Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Shilp Gravures Ltd.

Engineering - Industrial Equipments

Rating :
59/99

BSE: 513709 | NSE: Not Listed

NSE BSE
160.80
18-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  164.70
  •  164.75
  •  158.10
  •  160.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  110
  •  8.68
  •  208.00
  •  90.71

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 98.89
  • 8.62
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 100.26
  • 1.31%
  • 1.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.82%
  • 0.77%
  • 33.56%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.85%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.38
  • 0.75
  • 7.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.05
  • -2.54
  • 2.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.11
  • -0.37
  • -8.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.68
  • 7.48
  • 7.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.60
  • 0.61
  • 0.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.14
  • 3.96
  • 4.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
19.88
20.12
-1.19%
24.00
22.78
5.36%
21.19
22.22
-4.64%
22.08
19.30
14.40%
Expenses
17.77
17.05
4.22%
20.08
17.50
14.74%
18.10
19.28
-6.12%
18.74
15.66
19.67%
EBITDA
2.11
3.07
-31.27%
3.92
5.28
-25.76%
3.09
2.94
5.10%
3.34
3.64
-8.24%
EBIDTM
10.60%
15.25%
16.34%
23.16%
14.59%
13.23%
15.11%
18.85%
Other Income
2.41
0.59
308.47%
1.72
0.38
352.63%
2.58
0.13
1,884.62%
0.17
0.42
-59.52%
Interest
0.08
0.08
0.00%
0.12
0.10
20.00%
0.08
0.13
-38.46%
0.10
0.16
-37.50%
Depreciation
1.22
1.24
-1.61%
1.22
1.19
2.52%
1.15
1.16
-0.86%
1.20
1.25
-4.00%
PBT
3.21
2.34
37.18%
4.31
4.37
-1.37%
4.45
1.78
150.00%
2.21
2.65
-16.60%
Tax
0.47
0.82
-42.68%
0.96
0.43
123.26%
0.59
0.95
-37.89%
0.69
1.33
-48.12%
PAT
2.74
1.52
80.26%
3.35
3.94
-14.97%
3.86
0.84
359.52%
1.52
1.31
16.03%
PATM
13.81%
7.54%
13.97%
17.27%
18.22%
3.77%
6.88%
6.80%
EPS
4.46
2.47
80.57%
5.45
6.40
-14.84%
6.28
1.36
361.76%
2.47
2.13
15.96%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
87.15
87.20
74.79
69.81
70.65
63.58
59.67
62.55
62.98
59.19
Net Sales Growth
3.23%
16.59%
7.13%
-1.19%
11.12%
6.55%
-4.60%
-0.68%
6.40%
 
