Nifty
:
21995.85
Sensex
:
72488.99
-152.05 (-0.69%)
-454.69 (-0.62%)
Nifty
Sensex
:
:
21995.85
72488.99
-152.05 (-0.69%)
-454.69 (-0.62%)

Shirpur Gold Refinery Ltd.

Metal - Non Ferrous

Rating :
N/A

BSE: 512289 | NSE: SHIRPUR.G

NSE BSE
Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14.63
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 500.88
  • N/A
  • -0.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.66%
  • 10.61%
  • 39.01%
  • FII
  • DII
  • Others
  • 2.61%
  • 0.00%
  • 4.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.88
  • 4.65
  • 7.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.60
  • -21.28
  • -64.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -49.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.08
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.66
  • 0.13
  • 0.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.54
  • -3.36
  • -3.03

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
570.36
1,221.24
-53.30%
788.58
1,221.24
-35.43%
1,102.15
1,513.35
-27.17%
1,379.15
1,290.21
6.89%
Expenses
570.97
1,218.56
-53.14%
778.75
1,218.56
-36.09%
1,096.88
1,507.63
-27.24%
1,378.41
1,296.42
6.32%
EBITDA
-0.61
2.68
-
9.82
2.68
266.42%
5.27
5.72
-7.87%
0.74
-6.21
-
EBIDTM
-0.11%
0.22%
1.25%
0.22%
0.48%
0.38%
0.05%
-0.48%
Other Income
2.45
1.48
65.54%
2.00
1.48
35.14%
1.02
0.75
36.00%
2.21
1.87
18.18%
Interest
9.98
12.40
-19.52%
16.32
12.40
31.61%
12.69
11.19
13.40%
13.27
10.81
22.76%
Depreciation
1.11
1.11
0.00%
1.10
1.11
-0.90%
1.10
1.09
0.92%
1.09
1.09
0.00%
PBT
-9.25
-9.35
-
-5.60
-9.35
-
-7.49
-5.81
-
-11.41
-16.24
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-9.25
-9.35
-
-5.60
-9.35
-
-7.49
-5.81
-
-11.41
-16.24
-
PATM
-1.62%
-0.77%
-0.71%
-0.77%
-0.68%
-0.38%
-0.83%
-1.26%
EPS
-3.17
-3.21
-
-1.92
-3.21
-
-2.57
-1.99
-
-3.92
-5.58
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
3,840.24
5,357.41
5,269.52
4,371.05
3,555.32
4,268.09
5,297.12
4,946.91
3,949.11
3,221.16
1,744.27
Net Sales Growth
-26.80%
1.67%
20.56%
22.94%
-16.70%
-19.43%
7.08%
25.27%
22.60%
84.67%
 
