Shivamshree Businesses (BSE 538520)₹1.79+6.55%Packaged Foods
In the Jun 2026 quarter (standalone), Shivamshree Businesses reported sales of ₹2.64 Cr, down 1.5% from Jun 2025, and net profit of ₹0.05 Cr. For the year to Mar 2026, sales were ₹15.10 Cr and net profit ₹0.16 Cr.
Company filings, standalone accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.29 | 7.63 | 3.68 | 0.87 | 0.23 | 1.28 | 1.70 | 2.68 | 4.21 | 3.63 | 4.56 | 2.64 |
| Expenses | 0.30 | 7.24 | 4.08 | 0.93 | 0.34 | 1.41 | 2.26 | 2.64 | 4.05 | 3.45 | 3.82 | 2.41 |
| Operating Profit | −0.02 | 0.40 | −0.41 | −0.07 | −0.12 | −0.14 | −0.57 | 0.05 | 0.17 | 0.19 | 0.75 | 0.24 |
| OPM % | −3.3% | 5.1% | −10.9% | −6.8% | −45.8% | −10.1% | −32.8% | 1.5% | 3.8% | 4.9% | 16.2% | 8.7% |
| Other Income | 0.00 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.04 | 0.09 | 0.12 | 0.00 |
| Interest | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.02 | 0.10 | 0.02 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | 0.10 | 0.20 | 0.24 | 0.24 | 0.24 | 0.20 |
| Profit before tax | 0.00 | 0.42 | −0.38 | −0.06 | −0.11 | −0.13 | −0.64 | −0.14 | −0.03 | 0.01 | 0.52 | 0.02 |
| Tax % | −500.1% | 25.5% | 0.0% | 0.0% | 0.0% | −7.2% | −33.9% | 206.6% | 0.0% | 49.9% | −20.8% | −33.4% |
| Net Profit | 0.05 | 0.33 | −0.40 | −0.07 | −0.13 | −0.14 | −0.43 | −0.48 | −0.04 | 0.03 | 0.65 | 0.05 |
| EPS (Rs) | 0.02 | 0.08 | −0.10 | −0.02 | −0.04 | −0.04 | −0.10 | −0.07 | 0.00 | 0.00 | 0.09 | 0.02 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.77 | 7.14 | 8.42 | 1.17 | 0.93 | 0.25 | 0.78 | 0.06 | 11.62 | 4.12 | 15.10 | 15.04 |
| Expenses | 0.74 | 6.93 | 8.33 | 1.09 | 1.03 | 0.30 | 0.43 | 0.11 | 11.62 | 4.98 | 13.85 | 13.73 |
| Operating Profit | 0.04 | 0.21 | 0.08 | 0.09 | −0.11 | −0.06 | 0.36 | −0.06 | −0.03 | −0.87 | 1.24 | 1.35 |
| OPM % | 3.8% | 2.8% | 0.8% | 6.8% | −10.7% | −19.3% | 44.3% | −71.5% | −0.2% | −20.8% | 8.1% | 9.0% |
| Other Income | 0.00 | 0.00 | 0.03 | 0.21 | 0.03 | 0.05 | 0.07 | 0.04 | 0.06 | 0.00 | 0.13 | 0.25 |
| Interest | 0.00 | 0.02 | 0.05 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.03 | 0.00 | 0.12 | 0.14 |
| Depreciation | 0.00 | 0.02 | 0.06 | 0.05 | 0.03 | 0.03 | 0.02 | 0.02 | 0.00 | 0.12 | 0.89 | 0.92 |
| Profit before tax | 0.02 | 0.18 | 0.01 | 0.20 | −0.11 | −0.05 | 0.36 | −0.05 | 0.02 | −0.95 | 0.35 | 0.52 |
| Tax % | 33.3% | 15.8% | 100.0% | 23.8% | −25.0% | −33.4% | 27.0% | −16.7% | 133.3% | −21.9% | 58.3% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Profit | 0.03 | 0.16 | 0.00 | 0.17 | −0.11 | −0.05 | 0.28 | −0.06 | −0.02 | −0.76 | 0.16 | 0.69 |
| EPS (Rs) | 0.00 | 0.04 | 0.00 | 0.05 | −0.03 | −0.02 | 0.07 | −0.02 | 0.00 | −0.17 | 0.03 | 0.11 |
| Dividend payout % | 0.0% | 0.0% | — | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 4.58 | 4.58 | 4.58 | 4.57 | 4.58 | 4.58 | 4.58 | 4.58 | 4.58 | 4.58 | 4.58 | 7.58 |
| Reserves | −0.56 | −0.55 | −0.40 | −0.39 | −0.25 | −0.37 | −0.40 | −0.13 | −0.18 | −0.19 | −0.90 | 0.71 |
