Nifty

:

26068.15

Sensex

:

85231.92

-124.00 (-0.47%)
-400.76 (-0.47%)

Login

Nifty
Sensex

:
:

26068.15
85231.92

-124.00 (-0.47%)
-400.76 (-0.47%)

Shilchar Technologies Ltd.

Electric Equipment

Rating :

70/99

BSE: 531201 | NSE: SHILCTECH

Watchlist

NSE BSE

4239.30

21-Nov-2025

Open
High
Low
Previous Close

4310
4311.95
4205.3
4278.25

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

11150
47408366
4311.95
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,849.84
27.31
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,818.41
0.20%
11.55

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

19.88
39.53
30.52

EBITDA CAGR (%)

10 Years
5 Years
3 Years

30.17
81.08
28.33

PAT CAGR (%)

10 Years
5 Years
3 Years

32.08
92.75
50.45

P:E (Median)

8 Years
5 Years
3 Years

20.07
20.82
34.13

P:BV (Average)

8 Years
5 Years
3 Years

8.09
9.10
13.95

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.36
18.17
24.23

Earnings Forecasts:

(Updated: 22-11-2025)

Description 2024 2025 2026 2027
Adj EPS 128.37
P/E Ratio 33.02
Revenue 623.15
EBITDA 184.75
Net Income 146.85
ROA 37.54
P/B Ratio 13.98
ROE 52.78
FCFF 24.45
FCFF Yield 0.51
Net Debt -90.61
BVPS 303.17

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 171.28 130.56 31.19% 158.75 106.99 48.38% 231.86 105.43 119.92% 153.74 117.96 30.33%
Expenses 117.68 89.63 31.30% 106.33 77.49 37.22% 160.63 74.08 116.83% 110.65 85.60 29.26%
EBITDA 53.60 40.93 30.96% 52.42 29.50 77.69% 71.24 31.35 127.24% 43.09 32.36 33.16%
EBIDTM 31.29% 31.35% 33.02% 27.57% 30.72% 29.74% 28.03% 27.43%
Other Income 9.07 3.78 139.95% 4.23 3.39 24.78% 4.59 3.47 32.28% 4.71 3.16 49.05%
Interest 0.09 0.11 -18.18% 0.10 0.08 25.00% 0.16 0.06 166.67% 0.08 0.03 166.67%
Depreciation 1.01 0.79 27.85% 0.99 0.69 43.48% 0.98 0.66 48.48% 0.95 0.65 46.15%
PBT 61.57 43.81 40.54% 55.56 32.11 73.03% 74.68 34.11 118.94% 46.77 34.84 34.24%
Tax 15.63 11.08 41.06% 14.07 8.13 73.06% 19.32 9.09 112.54% 12.00 8.75 37.14%
PAT 45.94 32.73 40.36% 41.49 23.98 73.02% 55.36 25.02 121.26% 34.77 26.09 33.27%
PATM 26.82% 25.07% 26.14% 22.41% 23.88% 23.73% 22.62% 22.12%
EPS 40.30 28.71 40.37% 36.40 21.04 73.00% 48.56 21.95 121.23% 30.50 22.89 33.25%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 715.63 623.15 396.88 280.24 180.18 117.81 71.28 118.39 87.53 109.19 101.64 Net Sales Growth 55.25% 57.01% 41.62% 55.53% 52.94% 65.28% -39.79% 35.26% -19.84% 7.43% Cost Of Goods Sold 438.84 387.89 249.96 199.09 140.10 90.80 51.30 86.43 62.99 77.69 70.37 Gross Profit 276.79 235.26 146.92 81.16 40.08 27.01 19.97 31.96 24.55 31.50 31.28 GP Margin 38.68% 37.75% 37.02% 28.96% 22.24% 22.93% 28.02% 27.00% 28.05% 28.85% 30.78% Total Expenditure 495.29 438.40 283.58 227.16 160.77 108.32 68.23 104.20 78.11 91.57 88.41 Power & Fuel Cost - 1.20 1.05 1.07 0.94 0.88 0.82 0.98 0.50 0.51 0.50 % Of Sales - 0.19% 0.26% 0.38% 0.52% 0.75% 1.15% 0.83% 0.57% 0.47% 0.49% Employee Cost - 20.44 14.13 11.62 7.70 6.67 6.79 5.77 4.53 4.43 2.45 % Of Sales - 3.28% 3.56% 4.15% 4.27% 5.66% 9.53% 4.87% 5.18% 4.06% 2.41% Manufacturing Exp. - 15.54 10.17 7.48 6.21 5.20 4.61 5.51 5.53 4.89 5.30 % Of Sales - 2.49% 2.56% 2.67% 3.45% 4.41% 6.47% 4.65% 6.32% 4.48% 5.21% General & Admin Exp. - 3.37 2.50 2.19 1.10 0.91 1.30 1.49 1.35 1.45 2.82 % Of Sales - 0.54% 0.63% 0.78% 0.61% 0.77% 1.82% 1.26% 1.54% 1.33% 2.77% Selling & Distn. Exp. - 5.19 3.25 2.80 2.77 2.25 1.09 1.49 1.77 1.34 1.56 % Of Sales - 0.83% 0.82% 1.00% 1.54% 1.91% 1.53% 1.26% 2.02% 1.23% 1.53% Miscellaneous Exp. - 4.77 2.51 2.90 1.94 1.61 2.31 2.54 1.45 1.28 1.56 % Of Sales - 0.77% 0.63% 1.03% 1.08% 1.37% 3.24% 2.15% 1.66% 1.17% 5.33% EBITDA 220.35 184.75 113.30 53.08 19.41 9.49 3.05 14.19 9.42 17.62 13.23 EBITDA Margin 30.79% 29.65% 28.55% 18.94% 10.77% 8.06% 4.28% 11.99% 10.76% 16.14% 13.02% Other Income 22.60 16.47 12.83 8.08 3.35 2.41 2.99 1.72 1.15 3.41 2.98 Interest 0.43 0.44 0.21 0.60 1.07 2.16 1.46 2.80 1.26 0.66 0.75 Depreciation 3.93 3.41 2.60 2.40 2.58 2.51 2.59 2.43 1.16 1.36 1.39 PBT 238.58 197.37 123.32 58.16 19.12 7.23 1.99 10.67 8.16 19.01 14.07 Tax 61.02 50.52 31.44 15.04 5.08 1.71 0.49 2.93 2.29 6.73 4.99 Tax Rate 25.58% 25.60% 25.49% 25.86% 26.57% 23.65% 24.62% 27.46% 28.06% 35.40% 35.42% PAT 177.56 146.85 91.89 43.12 14.04 5.52 1.50 7.75 5.87 12.29 9.09 PAT before Minority Interest 177.56 146.85 91.89 43.12 14.04 5.52 1.50 7.75 5.87 12.29 9.09 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 24.81% 23.57% 23.15% 15.39% 7.79% 4.69% 2.10% 6.55% 6.71% 11.26% 8.94% PAT Growth 64.68% 59.81% 113.10% 207.12% 154.35% 268.00% -80.65% 32.03% -52.24% 35.20% EPS 155.75 128.82 80.61 37.82 12.32 4.84 1.32 6.80 5.15 10.78 7.97