Cost Of Goods Sold
3,816.64
5,330.60
5,235.28
4,359.10
3,533.04
4,202.87
5,228.18
4,885.33
3,847.04
3,119.69
1,664.35
Gross Profit
23.60
26.81
34.24
11.95
22.28
65.22
68.94
61.58
102.08
101.47
79.92
GP Margin
0.61%
0.50%
0.65%
0.27%
0.63%
1.53%
1.30%
1.24%
2.58%
3.15%
4.58%
Total Expenditure
3,825.01
5,340.86
5,299.11
4,574.36
3,646.80
4,213.34
5,241.02
4,907.33
3,876.64
3,142.80
1,687.51
Power & Fuel Cost
-
0.00
0.00
0.00
0.23
0.31
0.38
0.65
1.27
1.20
0.62
% Of Sales
-
0%
0%
0%
0.01%
0.01%
0.01%
0.01%
0.03%
0.04%
0.04%
Employee Cost
-
7.11
3.11
1.58
3.01
3.60
4.06
6.64
6.64
4.50
4.01
% Of Sales
-
0.13%
0.06%
0.04%
0.08%
0.08%
0.08%
0.13%
0.17%
0.14%
0.23%
Manufacturing Exp.
-
0.00
6.50
0.59
0.04
0.17
0.08
0.39
1.43
1.14
0.75
% Of Sales
-
0%
0.12%
0.01%
0.00%
0.00%
0.00%
0.01%
0.04%
0.04%
0.04%
General & Admin Exp.
-
0.34
0.52
0.54
0.39
0.75
0.64
1.74
4.63
1.18
1.10
% Of Sales
-
0.01%
0.01%
0.01%
0.01%
0.02%
0.01%
0.04%
0.12%
0.04%
0.06%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
2.81
53.70
212.54
110.08
5.64
7.69
12.59
15.64
15.09
0.00
% Of Sales
-
0.05%
1.02%
4.86%
3.10%
0.13%
0.15%
0.25%
0.40%
0.47%
0.96%
EBITDA
15.22
16.55
-29.59
-203.31
-91.48
54.75
56.10
39.58
72.47
78.36
56.76
EBITDA Margin
0.40%
0.31%
-0.56%
-4.65%
-2.57%
1.28%
1.06%
0.80%
1.84%
2.43%
3.25%
Other Income
7.68
5.00
6.35
10.38
11.04
6.47
0.00
32.38
3.85
1.05
5.48
Interest
52.26
49.76
44.64
46.34
53.37
31.62
32.83
58.08
57.84
49.21
39.73
Depreciation
4.40
4.39
4.85
6.42
6.74
6.98
6.99
7.91
6.74
8.68
16.38
PBT
-33.75
-32.60
-72.73
-245.69
-140.55
22.63
16.29
5.96
11.74
21.52
6.13
Tax
0.00
0.00
0.00
0.00
0.00
1.31
1.96
3.32
6.70
6.24
0.51
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
5.79%
12.03%
55.70%
57.07%
29.00%
8.32%
PAT
-33.75
-32.60
-96.17
-245.69
-140.55
21.32
14.33
2.64
5.04
15.28
5.62
PAT before Minority Interest
-33.75
-32.60
-96.17
-245.69
-140.55
21.32
14.33
2.64
5.04
15.28
5.62
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-0.88%
-0.61%
-1.83%
-5.62%
-3.95%
0.50%
0.27%
0.05%
0.13%
0.47%
0.32%
PAT Growth
0.00%
-
-
-
-
48.78%
442.80%
-47.62%
-67.02%
171.89%
 
