Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Shilchar Technologies Ltd.

Electric Equipment

Rating :

91/99

BSE: 531201 | NSE: Not Listed

Watchlist

NSE BSE

5847.80

19-Apr-2024

Open
High
Low
Previous Close

5600.00
5847.80
5569.35
5569.35

Volume
Traded Value (lacs)
52 Week High
52 Week Low

2344
2020.48
5847.80
800.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,460.00
53.64
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,434.49
0.17%
24.17

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.81
18.81
33.49

EBITDA CAGR (%)

10 Years
5 Years
3 Years

21.23
30.19
41.10

PAT CAGR (%)

10 Years
5 Years
3 Years

26.28
40.95
98.42

P:E (Median)

8 Years
5 Years
3 Years

15.79
16.45
16.63

P:BV (Average)

8 Years
5 Years
3 Years

4.13
4.13
5.28

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.36
10.90
12.58

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 117.96 68.28 72.76% 106.28 59.73 77.93% 67.22 57.25 17.41% 94.99 65.83 44.30%
Expenses 85.60 53.51 59.97% 76.59 49.39 55.07% 47.30 50.45 -6.24% 73.81 55.54 32.90%
EBITDA 32.36 14.77 119.09% 29.68 10.34 187.04% 19.91 6.80 192.79% 21.18 10.29 105.83%
EBIDTM 27.43% 21.63% 27.93% 17.31% 29.62% 11.88% 22.30% 15.64%
Other Income 3.16 2.12 49.06% 3.63 2.70 34.44% 2.57 1.83 40.44% 1.43 1.16 23.28%
Interest 0.03 0.19 -84.21% 0.07 0.12 -41.67% 0.06 0.23 -73.91% 0.06 0.35 -82.86%
Depreciation 0.65 0.59 10.17% 0.64 0.59 8.47% 0.65 0.59 10.17% 0.63 0.62 1.61%
PBT 34.84 16.10 116.40% 32.60 12.34 164.18% 21.77 7.81 178.75% 21.92 10.48 109.16%
Tax 8.75 4.21 107.84% 8.20 3.20 156.25% 5.39 1.99 170.85% 5.64 3.00 88.00%
PAT 26.09 11.89 119.43% 24.39 9.14 166.85% 16.38 5.81 181.93% 16.28 7.48 117.65%
PATM 22.12% 17.42% 22.95% 15.30% 24.37% 10.15% 17.14% 11.37%
EPS 34.33 15.65 119.36% 32.10 12.03 166.83% 21.55 7.65 181.70% 21.42 9.85 117.46%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 386.45 280.24 180.18 117.81 71.28 118.39 87.53 109.19 101.64 105.87 100.43 Net Sales Growth 53.91% 55.53% 52.94% 65.28% -39.79% 35.26% -19.84% 7.43% -4.00% 5.42% Cost Of Goods Sold 250.47 199.09 140.10 90.80 51.30 86.43 62.99 77.69 70.37 83.77 77.71 Gross Profit 135.98 81.16 40.08 27.01 19.97 31.96 24.55 31.50 31.28 22.10 22.72 GP Margin 35.19% 28.96% 22.24% 22.93% 28.02% 27.00% 28.05% 28.85% 30.78% 20.87% 22.62% Total Expenditure 283.30 227.16 160.77 108.32 68.23 104.20 78.11 91.57 88.41 97.60 92.69 Power & Fuel Cost - 1.07 0.94 0.88 0.82 0.98 0.50 0.51 0.50 0.52 0.49 % Of Sales - 0.38% 0.52% 0.75% 1.15% 0.83% 0.57% 0.47% 0.49% 0.49% 0.49% Employee Cost - 11.62 7.70 6.67 6.79 5.77 4.53 4.43 2.45 2.42 2.29 % Of Sales - 4.15% 4.27% 5.66% 9.53% 4.87% 5.18% 4.06% 2.41% 2.29% 2.28% Manufacturing Exp. - 7.48 6.21 5.20 4.61 5.51 5.53 4.89 5.30 6.25 5.58 % Of Sales - 2.67% 3.45% 4.41% 6.47% 4.65% 6.32% 4.48% 5.21% 5.90% 5.56% General & Admin Exp. - 2.19 1.10 0.91 1.30 1.49 1.35 1.45 2.82 2.31 1.99 % Of Sales - 0.78% 0.61% 0.77% 1.82% 1.26% 1.54% 1.33% 2.77% 2.18% 1.98% Selling & Distn. Exp. - 2.80 2.77 2.25 1.09 1.49 1.77 1.34 1.56 2.04 1.06 % Of Sales - 1.00% 1.54% 1.91% 1.53% 1.26% 2.02% 1.23% 1.53% 1.93% 1.06% Miscellaneous Exp. - 2.90 1.94 1.61 2.31 2.54 1.45 1.28 5.42 0.29 1.06 % Of Sales - 1.03% 1.08% 1.37% 3.24% 2.15% 1.66% 1.17% 5.33% 0.27% 3.55% EBITDA 103.13 53.08 19.41 9.49 3.05 14.19 9.42 17.62 13.23 8.27 7.74 EBITDA Margin 26.69% 18.94% 10.77% 8.06% 4.28% 11.99% 10.76% 16.14% 13.02% 7.81% 7.71% Other Income 10.79 8.08 3.35 2.41 2.99 1.72 1.15 3.41 2.98 2.89 2.59 Interest 0.22 0.60 1.07 2.16 1.46 2.80 1.26 0.66 0.75 0.68 2.34 Depreciation 2.57 2.40 2.58 2.51 2.59 2.43 1.16 1.36 1.39 1.53 1.06 PBT 111.13 58.16 19.12 7.23 1.99 10.67 8.16 19.01 14.07 8.96 6.93 Tax 27.98 15.04 5.08 1.71 0.49 2.93 2.29 6.73 4.99 3.16 2.73 Tax Rate 25.18% 25.86% 26.57% 23.65% 24.62% 27.46% 28.06% 35.40% 35.42% 35.23% 39.51% PAT 83.14 43.12 14.04 5.52 1.50 7.75 5.87 12.29 9.09 5.81 4.18 PAT before Minority Interest 83.14 43.12 14.04 5.52 1.50 7.75 5.87 12.29 9.09 5.81 4.18 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 21.51% 15.39% 7.79% 4.69% 2.10% 6.55% 6.71% 11.26% 8.94% 5.49% 4.16% PAT Growth 142.25% 207.12% 154.35% 268.00% -80.65% 32.03% -52.24% 35.20% 56.45% 39.00% EPS 109.39 56.74 18.47 7.26 1.97 10.20 7.72 16.17 11.96 7.64 5.50

