EN DE

Shiva Mills Limited (SHIVAMILLS) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹548M

SM Shiva Mills Limited SHIVAMILLS · NSE
Price₹60.28
Fair Value₹84.66
Upside+40.4%
Quality56/100
Watch Shiva Mills Limited for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -0.1% net margin
Low debt · generates free cash flow
Mixed vs. peers (4/9)
Narrow moat 14/100
Evidence: Medium Range ₹64.95 – ₹104.37 Share as image

Fair value as of: Aug 13, 2026

From 11 valuation models · updated 4 days ago

Share price −2.0% over the past month.

A solid business, screening 40% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (₹64.95). The market is more pessimistic than our downside scenario.
  • Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹189.34 ₹42.46 Fair Value ₹84.66 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹42.46 – ₹189.34 · fair‑value band ₹64.95 – ₹104.37 · the ₹60.28 price screens below the ₹84.66 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Shiva Mills Limited (SHIVAMILLS) currently trades at ₹60.28, while our model-based Fair Value estimate is ₹84.66, implying the stock looks roughly 40.4% undervalued today. The Quality Score stands at 56/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Shiva Mills Limited generated revenue of ₹1.4B at a net margin of -0.1%. Revenue declined 10.1% year over year. It earns a return on equity of -0.1%. The balance sheet holds a net cash position of ₹50.4M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹64.95 (bear case) to ₹104.37 (bull case); at ₹60.28, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 26% below its 52-week high and 40% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -7% fair-value upside, at 40%, SHIVAMILLS screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹131.67 ₹166.77 ₹221.13 80
Rev-Margin DCF ₹129.00 ₹186.63 ₹257.43 74
EV/EBITDA ₹64.95 ₹84.66 ₹104.37 54
All 11 models by family
DCF Models
FCF DCF ₹127.73 ₹164.75 ₹226.85 38
Owner Earnings ₹42.39 ₹53.49 ₹72.12 31
5Y Revenue Exit ₹129.00 ₹183.42 ₹262.46 39
5Y EBITDA Exit ₹87.75 ₹112.08 ₹144.36 41
10Y Revenue Exit ₹124.69 ₹162.33 ₹202.41 36
10Y EBITDA Exit ₹104.77 ₹122.05 ₹139.15 37
Multiples
EV/EBITDA ₹64.95 ₹84.66 ₹104.37 54
EV/Revenue ₹141.07 ₹199.04 ₹257.00 43
Asset-Based
NCAV (Graham) ₹53.52 ₹71.71 ₹107.03 50
Growth DCF
Growth DCF ₹131.67 ₹166.77 ₹221.13 80
Rev-Margin DCF ₹129.00 ₹186.63 ₹257.43 74

Widest divergence: Growth DCF (₹166.77) versus Asset-Based (₹71.71). Highest evidence: Growth DCF (80).

Notify me when SHIVAMILLS reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹1.4B
Revenue growth (YoY) -10.1%
Net margin -0.1%
Return on equity -0.1%
Free cash flow ₹130M FY2026
Operating margin 2.4%
More key figures
EPS (TTM) ₹-0.1000
EPS growth (YoY) -8.9%
Net cash ₹50.4M FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 58 · Market factors (momentum, volatility) 47

Profitability 35
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 57
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 32
Distance to the 52-week high (market factor)
Net Issuance 58
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Shiva Mills Limited engages in the manufacturing and marketing of cotton yarns in India. The company operates spinning unit and owns 22 windmills with a total installed capacity of 10.65 MW. It exports its products. The company was formerly known as STYL Textile Ventures Limited and changed its name to Shiva Mills Limited in March 2017.

Full company description

Shiva Mills Limited engages in the manufacturing and marketing of cotton yarns in India. The company operates spinning unit and owns 22 windmills with a total installed capacity of 10.65 MW. It exports its products. The company was formerly known as STYL Textile Ventures Limited and changed its name to Shiva Mills Limited in March 2017. Shiva Mills Limited was incorporated in 2015 and is based in Coimbatore, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Shiva Mills Limited reported revenue of ₹1.4B in FY2026 versus ₹2.1B in FY2022, a compound −10.0%/yr. Reported net income was −₹895K in FY2026.

Growth Quality 28/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2026)
₹1.4B
Latest YoY
−17.8%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−4.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+0.1%
Avg. growth/yr (9Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−2.3%
Revenue −10.0%/yr
FY22 ₹2.1B
FY23 ₹1.6B
FY24 ₹1.6B
FY25 ₹1.7B
FY26 ₹1.4B
Net income
FY22 ₹177M
FY23 −₹71.6M
FY24 −₹32.5M
FY25 −₹38.1M
FY26 −₹895K

Watch SHIVAMILLS: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Shiva Mills Limited Fair Value". https://www.fairvalue-calculator.com/stock/SHIVAMILLS

Peer Group

Textile Manufacturing · 317 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 56 · Above median
Fair Value upside +40% · Top 25%
Return on assets -1% · Bottom 25%
Net margin (TTM) -0% · Below median
Operating margin (TTM) 2% · Below median
Revenue growth -10% · Below median

Valuation Multiples vs Textile Manufacturing median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 87 · sector 8
FUTURE 0 · sector 0
PAST 0 · sector 15
HEALTH 100 · sector 95
DIVIDEND 0 · sector 35

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Textile Manufacturing stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Shenzhou International Group 2313 HK$42.10 HK$68.24 +62%
Tongkun Group 601233 ¥22.67 ¥14.53 -36%
Inner Mongolia ERDOS Resources Co 600295 ¥12.79 ¥14.35 +12%
Far Eastern New Century Corporation 1402 27.55 TWD 25.64 TWD -7%
K.P.R. Mill Limited KPRMILL ₹1,089 ₹467.49 -57%
HMT (Xiamen) New Technical Materials Co 603306 ¥71.55 ¥11.85 -83%
Vardhman Textiles Limited VTL ₹591.90 ₹437.53 -26%
Isiklar Enerji ve Yapi Holding IEYHO 174.20 TRY 324.31 TRY +86%
Ruentex Industries Ltd 2915 54.10 TWD 133.24 TWD +146%
Welspun Living Limited WELSPUNLIV ₹165.23 ₹47.77 -71%

Compare Shiva Mills Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Shiva Mills Limited (SHIVAMILLS) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹84.66 versus a price of ₹60.28, about +40% (undervalued).
What is the fair value of SHIVAMILLS?
Our model-based fair value for Shiva Mills Limited is ₹84.66 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹60.28.
What is the quality score of SHIVAMILLS?
Shiva Mills Limited has a Quality Score of 56/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Shiva Mills Limited (SHIVAMILLS)?
Shiva Mills Limited reported trailing-twelve-month revenue of about ₹1.4B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of SHIVAMILLS?
The net profit margin of Shiva Mills Limited is about -0.1%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Shiva Mills Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.