Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Metal - Non Ferrous

Rating :
48/99

BSE: 512289 | NSE: SHIRPUR-G

86.25
0.55 (0.64%)
20-Nov-2018 | 3:42PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  86.90
  •  87.30
  •  85.65
  •  85.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  924
  •  0.80
  •  234.80
  •  67.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 252.62
  • 15.23
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 598.25
  • N/A
  • 0.74

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.71%
  • 5.87%
  • 12.99%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 8.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 24.88
  • 10.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -0.23
  • -4.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 20.59
  • 41.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.84
  • 43.11
  • 60.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.64
  • 0.94
  • 1.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.91
  • 7.56
  • 10.51

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
1,753.76
1,324.73
32.39%
1,450.14
1,303.48
11.25%
1,351.06
1,592.47
-15.16%
1,317.85
1,304.80
1.00%
Expenses
1,739.15
1,312.05
32.55%
1,436.69
1,288.07
11.54%
1,334.28
1,577.98
-15.44%
1,306.62
1,296.53
0.78%
EBITDA
14.61
12.67
15.31%
13.45
15.40
-12.66%
16.78
14.49
15.80%
11.24
8.27
35.91%
EBIDTM
0.83%
0.96%
0.93%
1.18%
1.24%
0.91%
0.85%
0.63%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.51
-100.00%
0.00
0.01
-100.00%
Interest
8.26
7.26
13.77%
7.42
10.70
-30.65%
8.86
10.53
-15.86%
6.00
5.68
5.63%
Depreciation
1.77
1.76
0.57%
1.74
1.75
-0.57%
1.72
2.34
-26.50%
1.76
2.00
-12.00%
PBT
4.59
3.65
25.75%
4.29
2.96
44.93%
6.20
2.14
189.72%
3.48
0.60
480.00%
Tax
0.17
0.17
0.00%
0.20
0.20
0.00%
1.43
2.06
-30.58%
0.16
0.21
-23.81%
PAT
4.42
3.48
27.01%
4.09
2.77
47.65%
4.77
0.08
5,862.50%
3.31
0.39
748.72%
PATM
0.25%
0.26%
0.28%
0.21%
0.35%
0.01%
0.25%
0.03%
EPS
1.52
1.19
27.73%
1.40
0.95
47.37%
1.64
0.03
5,366.67%
1.14
0.13
776.92%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
5,872.81
5,297.12
4,946.91
3,949.11
3,221.16
1,744.27
4,046.71
Net Sales Growth
6.29%
7.08%
25.27%
22.60%
84.67%
-56.90%
 
Cost Of Goods Sold
5,806.45
5,228.18
4,885.33
3,847.04
3,119.69
1,664.35
3,984.78
Gross Profit
66.36
68.94
61.58
102.08
101.47
79.92
61.93
GP Margin
1.13%
1.30%
1.24%
2.58%
3.15%
4.58%
1.53%
Total Expenditure
5,816.74
5,241.02
4,907.33
3,876.64
3,142.80
1,687.51
3,999.21
Power & Fuel Cost
-
0.38
0.65
1.27
1.20
0.62
0.63
% Of Sales
-
0.01%
0.01%
0.03%
0.04%
0.04%
0.02%
Employee Cost
-
4.06
6.64
6.64
4.50
4.01
2.63
% Of Sales
-
0.08%
0.13%
0.17%
0.14%
0.23%
0.06%
Manufacturing Exp.
-
0.08
0.39
1.43
1.14
0.75
0.41
% Of Sales
-
0.00%
0.01%
0.04%
0.04%
0.04%
0.01%
General & Admin Exp.
-
0.64
1.74
4.63
1.18
1.10
0.97
% Of Sales
-
0.01%
0.04%
0.12%
0.04%
0.06%
0.02%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
7.69
12.59
15.64
15.09
16.69
9.79
% Of Sales
-
0.15%
0.25%
0.40%
0.47%
0.96%
0.24%
EBITDA
56.08
56.10
39.58
72.47
78.36
56.76
47.50
EBITDA Margin
0.95%
1.06%
0.80%
1.84%
2.43%
3.25%
1.17%
Other Income
0.00
3.18
32.38
3.85
1.05
5.48
1.96
Interest
30.54
36.00
58.08
57.84
49.21
39.73
31.36
Depreciation
6.99
6.99
7.91
6.74
8.68
16.38
16.34
PBT
18.56
16.29
5.96
11.74
21.52
6.13
1.77
Tax
1.96
1.96
3.32
6.70
6.24
0.51
-0.51
Tax Rate
10.56%
12.03%
55.70%
57.07%
29.00%
8.32%
-28.81%
PAT
16.59
14.33
2.64
5.04
15.28
5.62
2.28
PAT before Minority Interest
16.59
14.33
2.64
5.04
15.28
5.62
2.28
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.28%
0.27%
0.05%
0.13%
0.47%
0.32%
0.06%
PAT Growth
146.88%
442.80%
-47.62%
-67.02%
171.89%
146.49%
 
