Shiva Mills Limited

Shiva Mills Limited

SHIVAMILLS.BO
Shiva Mills LimitedIN flagBombay Stock Exchange
62.90
INR
+2.60
- -
543.75MMarket Cap
Shiva Mills Limited
SHIVAMILLS.BO
(Bombay Stock Exchange)

Recent

price

62.90

P/E

ratio

- -

div

yld

- -

ROIC.AI

2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
TTM
FRC
- -
195.64
195.77
202.71
189.08
160
245.47
183.36
181.8
195.91
155.46
161.53
Revenue per Share
- -
5.18
4.47
7.64
1.32
9.9
20.43
-8.28
-3.76
-4.41
-0.1
-0.1
Basic EPS, GAAP
- -
7.94
22.13
20.56
18.92
49.27
-3.59
31.68
-20.03
4.69
18.14
- -
Free Cash Flow per Basic Share
- -
- -
1.89
1.73
1.69
- -
1
1.2
- -
- -
- -
- -
Dividend per Share
- -
13.21
27.38
33.26
32.89
42.79
62.22
52.74
48.98
44.57
9.66
10.03
Book Value per Share
- -
86.91
89.71
95.55
95.25
104.97
124.64
115.55
111.3
106.93
103.35
107.38
Tangible Book Value per Share
- -
9
9
9
9
9
9
9
9
9
9
9
Basic Weighted Avg Shares
- -
1,691
1,692
1,752
1,634
1,383
2,121
1,585
1,571
1,693
1,391
1,391
Sales/Revenue/Turnover
- -
9.77
6.75
8.24
4.17
10.49
11.69
-4.89
-2.59
-2.73
-0.92
-0.92
Operating Margin (%)
- -
49
49
52
54
57
57
61
67
68
70
70
Depreciation Expense
- -
45
39
66
11
86
177
-72
-32
-38
-1
-1
Net Income, GAAP
- -
57.26
35.01
13.09
24.25
29.98
27.94
- -
- -
- -
- -
- -
Effective Tax Rate (%)
- -
2.65
2.29
3.77
0.7
6.19
8.32
-4.52
-2.07
-2.25
-0.06
-0.06
Profit Margin (%)
18
2
51
87
98
235
438
322
315
315
366
366
Working Capital
107
73
50
32
20
9
- -
- -
- -
- -
- -
- -
LT Debt
706
751
776
826
823
907
1,077
999
962
924
925
925
Total Equity
- -
5.2
5.37
9.25
3.98
9.32
16.93
- -
- -
- -
- -
- -
Return on Invested Capital (%)
- -
9.48
9.09
13.33
5.97
17.71
34.96
- -
- -
- -
- -
- -
Return on Capital (%)
- -
48.74
22.04
25.2
4
26.16
38.92
-14.41
-7.39
-9.43
-0.38
-0.38
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Sep'26
Dec'26
Mar'26
ST Debt
64
- -
- -
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
9
- -
9
Market Capitalization
607
520
428

Working Capital

FRC

in mil. unless spec.
Sep'26
Dec'26
Mar'26
Total Current Assets
464
- -
496
Cash, Cash Equivalents & STI
3
- -
53
Accounts Receivable, Net
135
- -
122
Inventories
294
- -
291
Total Current Liabilities
146
- -
130
Payables & Accruals
- -
- -
- -
ST Debt
64
- -
- -
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
2.99%
0.78%
0.1%
Free Cash Flow
- -
-215.17%
300.8%
Net Income, GAAP
- -
-33.81%
-97.65%
Sales/Revenue/Turnover
- -
3.44%
-17.82%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
330
421
354
465
1,571
2025
442
481
360
410
1,693
2026
376
304
343
369
1,391

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-2.17
-1.04
-1.06
- -
-3.76
2025
-0.99
-0.83
-1.7
-0.89
-4.41
2026
-0.72
-0.19
-0.82
1.63
-0.1

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Business
Shiva Mills Limited engages in the manufacture and marketing of cotton yarns, primarily focusing on cotton hosiery yarn with counts ranging from 25s to 40s. The company operates a spinning unit and owns 22 windmills with an installed capacity of 10.65 MW, which cater to approximately 75% of its power requirements. Founded in 2015 and headquartered in Coimbatore, Tamil Nadu, the company serves a diverse customer base in India, with its top 10 customers contributing nearly 47% of total sales as of the fiscal year 2024. Its product portfolio includes high-quality fibers and yarns catering to textile and apparel sectors. Shiva Mills is positioned within the textiles and apparel industry and operates primarily in the Indian market. In the last 1-2 years, Shiva Mills has been undergoing a financial turnaround after enduring a period of underperformance marked by a decline in operating profits and stock price. The company recently achieved sustainable profitability following this challenging period, reflecting efforts toward stabilization and growth. While revenue and profit margins fluctuated, it continues to leverage its integrated manufacturing capabilities and renewable energy assets to optimize operations. The spin-off from Shiva Texyarn Limited was completed in 2017, establishing Shiva Mills as an independent entity. Latest filings for the quarter ended September 2025 show a slight net loss indicating ongoing efforts to improve financial health in a competitive market. The company focuses on operational efficiencies and maintaining quality textile production to support its recovery strategy. Shiva Mills Limited continues to capitalize on its technological strengths in spinning and renewable energy integration, supporting its business segments in fibers and yarns. This strategic integration aligns with growing industry needs for sustainable manufacturing solutions. It maintains a focus on domestic textile markets while ensuring quality adherence to attract and retain reputed clients. The company also pursues measures to reduce debt and improve its capital structure as part of its broader strategic initiatives to strengthen its market positioning and achieve long-term growth.