Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Cable

Rating :
N/A

BSE: 533389 | NSE: SHILPI

2.29
-0.01 (-0.43%)
19-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  2.25
  •  2.38
  •  2.20
  •  2.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14063
  •  0.32
  •  16.05
  •  2.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 25.45
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 852.60
  • N/A
  • -0.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.35%
  • 26.12%
  • 28.02%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 15.50%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 117.92
  • 25.07
  • 12.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 94.60
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 80.00
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.90
  • 9.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.89
  • 2.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 4.65
  • 4.93

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,016.84
-100.00%
0.00
1,197.33
-100.00%
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
943.17
-100.00%
0.00
1,092.79
-100.00%
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
73.66
-100.00%
0.00
104.54
-100.00%
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
7.24%
0.00%
8.73%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.66
-100.00%
0.00
0.69
-100.00%
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
28.79
-100.00%
0.00
30.47
-100.00%
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.75
-100.00%
0.00
2.49
-100.00%
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
43.79
-100.00%
0.00
72.27
-100.00%
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.40
-100.00%
0.00
10.69
-100.00%
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
35.39
-100.00%
0.00
61.58
-100.00%
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
3.48%
0.00%
5.14%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.03
-100.00%
0.00
5.23
-100.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
3,833.89
3,895.53
3,212.93
1,752.94
957.07
529.00
349.31
248.56
Net Sales Growth
-
-1.58%
21.25%
83.29%
83.16%
80.92%
51.44%
40.53%
 
Cost Of Goods Sold
-
3,748.51
3,461.33
2,857.24
1,524.72
821.73
450.82
291.61
202.63
Gross Profit
-
85.38
434.21
355.69
228.22
135.34
78.17
57.70
45.93
GP Margin
-
2.23%
11.15%
11.07%
13.02%
14.14%
14.78%
16.52%
18.48%
Total Expenditure
-
4,552.30
3,587.47
2,951.61
1,581.78
853.13
471.17
308.31
217.62
Power & Fuel Cost
-
7.34
6.47
5.21
3.51
2.00
1.23
1.09
1.00
% Of Sales
-
0.19%
0.17%
0.16%
0.20%
0.21%
0.23%
0.31%
0.40%
Employee Cost
-
39.13
41.18
31.77
16.62
5.11
3.54
3.19
2.29
% Of Sales
-
1.02%
1.06%
0.99%
0.95%
0.53%
0.67%
0.91%
0.92%
Manufacturing Exp.
-
20.14
25.98
19.77
16.95
10.97
6.65
7.18
7.46
% Of Sales
-
0.53%
0.67%
0.62%
0.97%
1.15%
1.26%
2.06%
3.00%
General & Admin Exp.
-
22.07
18.67
20.17
10.65
8.61
4.86
3.23
3.07
% Of Sales
-
0.58%
0.48%
0.63%
0.61%
0.90%
0.92%
0.92%
1.24%
Selling & Distn. Exp.
-
21.81
13.71
11.57
8.82
3.35
1.05
1.94
1.09
% Of Sales
-
0.57%
0.35%
0.36%
0.50%
0.35%
0.20%
0.56%
0.44%
Miscellaneous Exp.
-
693.31
20.14
5.89
0.52
1.35
3.02
0.06
0.09
% Of Sales
-
18.08%
0.52%
0.18%
0.03%
0.14%
0.57%
0.02%
0.04%
EBITDA
-
-718.41
308.06
261.32
171.16
103.94
57.83
41.00
30.94
EBITDA Margin
-
-18.74%
7.91%
8.13%
9.76%
10.86%
10.93%
11.74%
12.45%
Other Income
-
6.60
4.43
6.37
5.47
1.74
2.66
2.22
2.34
Interest
-
110.08
104.75
80.76
59.68
32.89
24.16
17.01
13.78
Depreciation
-
11.51
10.53
9.07
4.97
3.68
3.37
3.28
3.22
PBT
-
-833.41
197.22
177.87
111.97
69.12
32.95
22.93
16.28
Tax
-
1.45
31.58
17.88
11.89
11.21
9.15
7.70
5.55
Tax Rate
-
-0.17%
16.01%
10.05%
10.62%
16.22%
27.77%
33.58%
34.09%
PAT
-
-834.34
163.48
159.99
100.09
57.91
23.81
15.22
10.59
PAT before Minority Interest
-
-834.86
165.64
159.99
100.09
57.91
23.81
15.22
10.73
Minority Interest
-
0.52
-2.16
0.00
0.00
0.00
0.00
0.00
-0.14
PAT Margin
-
-21.76%
4.20%
4.98%
5.71%
6.05%
4.50%
4.36%
4.26%
PAT Growth
-
-
2.18%
59.85%
72.84%
143.22%
56.44%
43.72%
 