Unadjusted EPS
5.70
4.92
0.91
1.73
5.25
1.93
0.78

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
336.80
321.81
316.62
259.64
243.31
235.32
Share Capital
29.14
29.14
29.14
29.14
29.14
29.14
Total Reserves
307.66
292.68
287.48
230.50
214.17
206.18
Non-Current Liabilities
50.98
13.73
3.58
46.65
22.81
14.18
Secured Loans
32.50
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
51.40
48.63
49.19
94.59
72.85
67.39
Long Term Provisions
12.15
11.12
0.67
0.46
0.30
0.27
Current Liabilities
383.95
725.41
661.66
665.48
477.19
404.32
Trade Payables
63.89
168.96
37.00
565.06
421.49
386.71
Other Current Liabilities
4.36
12.13
11.86
8.54
4.74
14.71
Short Term Borrowings
315.60
544.07
607.87
87.57
50.82
2.85
Short Term Provisions
0.10
0.25
4.93
4.30
0.14
0.04
Total Liabilities
771.73
1,060.95
981.86
971.77
743.31
653.82
Net Block
203.68
165.51
172.99
174.16
182.64
197.35
Gross Block
409.83
364.67
365.12
359.56
358.73
357.19
Accumulated Depreciation
206.15
199.16
192.13
185.40
176.09
159.84
Non Current Assets
217.12
179.33
175.70
174.74
184.32
200.13
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.03
0.03
0.03
0.03
0.03
0.03
Long Term Loans & Adv.
13.40
13.17
0.48
0.54
0.54
0.56
Other Non Current Assets
0.00
0.62
2.20
0.00
1.11
2.18
Current Assets
544.80
877.84
802.50
795.11
557.51
452.39
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
45.30
25.52
146.68
74.18
65.49
52.06
Sundry Debtors
407.39
691.33
281.83
452.05
143.76
80.49
Cash & Bank
53.87
77.42
79.02
174.28
87.67
71.57
Other Current Assets
38.24
32.11
78.25
40.34
260.59
248.27
Short Term Loans & Adv.
21.21
51.45
216.72
54.26
227.09
228.22
Net Current Assets
160.85
152.43
140.84
129.64
80.32
48.07
Total Assets
771.74
1,060.96
981.85
971.76
743.30
653.82

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
252.63
98.06
-74.68
76.06
-7.21
56.71
PBT
16.29
5.96
11.74
21.52
6.13
1.77
Adjustment
39.39
20.93
83.85
35.17
55.46
47.78
Changes in Working Capital
196.96
71.17
-170.28
19.36
-68.80
7.17
Cash after chg. in Working capital
252.63
98.06
-74.68
76.06
-7.21
56.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
-50.16
-0.67
-10.19
0.40
0.63
-4.09
Net Fixed Assets
0.00
-0.27
-3.50
-0.83
-1.54
Net Investments
3.67
0.00
-5.20
-0.25
-33.91
Others
-53.83
-0.40
-1.49
1.48
36.08
Cash from Financing Activity
-215.50
-100.75
110.53
-98.04
17.44
-34.58
Net Cash Inflow / Outflow
-13.03
-3.37
25.66
-21.58
10.86
18.05
Opening Cash & Equivalents
31.79
35.16
9.49
31.08
20.22
2.17
Closing Cash & Equivalent
18.76
31.79
35.16
9.49
31.08
20.22

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
112.22
109.15
107.41
88.45
83.00
80.32
ROA
1.56%
0.26%
0.52%
1.78%
0.80%
0.35%
ROE
4.44%
0.84%
1.77%
6.12%
2.36%
0.97%
ROCE
6.39%
6.81%
9.87%
17.56%
13.69%
10.89%
Fixed Asset Turnover
13.68
13.57
10.98
9.21
4.89
11.33
Receivable days
37.85
35.88
33.67
32.89
23.39
7.26
Inventory Days
2.44
6.35
10.13
7.71
12.26
4.70
Payable days
8.08
7.82
27.92
57.47
87.51
35.22
Cash Conversion Cycle
32.21
34.41
15.89
-16.88
-51.85
-23.26
Total Debt/Equity
1.22
1.86
2.10
0.71
0.51
0.30
Interest Cover
1.45
1.10
1.20
1.44
1.15
1.06

Annual Reports:

News Update:


  • ShirpurGold Refinery - Quarterly Results
    14th Nov 2018, 18:58 PM

    Read More

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.