Cost Of Goods Sold
28.43
27.70
23.65
19.54
18.36
16.54
15.60
19.73
20.71
19.31
Gross Profit
58.72
59.50
51.14
50.28
52.29
47.04
44.07
42.81
42.27
39.88
GP Margin
67.38%
68.23%
68.38%
72.02%
74.01%
73.99%
73.86%
68.44%
67.12%
67.38%
Total Expenditure
74.69
72.58
62.97
57.12
62.13
48.86
46.01
49.38
47.59
44.21
Power & Fuel Cost
-
1.34
2.17
2.42
2.49
1.08
1.26
0.95
0.96
1.45
% Of Sales
-
1.54%
2.90%
3.47%
3.52%
1.70%
2.11%
1.52%
1.52%
2.45%
Employee Cost
-
27.67
24.50
22.78
24.04
17.16
14.66
13.41
11.24
10.50
% Of Sales
-
31.73%
32.76%
32.63%
34.03%
26.99%
24.57%
21.44%
17.85%
17.74%
Manufacturing Exp.
-
9.21
8.31
7.59
8.06
6.21
7.46
6.20
6.17
5.64
% Of Sales
-
10.56%
11.11%
10.87%
11.41%
9.77%
12.50%
9.91%
9.80%
9.53%
General & Admin Exp.
-
3.32
2.58
2.49
3.08
5.17
4.74
5.27
5.43
4.28
% Of Sales
-
3.81%
3.45%
3.57%
4.36%
8.13%
7.94%
8.43%
8.62%
7.23%
Selling & Distn. Exp.
-
1.75
1.38
1.77
2.20
1.82
1.45
1.45
2.07
1.94
% Of Sales
-
2.01%
1.85%
2.54%
3.11%
2.86%
2.43%
2.32%
3.29%
3.28%
Miscellaneous Exp.
-
1.59
0.38
0.53
3.91
0.89
0.83
2.37
1.00
1.09
% Of Sales
-
1.82%
0.51%
0.76%
5.53%
1.40%
1.39%
3.79%
1.59%
1.84%
EBITDA
12.46
14.62
11.82
12.69
8.52
14.72
13.66
13.17
15.39
14.98
EBITDA Margin
14.30%
16.77%
15.80%
18.18%
12.06%
23.15%
22.89%
21.06%
24.44%
25.31%
Other Income
6.88
1.28
3.72
6.05
1.23
1.15
0.87
0.51
0.40
0.26
Interest
0.38
0.41
0.53
1.07
1.47
1.70
2.15
2.63
1.88
2.01
Depreciation
4.79
4.79
4.95
5.40
6.14
6.07
6.24
6.60
6.24
5.80
PBT
14.18
10.69
10.07
12.28
2.13
8.11
6.15
4.44
7.67
7.44
Tax
2.71
2.88
2.15
2.01
1.26
2.32
1.61
2.28
2.14
2.16
Tax Rate
19.11%
26.94%
21.35%
16.37%
59.15%
28.61%
26.18%
51.35%
27.90%
29.03%
PAT
11.47
7.81
7.91
10.27
0.87
5.74
4.34
2.49
5.52
5.25
PAT before Minority Interest
11.47
7.81
7.91
10.27
0.87
5.79
4.54
2.16
5.54
5.28
Minority Interest
0.00
0.00
0.00
0.00
0.00
-0.05
-0.20
0.33
-0.02
-0.03
PAT Margin
13.16%
8.96%
10.58%
14.71%
1.23%
9.03%
7.27%
3.98%
8.76%
8.87%
PAT Growth
50.72%
-1.26%
-22.98%
1,080.46%
-84.84%
32.26%
74.30%
-54.89%
5.14%
 
EPS
18.80
12.80
12.97
16.84
1.43
9.41
7.11
4.08
9.05
8.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
86.90
80.15
73.21
62.87
46.84
42.20
39.94
38.32
33.89
Share Capital
6.15
6.15
6.15
6.15
6.15
6.15
6.15
6.15
6.15
Total Reserves
80.75
74.00
67.06
56.72
40.69
36.05
33.79
32.17
27.74
Non-Current Liabilities
6.47
6.01
6.70
11.37
7.67
12.61
22.17
16.32
11.32
Secured Loans
0.10
0.55
1.12
5.45
1.38
5.61
9.46
5.93
3.97
Unsecured Loans
0.00
0.00
0.00
0.92
0.00
0.86
2.41
4.18
1.73
Long Term Provisions
2.03
2.25
2.69
1.77
1.35
0.84
4.46
1.01
0.76
Current Liabilities
13.81
12.85
12.36
20.43
19.02
24.34
21.33
24.06
24.32
Trade Payables
8.92
6.82
6.12
8.23
7.03
9.43
8.61
8.06
6.08
Other Current Liabilities
3.47
2.73
2.63
4.47
1.33
5.07
5.03
3.75
3.63
Short Term Borrowings
1.17
2.77
2.66
7.35
9.65
8.70
6.68
7.49
9.91
Short Term Provisions
0.24
0.54
0.94
0.38
1.02
1.15
1.01
4.76
4.70
Total Liabilities
107.18
99.01
92.27
94.67
73.53
79.35
83.45
79.04
69.84
Net Block
50.15
53.14
48.43
52.44
44.20
49.44
52.96
42.47
41.98
Gross Block
88.52
86.77
77.58
77.08
117.58
117.89
114.10
97.18
90.78
Accumulated Depreciation
38.37
33.63
29.16
24.65
73.37
68.45
61.14
54.71
48.81
Non Current Assets
57.45
58.37
53.51
57.39
45.28
51.78
58.68
51.89
43.53
Capital Work in Progress
2.46
0.17
0.00
0.58
0.09
0.07
0.32
2.97
0.79
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
4.65
4.92
5.06
4.11
0.99
2.26
5.37
6.28
0.74
Other Non Current Assets
0.18
0.13
0.02
0.26
0.00
0.01
0.03
0.16
0.02
Current Assets
49.74
40.64
38.75
37.28
28.25
27.56
24.76
27.14
26.27
Current Investments
23.39
16.83
14.20
10.93
1.54
0.02
0.02
0.02
0.02
Inventories
7.57
8.02
7.54
8.94
4.93
8.07
6.76
6.00
5.36
Sundry Debtors
17.43
14.12
15.41
15.89
12.85
15.83
14.28
13.97
14.15
Cash & Bank
0.71
0.73
0.89
0.80
7.66
1.23
1.23
1.28
1.66
Other Current Assets
0.65
0.62
0.47
0.53
1.27
2.41
2.48
5.87
5.08
Short Term Loans & Adv.
0.14
0.33
0.24
0.20
0.59
0.73
0.85
5.67
4.68
Net Current Assets
35.93
27.79
26.40
16.85
9.23
3.23
3.43
3.07
1.96
Total Assets
107.19
99.01
92.26
94.67
73.53
79.34
83.45
79.05
69.84