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 346.83 209.59 121.44 79.77 66.34 61.15 60.90 54.05 49.82 37.59 Share Capital 7.63 7.63 3.81 3.81 3.81 3.81 3.81 3.81 3.81 3.81 Total Reserves 339.20 201.96 117.63 75.96 62.52 57.33 57.09 50.23 46.01 33.77 Non-Current Liabilities 3.98 3.33 3.23 5.75 7.93 11.29 13.00 12.10 1.96 2.02 Secured Loans 0.00 0.00 0.00 2.51 5.28 8.58 10.45 10.40 0.00 0.00 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 1.38 0.81 0.85 1.00 0.68 0.74 0.77 0.68 0.52 0.41 Current Liabilities 139.11 79.57 53.09 60.46 32.89 30.12 24.75 29.64 32.36 29.84 Trade Payables 108.14 54.91 36.30 35.68 27.99 22.63 17.24 22.98 22.68 21.56 Other Current Liabilities 21.08 22.03 15.28 11.78 4.50 4.09 4.49 4.47 4.08 3.00 Short Term Borrowings 0.00 0.00 0.00 11.65 0.00 3.26 2.77 2.12 4.08 0.00 Short Term Provisions 9.88 2.62 1.52 1.34 0.40 0.13 0.26 0.08 1.51 5.28 Total Liabilities 489.92 292.49 177.76 145.98 107.16 102.56 98.65 95.79 84.14 69.45 Net Block 58.24 40.03 38.25 35.24 36.61 38.62 40.88 16.27 16.97 17.83 Gross Block 77.97 56.38 52.44 47.70 46.51 46.08 45.82 18.79 18.34 34.22 Accumulated Depreciation 19.73 16.35 14.18 12.46 9.90 7.46 4.94 2.52 1.36 16.39 Non Current Assets 68.15 48.53 42.06 39.62 39.51 41.81 42.04 40.30 23.71 18.69 Capital Work in Progress 0.00 4.53 0.06 0.05 0.00 0.00 0.00 21.93 5.66 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.34 0.37 0.75 0.70 0.70 0.70 Long Term Loans & Adv. 2.43 1.69 0.40 0.54 0.28 0.49 0.41 1.40 0.38 0.17 Other Non Current Assets 6.88 1.64 2.68 3.10 2.29 2.34 0.00 0.00 0.00 0.00 Current Assets 421.77 243.96 135.71 106.36 67.64 60.75 56.61 55.49 60.43 50.75 Current Investments 53.88 20.43 6.93 0.00 1.26 0.00 0.00 5.33 11.60 2.00 Inventories 93.07 59.56 23.12 31.53 27.21 21.22 17.01 11.43 7.93 8.53 Sundry Debtors 228.69 93.62 92.11 69.00 30.88 32.63 31.74 27.47 32.11 28.91 Cash & Bank 36.74 60.16 9.28 0.89 1.98 1.87 2.82 2.90 2.76 3.26 Other Current Assets 9.39 3.02 0.88 0.64 6.30 5.03 5.04 8.37 6.03 8.04 Short Term Loans & Adv. 7.24 7.16 3.39 4.30 5.38 4.13 4.51 7.50 5.11 7.36 Net Current Assets 282.66 164.39 82.61 45.90 34.75 30.63 31.86 25.85 28.07 20.91 Total Assets 489.92 292.49 177.77 145.98 107.15 102.56 98.65 95.79 84.14 69.44