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 121.44 79.77 66.34 61.15 60.90 54.05 49.82 37.59 29.64 24.52 Share Capital 3.81 3.81 3.81 3.81 3.81 3.81 3.81 3.81 3.81 3.81 Total Reserves 117.63 75.96 62.52 57.33 57.09 50.23 46.01 33.77 25.83 20.71 Non-Current Liabilities 3.23 5.75 7.93 11.29 13.00 12.10 1.96 2.02 2.10 2.07 Secured Loans 0.00 2.51 5.28 8.58 10.45 10.40 0.00 0.00 0.00 0.14 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.85 1.00 0.68 0.74 0.77 0.68 0.52 0.41 0.43 0.29 Current Liabilities 53.09 60.46 32.89 30.12 24.75 29.64 32.36 29.84 39.99 50.63 Trade Payables 36.30 35.68 27.99 22.63 17.24 22.98 22.68 21.56 27.95 23.64 Other Current Liabilities 15.38 11.78 4.50 4.09 4.49 4.47 4.08 3.00 2.84 3.79 Short Term Borrowings 0.00 11.65 0.00 3.26 2.77 2.12 4.08 0.00 5.38 20.29 Short Term Provisions 1.41 1.34 0.40 0.13 0.26 0.08 1.51 5.28 3.82 2.92 Total Liabilities 177.76 145.98 107.16 102.56 98.65 95.79 84.14 69.45 71.73 77.22 Net Block 38.25 35.24 36.61 38.62 40.88 16.27 16.97 17.83 17.71 17.88 Gross Block 52.44 47.70 46.51 46.08 45.82 18.79 18.34 34.22 32.82 31.46 Accumulated Depreciation 14.18 12.46 9.90 7.46 4.94 2.52 1.36 16.39 15.11 13.58 Non Current Assets 42.06 39.62 39.51 41.81 42.04 40.30 23.71 18.69 18.82 18.81 Capital Work in Progress 0.06 0.05 0.00 0.00 0.00 21.93 5.66 0.00 0.24 0.00 Non Current Investment 0.00 0.00 0.34 0.37 0.75 0.70 0.70 0.70 0.70 0.70 Long Term Loans & Adv. 0.40 0.54 0.28 0.49 0.41 1.40 0.38 0.17 0.17 0.23 Other Non Current Assets 2.68 3.10 2.29 2.34 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 135.71 106.36 67.64 60.75 56.61 55.49 60.43 50.75 52.91 58.40 Current Investments 6.93 0.00 1.26 0.00 0.00 5.33 11.60 2.00 0.00 0.00 Inventories 23.12 31.53 27.21 21.22 17.01 11.43 7.93 8.53 8.75 9.50 Sundry Debtors 92.11 69.00 30.88 32.63 31.74 27.47 32.11 28.91 29.93 38.22 Cash & Bank 9.28 0.89 1.98 1.87 2.82 2.90 2.76 3.26 5.83 3.67 Other Current Assets 4.27 0.64 0.92 0.90 5.04 8.37 6.03 8.04 8.40 7.02 Short Term Loans & Adv. 3.39 4.30 5.38 4.13 4.51 7.50 5.11 7.36 7.82 6.40 Net Current Assets 82.61 45.90 34.75 30.63 31.86 25.85 28.07 20.91 12.92 7.78 Total Assets 177.77 145.98 107.15 102.56 98.65 95.79 84.14 69.44 71.73 77.21

