ROE (%)	23.02	49.11	22.47	14.00	8.70
ROA (%)	17.66	32.97	14.79	10.29	6.02
EBIT Margin (%)	20.68	17.27	11.16	12.29	8.41
Net Margin (%)	16.04	14.01	9.29	10.93	4.78
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Shivalik Bimetal	Esab India	Ador Welding	Diffusion Engineers	GEE
Revenue Growth (%)	18.79	12.99	8.58	26.45	18.70
EBIT Growth (%)	27.78	20.68	150.38	24.83	725.57
Net Profit Growth (%)	25.36	29.07	490.13	19.09	273.04
EPS Growth (%)	29.94	20.85	114.41	27.07	182.41
Book Value Growth (%)	18.66	18.86	--	9.77	10.54

	Shivalik Bimetal	Esab India	Ador Welding	Diffusion Engineers	GEE
Price / Earnings	59.45	41.67	22.58	30.71	34.97
Price / Book Value	12.37	17.83	4.58	4.07	4.43
Dividend Yield (%)	0.36	1.34	1.49	0.33	0.00
EV/EBITDA	44.30	29.46	16.91	26.85	18.68
Market Cap (₹ Cr)	2,239.94	7,625.85	--	931.91	280.62

	Shivalik Bimetal	Esab India	Ador Welding	Diffusion Engineers	GEE
Debt to Equity	0.02	0.00	0.00	0.00	0.10
Short term debt to equity ratio	0.09	--	--	0.07	0.17
Current Ratio	3.47	2.14	2.14	3.28	2.44
Quick Ratio	2.23	1.57	1.54	2.53	1.18
Interest Coverage	28.21	173.47	71.23	26.34	4.32

	Shivalik Bimetal	Esab India	Ador Welding	Diffusion Engineers	GEE
Debtors to sales (%)	25.23	16.11	19.43	29.39	14.01
Asset Turnover	1.08	2.34	1.55	0.91	1.25
Receivable days	85.37	56.77	--	95.59	48.85
Inventory Days	90.87	32.07	--	63.71	83.73
Payable days	55.07	83.42	--	60.69	33.15
Cash Conversion Cycle	121.17	5.42	--	98.61	99.43

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.