Unadjusted EPS
-
-75.46
15.92
16.20
11.39
15.43
7.37
6.29
5.04

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
-128.66
739.75
518.56
338.70
201.80
142.79
206.01
42.74
Share Capital
110.63
110.63
102.63
49.32
37.52
37.52
24.20
24.20
Total Reserves
-249.79
618.62
415.93
289.39
164.28
105.27
32.85
18.54
Non-Current Liabilities
281.39
269.41
108.02
72.11
11.74
98.23
106.11
98.66
Secured Loans
116.91
151.31
31.82
5.20
0.56
73.16
65.00
73.74
Unsecured Loans
147.85
102.95
62.00
54.24
0.15
17.17
36.67
23.18
Long Term Provisions
1.71
1.68
1.25
0.50
0.38
0.00
0.00
0.00
Current Liabilities
2,750.84
1,177.07
1,150.60
734.68
377.79
219.56
116.92
70.75
Trade Payables
1,850.93
724.20
765.76
549.68
231.67
193.18
96.89
65.63
Other Current Liabilities
347.11
158.18
16.02
7.68
3.26
5.93
1.94
2.17
Short Term Borrowings
546.23
294.51
351.66
166.92
134.37
14.42
12.90
0.00
Short Term Provisions
6.57
0.18
17.15
10.40
8.50
6.03
5.19
2.95
Total Liabilities
2,905.47
2,188.75
1,777.18
1,145.49
591.56
460.79
434.77
216.96
Net Block
139.28
118.69
146.83
95.99
82.20
64.09
66.40
69.64
Gross Block
191.10
159.06
176.96
116.79
98.14
76.45
75.43
75.41
Accumulated Depreciation
51.82
40.37
30.13
20.80
15.93
12.36
9.02
5.76
Non Current Assets
292.78
274.52
177.20
134.35
111.33
96.82
67.97
69.65
Capital Work in Progress
0.68
12.17
14.63
0.14
0.04
17.36
0.00
0.00
Non Current Investment
14.25
14.29
14.31
14.27
13.97
13.38
0.00
0.00
Long Term Loans & Adv.
138.57
129.37
1.42
23.94
15.11
1.98
0.79
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.77
0.00
Current Assets
2,612.68
1,914.24
1,599.97
1,011.15
480.23
363.97
366.81
147.31
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
157.40
265.31
246.98
182.51
107.35
58.33
52.01
42.25
Sundry Debtors
1,846.40
1,322.89
1,028.33
666.94
326.13
270.94
131.53
87.99
Cash & Bank
100.41
140.84
164.60
96.90
27.00
17.40
162.53
7.67
Other Current Assets
508.47
45.49
45.76
28.09
19.74
17.30
20.74
9.40
Short Term Loans & Adv.
470.16
139.70
114.31
36.70
7.57
3.89
6.62
9.36
Net Current Assets
-138.15
737.17
449.37
276.47
102.44
144.41
249.89
76.56
Total Assets
2,905.46
2,188.76
1,777.17
1,145.50
591.56
460.79
434.78
216.96

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-133.72
21.57
-46.69
20.89
31.12
14.39
4.47
4.81
PBT
-833.41
197.22
177.87
111.97
69.12
32.95
22.93
16.28
Adjustment
627.73
114.34
86.12
62.77
34.77
24.98
18.76
16.64
Changes in Working Capital
72.51
-268.89
-296.70
-141.46
-66.86
-40.50
-34.22
-27.83
Cash after chg. in Working capital
-133.17
42.68
-32.71
33.28
37.03
17.43
7.47
5.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.55
-21.11
-13.98
-12.39
-5.91
-3.04
-3.00
-0.28
Other Direct Exp. Paid
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
Cash From Investing Activity
-23.55
-102.59
-49.15
-25.97
-16.55
-30.33
0.79
-4.73
Net Fixed Assets
-20.02
-20.57
-21.53
-17.82
-4.37
-19.66
-0.30
Net Investments
0.00
0.00
-1.19
0.00
0.00
-9.96
0.00
Others
-3.53
-82.02
-26.43
-8.15
-12.18
-0.71
1.09
Cash from Financing Activity
140.39
42.09
158.60
69.64
-6.59
-129.61
149.60
4.38
Net Cash Inflow / Outflow
-16.87
-38.93
62.76
64.56
7.98
-145.55
154.86
4.47
Opening Cash & Equivalents
140.84
164.60
96.90
27.00
17.40
162.53
7.67
3.20
Closing Cash & Equivalent
100.41
140.84
164.60
96.90
26.04
17.40
162.53
7.67

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
-12.58
65.92
50.53
34.34
26.89
21.30
11.79
8.83
ROA
-32.78%
8.35%
10.95%
11.52%
11.01%
5.32%
4.67%
4.94%
ROE
-282.96%
26.55%
37.33%
37.04%
34.13%
24.46%
30.51%
25.10%
ROCE
-65.55%
25.40%
33.63%
37.94%
34.91%
20.10%
17.36%
21.52%
Fixed Asset Turnover
22.18
23.51
21.87
16.31
10.96
6.97
4.63
3.30
Receivable days
148.95
108.63
96.29
103.39
113.85
138.85
114.69
129.22
Inventory Days
19.87
23.67
24.40
30.18
31.59
38.07
49.25
62.05
Payable days
120.40
75.01
81.27
89.95
90.78
111.39
95.69
107.87
Cash Conversion Cycle
48.42
57.29
39.42
43.62
54.66
65.53
68.26
83.40
Total Debt/Equity
-6.67
0.92
0.87
0.68
0.67
0.73
2.01
2.27
Interest Cover
-6.57
2.88
3.20
2.88
3.10
2.36
2.35
2.18

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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