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 39.56 76.48 39.22 -6.45 10.37 5.83 0.54 4.83 12.28 7.77 PBT 197.37 123.32 58.16 19.12 7.23 1.99 10.67 8.16 19.01 14.07 Adjustment 1.53 0.00 2.77 3.53 3.94 4.18 6.41 2.07 2.13 2.31 Changes in Working Capital -116.00 -16.52 -6.49 -25.20 0.31 0.43 -14.38 -1.26 -2.58 -3.57 Cash after chg. in Working capital 82.89 106.80 54.44 -2.55 11.49 6.60 2.70 8.97 18.57 12.81 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -43.33 -30.32 -15.22 -3.90 -1.11 -0.78 -2.15 -4.14 -6.28 -4.91 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.14 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Cash From Investing Activity -47.77 -22.63 -12.10 -0.87 -1.26 -0.06 1.33 -11.25 -15.98 -3.29 Net Fixed Assets -17.06 -8.41 -4.75 -1.24 -0.43 -0.26 -5.10 -16.72 10.22 -1.16 Net Investments -33.45 -13.50 -6.93 1.60 -1.23 0.38 5.28 6.27 -9.60 -2.00 Others 2.74 -0.72 -0.42 -1.23 0.40 -0.18 1.15 -0.80 -16.60 -0.13 Cash from Financing Activity 4.57 -28.99 -18.59 6.06 -9.64 -4.28 -2.25 6.55 3.19 -7.05 Net Cash Inflow / Outflow -3.64 24.86 8.54 -1.25 -0.52 1.48 -0.38 0.14 -0.51 -2.57 Opening Cash & Equivalents 33.46 8.60 0.06 1.31 1.83 0.35 0.72 2.76 3.26 5.83 Closing Cash & Equivalent 29.82 33.46 8.60 0.06 1.31 1.83 0.35 2.90 2.76 3.26

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 303.17 183.20 159.23 104.59 173.95 160.34 159.70 141.72 130.01 97.88 ROA 37.54% 39.08% 26.64% 11.09% 5.27% 1.49% 7.97% 6.52% 16.00% 12.88% ROE 52.78% 55.52% 42.86% 19.22% 8.66% 2.45% 13.48% 11.32% 28.27% 27.27% ROCE 71.10% 74.64% 53.85% 23.58% 12.50% 4.52% 18.69% 15.57% 43.23% 41.09% Fixed Asset Turnover 9.28 7.29 5.60 3.83 2.54 1.55 3.66 4.74 4.36 3.25 Receivable days 94.40 85.41 104.92 101.17 98.39 164.83 91.29 123.56 97.19 98.58 Inventory Days 44.70 38.02 35.59 59.49 75.02 97.89 43.85 40.14 26.22 28.96 Payable days 76.72 66.60 65.98 82.94 101.74 110.28 70.32 105.71 88.91 110.87 Cash Conversion Cycle 62.38 56.83 74.52 77.73 71.66 152.44 64.81 57.98 34.49 16.67 Total Debt/Equity 0.00 0.00 0.00 0.21 0.12 0.24 0.26 0.25 0.08 0.00 Interest Cover 448.24 589.10 98.00 18.79 4.34 2.36 4.81 7.48 29.89 19.72

Top Investors:

ravi kirti shah

raju kirti shah

k india opportunities fund limited pcc - cell s

investor education and protection fund (iepf)

Annual Reports:

News Update:

Shilchar Tech - Quarterly Results
18th Oct 2025, 00:00 AM

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