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
12.22
11.00
11.82
10.03
16.47
10.21
11.95
14.90
13.29
PBT
10.69
10.07
12.28
2.13
7.95
5.41
4.44
7.67
7.44
Adjustment
4.13
1.99
0.60
9.98
8.74
8.62
10.40
8.89
8.82
Changes in Working Capital
-0.55
1.25
0.77
-0.19
2.42
-2.02
-1.41
0.38
-1.12
Cash after chg. in Working capital
14.27
13.31
13.65
11.92
19.11
12.02
13.44
16.95
15.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.05
-2.30
-1.83
-1.89
-2.65
-1.81
-1.49
-2.04
-1.85
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-8.32
-9.15
1.83
-9.78
-9.85
-3.63
-9.13
-14.21
-8.18
Net Fixed Assets
-3.65
-8.93
-0.11
49.68
-4.07
-3.24
-13.95
-5.06
Net Investments
-6.56
-2.63
-3.27
-13.87
2.52
-1.25
-1.50
-0.46
Others
1.89
2.41
5.21
-45.59
-8.30
0.86
6.32
-8.69
Cash from Financing Activity
-3.78
-2.18
-13.54
-0.13
-6.46
-6.61
-2.87
-0.94
-4.92
Net Cash Inflow / Outflow
0.12
-0.32
0.11
0.11
0.15
-0.03
-0.04
-0.25
0.19
Opening Cash & Equivalents
0.41
0.74
0.63
0.51
1.13
1.17
1.20
1.46
1.26
Closing Cash & Equivalent
0.53
0.41
0.74
0.63
1.11
1.13
1.17
1.20
1.46

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
141.31
130.33
119.04
102.23
76.17
68.62
64.93
62.29
55.04
ROA
7.57%
8.27%
10.99%
1.03%
7.57%
5.58%
2.66%
7.44%
7.56%
ROE
9.35%
10.32%
15.09%
1.58%
13.00%
11.06%
5.52%
15.35%
15.60%
ROCE
12.86%
13.08%
16.90%
5.22%
16.59%
13.68%
11.88%
17.49%
18.38%
Fixed Asset Turnover
0.99
0.91
0.90
0.73
0.59
0.55
0.64
0.72
0.70
Receivable days
66.03
72.05
81.80
74.22
75.95
85.54
75.81
75.37
81.23
Inventory Days
32.64
37.99
43.10
35.83
34.43
42.12
34.22
30.43
30.74
Payable days
103.73
99.89
134.08
151.67
61.03
69.96
62.36
54.12
49.39
Cash Conversion Cycle
-5.06
10.15
-9.18
-41.61
49.35
57.70
47.67
51.68
62.58
Total Debt/Equity
0.02
0.05
0.06
0.27
0.24
0.42
0.53
0.51
0.52
Interest Cover
27.00
20.06
12.44
2.45
5.78
3.86
2.69
5.09
4.70

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Shilp Gravures - Quarterly Results
    10th Feb 2024, 16:59 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.