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 39.22 -6.45 10.37 5.83 0.54 4.83 12.28 7.77 20.17 1.26 PBT 58.16 19.12 7.23 1.99 10.67 8.16 19.01 14.07 8.96 6.93 Adjustment 2.77 3.53 3.94 4.18 6.41 2.07 2.13 2.31 2.46 3.57 Changes in Working Capital -6.49 -25.20 0.31 0.43 -14.38 -1.26 -2.58 -3.57 11.59 -6.52 Cash after chg. in Working capital 54.44 -2.55 11.49 6.60 2.70 8.97 18.57 12.81 23.01 3.98 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -15.22 -3.90 -1.11 -0.78 -2.15 -4.14 -6.28 -4.91 -2.74 -2.65 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.14 -0.11 -0.09 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.02 Cash From Investing Activity -12.10 -0.87 -1.26 -0.06 1.33 -11.25 -15.98 -3.29 -1.60 -0.80 Net Fixed Assets -4.75 -1.24 -0.43 -0.26 -5.10 -16.72 10.22 -1.16 -1.60 -0.62 Net Investments -6.93 1.60 -1.23 0.38 5.28 6.27 -9.60 -2.00 0.00 0.00 Others -0.42 -1.23 0.40 -0.18 1.15 -0.80 -16.60 -0.13 0.00 -0.18 Cash from Financing Activity -18.59 6.06 -9.64 -4.28 -2.25 6.55 3.19 -7.05 -16.41 -1.36 Net Cash Inflow / Outflow 8.54 -1.25 -0.52 1.48 -0.38 0.14 -0.51 -2.57 2.16 -0.91 Opening Cash & Equivalents 0.06 1.31 1.83 0.35 0.72 2.76 3.26 5.83 3.67 4.58 Closing Cash & Equivalent 8.60 0.06 1.31 1.83 0.35 2.90 2.76 3.26 5.83 3.67

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 159.23 104.59 173.95 160.34 159.70 141.72 130.01 97.88 77.00 63.54 ROA 26.64% 11.09% 5.27% 1.49% 7.97% 6.52% 16.00% 12.88% 7.80% 5.49% ROE 42.86% 19.22% 8.66% 2.45% 13.48% 11.32% 28.27% 27.27% 21.68% 18.71% ROCE 53.85% 23.58% 12.50% 4.52% 18.69% 15.57% 43.23% 41.09% 24.22% 21.95% Fixed Asset Turnover 5.60 3.83 2.54 1.55 3.66 4.74 4.36 3.25 3.56 3.49 Receivable days 104.92 101.17 98.39 164.83 91.29 123.56 97.19 98.58 108.63 122.68 Inventory Days 35.59 59.49 75.02 97.89 43.85 40.14 26.22 28.96 29.09 37.94 Payable days 65.98 82.94 101.74 110.28 70.32 105.71 88.91 110.87 96.34 112.43 Cash Conversion Cycle 74.52 77.73 71.66 152.44 64.81 57.98 34.49 16.67 41.39 48.18 Total Debt/Equity 0.00 0.21 0.12 0.24 0.26 0.25 0.08 0.00 0.19 0.85 Interest Cover 98.00 18.79 4.34 2.36 4.81 7.48 29.89 19.72 14.22 3.95

Top Investors:

ravi kirti shah

raju kirti shah

k india opportunities fund limited class s

Annual Reports:

News Update:

Shilchar Tech - Quarterly Results
5th Feb 2024, 12:59 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.

Feedback