| Borrowings | 0.00 | 0.00 | 0.00 | 0.30 | −1.12 | 0.42 | 0.65 | 0.00 | 0.63 | 0.00 | 0.68 | 7.00 |
| Other Liabilities | 0.02 | 0.00 | 1.52 | 0.74 | 1.60 | 1.34 | 0.09 | 0.23 | 0.21 | 2.07 | 4.64 | 6.48 |
| Total Liabilities | 4.04 | 4.03 | 5.70 | 5.22 | 4.81 | 5.97 | 4.92 | 4.68 | 5.24 | 6.46 | 9.00 | 21.77 |
| Fixed Assets | 1.61 | 1.60 | 1.63 | 1.47 | 0.07 | 0.04 | 0.03 | 0.02 | 0.01 | 0.07 | 3.99 | 3.82 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 7.35 |
| Investments | 0.00 | 0.00 | 0.49 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 2.43 | 2.43 | 3.58 | 3.75 | 4.74 | 5.93 | 4.89 | 4.66 | 5.23 | 6.39 | 5.01 | 10.60 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.38 | 0.45 | 0.45 | 0.10 | 0.08 | 0.29 | 1.77 | 5.50 |
| Trade receivables | 0.00 | 0.00 | 1.46 | 1.18 | 0.81 | 1.38 | 0.81 | 0.71 | 0.70 | 1.62 | 0.57 | 1.30 |
| Cash & equivalents | 0.81 | 0.44 | 0.14 | 0.52 | 0.60 | 0.79 | 0.56 | 0.62 | 0.57 | 0.45 | 0.44 | 0.28 |
| Total Assets | 4.04 | 4.03 | 5.70 | 5.22 | 4.81 | 5.97 | 4.92 | 4.68 | 5.24 | 6.46 | 9.00 | 21.77 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 0.42 | −0.39 | 0.25 | −0.23 | −1.43 | 0.19 | −0.24 | 0.07 | −0.06 | 0.12 | 3.39 | −2.82 |
| Cash from investing activity | 0.00 | 0.02 | −0.55 | 0.15 | 1.52 | 0.00 | 0.00 | 0.00 | 0.00 | −0.21 | −4.07 | −8.02 |
| Cash from financing activity | 0.00 | 0.00 | 0.00 | −0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −0.01 | 0.66 | 10.64 |
| Net cash flow | 0.40 | −0.36 | −0.30 | −0.11 | 0.07 | 0.17 | −0.22 | 0.05 | −0.04 | −0.10 | 0.00 | −0.15 |
| Capex | 0.00 | 0.00 | 0.17 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.07 | 4.01 | 8.02 |
| Free cash flow | 0.42 | −0.38 | 0.21 | −0.23 | −1.43 | 0.19 | −0.24 | 0.07 | −0.06 | 0.07 | −0.65 | −10.89 |
| CFO / OP % | 1,025.0% | −1,266.9% | 120.0% | −270.9% | −1,762.0% | −249.9% | 460.1% | 17.1% | 100.1% | −550.0% | −393.0% | −228.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 0 | 0 | 74 | 51 | 247 | 532 | 1,123 | 323 | 3,598 | 51 | 49 | 31 |
| Inventory days | 0 | — | — | — | — | — | — | — | — | — | — | — |
| Cash conversion cycle | 0 | 0 | 74 | 51 | 247 | 532 | 1,123 | 323 | 3,598 | 51 | 49 | 31 |
| Working capital days | 595 | 930 | 96 | 93 | 1,125 | 1,102 | 4,126 | 1,431 | 16,163 | 98 | −86 | 76 |
| ROCE % | 1.0% | 0.8% | 4.9% | 1.4% | 2.4% | −2.0% | −0.6% | 8.7% | −0.6% | 1.1% | −22.0% | 4.8% |
For the Jun 2026 quarter, Shivamshree Businesses reported sales of ₹2.64 Cr, down 1.5% year on year and net profit of ₹0.05 Cr. The operating margin was 8.7%.
Shivamshree Businesses' sales for the year to Mar 2026 were ₹15.10 Cr; over the last twelve months they were ₹15.04 Cr.
Net profit for the year to Mar 2026 was ₹0.16 Cr, and ₹0.69 Cr over the last twelve months. Earnings per share over the same trailing period were ₹0.11.
Shivamshree Businesses reported borrowings of ₹7 Cr at Mar 2026, against cash and equivalents of ₹0.28 Cr.
Cash from operations was −₹2.82 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹10.89 Cr.