EPS
-11.60
-11.20
-33.05
-84.43
-48.30
7.33
4.92
0.91
1.73
5.25
1.93

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
-136.56
-114.69
-22.58
225.39
360.40
336.80
321.81
316.62
259.64
243.31
Share Capital
29.14
29.14
29.14
29.14
29.14
29.14
29.14
29.14
29.14
29.14
Total Reserves
-165.70
-143.82
-51.71
196.26
331.26
307.66
292.68
287.48
230.50
214.17
Non-Current Liabilities
2.97
2.38
2.33
2.48
68.83
39.43
13.73
3.58
46.65
22.81
Secured Loans
0.00
0.00
0.00
0.00
65.00
32.50
0.00
0.00
0.00
0.00
Unsecured Loans
44.99
44.99
44.99
44.99
47.73
51.40
48.63
49.19
94.59
72.85
Long Term Provisions
2.58
1.99
1.94
2.08
0.70
0.59
11.12
0.67
0.46
0.30
Current Liabilities
659.84
617.75
593.28
607.60
509.36
383.95
725.41
661.66
665.48
477.19
Trade Payables
38.31
43.16
65.96
106.04
42.21
63.89
168.96
37.00
565.06
421.49
Other Current Liabilities
120.90
105.38
61.95
23.85
3.49
4.36
12.13
11.86
8.54
4.74
Short Term Borrowings
500.63
469.21
465.36
477.67
463.55
315.60
544.07
607.87
87.57
50.82
Short Term Provisions
0.01
0.01
0.01
0.04
0.11
0.10
0.25
4.93
4.30
0.14
Total Liabilities
526.25
505.44
573.03
835.47
938.59
760.18
1,060.95
981.86
971.77
743.31
Net Block
162.80
162.90
189.33
197.17
199.80
203.68
165.51
172.99
174.16
182.64
Gross Block
397.11
392.81
415.62
417.04
412.94
409.83
364.67
365.12
359.56
358.73
Accumulated Depreciation
234.31
229.92
226.29
219.87
213.13
206.15
199.16
192.13
185.40
176.09
Non Current Assets
167.57
167.67
194.10
202.13
202.73
205.56
179.33
175.70
174.74
184.32
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
Long Term Loans & Adv.
4.75
4.75
4.75
4.93
2.90
1.85
13.17
0.48
0.54
0.54
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.62
2.20
0.00
1.11
Current Assets
344.21
324.63
366.15
622.72
726.75
544.80
877.84
802.50
795.11
557.51
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.72
0.72
0.72
1.44
36.56
45.30
25.52
146.68
74.18
65.49
Sundry Debtors
291.39
272.67
316.32
580.85
481.15
407.39
691.33
281.83
452.05
143.76
Cash & Bank
26.79
23.82
24.10
15.84
81.23
53.87
77.42
79.02
174.28
87.67
Other Current Assets
25.31
26.84
22.26
16.47
127.81
38.24
83.56
294.97
94.60
260.59
Short Term Loans & Adv.
0.55
0.58
2.75
8.12
109.42
21.21
51.45
216.72
54.26
227.09
Net Current Assets
-315.63
-293.12
-227.13
15.12
217.39
160.85
152.43
140.84
129.64
80.32
Total Assets
526.25
505.45
573.04
835.48
938.60
760.18
1,060.96
981.85
971.76
743.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
25.60
38.32
69.75
41.76
-116.99
252.63
98.06
-74.68
76.06
-7.21
PBT
-32.60
-96.17
-245.69
-140.55
22.63
16.29
5.96
11.74
21.52
6.13
Adjustment
54.15
123.68
259.26
166.21
32.94
39.30
20.93
83.85
35.17
55.46
Changes in Working Capital
4.05
10.80
56.18
16.09
-172.55
197.04
71.17
-170.28
19.36
-68.80
Cash after chg. in Working capital
25.60
38.32
69.75
41.76
-116.99
252.63
98.06
-74.68
76.06
-7.21
Interest Paid
0.00
0.00
0.00
0.00
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
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-4.30
2.21
-2.84
-0.16
-0.82
-50.16
-0.67
-10.19
0.40
0.63
Net Fixed Assets
0.00
23.44
0.00
0.00
-0.02
0.00
-0.27
-3.50
-0.83
-1.54
Net Investments
0.00
0.00
0.00
0.01
1.96
3.67
0.00
-5.20
-0.25
-33.91
Others
-4.30
-21.23
-2.84
-0.17
-2.76
-53.83
-0.40
-1.49
1.48
36.08
Cash from Financing Activity
-18.34
-40.79
-44.15
-63.24
122.00
-215.50
-100.75
110.53
-98.04
17.44
Net Cash Inflow / Outflow
2.96
-0.26
22.76
-21.64
4.19
-13.03
-3.37
25.66
-21.58
10.86
Opening Cash & Equivalents
23.82
24.08
1.32
22.95
18.76
31.79
35.16
9.49
31.08
20.22
Closing Cash & Equivalent
26.78
23.82
24.08
1.32
22.95
18.76
31.79
35.16
9.49
31.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
-51.84
-43.87
-12.14
73.71
120.56
112.22
109.15
107.41
88.45
83.00
ROA
-6.32%
-17.83%
-34.89%
-15.84%
2.51%
1.57%
0.26%
0.52%
1.78%
0.80%
ROE
0.00%
0.00%
-273.91%
-49.66%
6.29%
4.44%
0.84%
1.77%
6.12%
2.36%
ROCE
4.39%
-11.96%
-32.89%
-10.47%
6.56%
6.00%
6.81%
9.87%
17.56%
13.69%
Fixed Asset Turnover
13.56
13.04
10.50
8.57
10.37
13.68
13.57
10.98
9.21
4.89
Receivable days
19.21
20.40
37.46
54.51
37.99
37.85
35.88
33.67
32.89
23.39
Inventory Days
0.05
0.05
0.09
1.95
3.50
2.44
6.35
10.13
7.71
12.26
Payable days
2.79
3.80
7.20
7.66
4.59
8.08
7.82
27.92
57.47
87.51
Cash Conversion Cycle
16.47
16.64
30.35
48.81
36.91
32.21
34.41
15.89
-16.88
-51.85
Total Debt/Equity
-3.61
-4.02
-14.43
2.43
1.64
1.22
1.86
2.10
0.71
0.51
Interest Cover
0.34
-1.15
-4.30
-1.63
1.72
1.50
1.10
1.20
1.44
1.15

Annual Reports:

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

News Update:


  • ShirpurGold Refinery - Quarterly Results
    14th Feb 2024, 19:02 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.