Nifty

:

25239.10

Sensex

:

82380.69

169.90 (0.68%)
594.95 (0.73%)

Login

Nifty
Sensex

:
:

25239.10
82380.69

169.90 (0.68%)
594.95 (0.73%)

Shalimar Wires Industries Ltd.

Metal - Non Ferrous

Rating :

46/99

BSE: 532455 | NSE: Not Listed

Watchlist

NSE BSE

21.00

16-Sep-2025

Open
High
Low
Previous Close

20.73
21.75
20.16
20.76

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

7172
150739
21.75
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

89.79
34.92
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

172.38
N/A
2.32

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.23
8.33
2.98

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.18
34.02
2.21

PAT CAGR (%)

10 Years
5 Years
3 Years

35.76
-
-28.97

P:E (Median)

8 Years
5 Years
3 Years

0.40
5.72
15.34

P:BV (Average)

8 Years
5 Years
3 Years

1.99
2.15
2.60

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.78
8.88
7.10

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 32.84 33.94 -3.24% 36.35 34.21 6.26% 30.88 29.35 5.21% 30.77 33.34 -7.71%
Expenses 25.48 26.67 -4.46% 30.77 33.27 -7.51% 24.65 24.39 1.07% 24.43 25.91 -5.71%
EBITDA 7.36 7.27 1.24% 5.58 0.94 493.62% 6.23 4.96 25.60% 6.34 7.43 -14.67%
EBIDTM 22.42% 21.43% 15.34% 2.74% 20.19% 16.90% 20.60% 22.27%
Other Income 0.52 0.41 26.83% 1.17 3.13 -62.62% 0.69 0.39 76.92% 0.44 0.76 -42.11%
Interest 3.39 3.39 0.00% 4.06 2.23 82.06% 3.04 3.45 -11.88% 3.04 3.45 -11.88%
Depreciation 3.48 3.48 0.00% 2.16 3.92 -44.90% 3.48 3.00 16.00% 3.48 3.00 16.00%
PBT 1.01 0.81 24.69% 0.88 -0.10 - 0.40 -1.10 - 0.25 1.73 -85.55%
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 1.01 0.81 24.69% 0.88 -0.10 - 0.40 -1.10 - 0.25 1.73 -85.55%
PATM 3.08% 2.40% 2.42% -0.30% 1.29% -3.74% 0.82% 5.19%
EPS 0.24 0.19 26.32% 0.21 -0.02 - 0.09 -0.26 - 0.06 0.40 -85.00%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 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 130.84 131.94 128.50 120.80 97.17 88.43 110.99 115.35 105.36 102.16 96.02 Net Sales Growth 0.00% 2.68% 6.37% 24.32% 9.88% -20.33% -3.78% 9.48% 3.13% 6.39% Cost Of Goods Sold 38.88 39.96 36.73 37.78 32.52 28.44 33.30 35.43 35.28 30.27 27.24 Gross Profit 91.96 91.98 91.78 83.02 64.65 59.99 77.69 79.91 70.08 71.89 68.77 GP Margin 70.29% 69.71% 71.42% 68.73% 66.53% 67.84% 70.00% 69.28% 66.51% 70.37% 71.62% Total Expenditure 105.33 106.86 108.31 98.32 90.44 82.63 101.01 109.95 106.45 91.11 83.48 Power & Fuel Cost - 5.25 5.00 4.72 4.29 3.76 4.76 4.32 4.27 4.28 4.18 % Of Sales - 3.98% 3.89% 3.91% 4.41% 4.25% 4.29% 3.75% 4.05% 4.19% 4.35% Employee Cost - 25.81 25.46 24.15 22.15 22.50 27.81 26.96 25.91 23.09 22.41 % Of Sales - 19.56% 19.81% 19.99% 22.80% 25.44% 25.06% 23.37% 24.59% 22.60% 23.34% Manufacturing Exp. - 7.20 7.02 7.44 7.26 6.12 7.54 7.64 6.84 13.83 11.98 % Of Sales - 5.46% 5.46% 6.16% 7.47% 6.92% 6.79% 6.62% 6.49% 13.54% 12.48% General & Admin Exp. - 17.33 19.64 14.33 13.04 10.88 16.28 25.24 14.35 8.70 9.32 % Of Sales - 13.13% 15.28% 11.86% 13.42% 12.30% 14.67% 21.88% 13.62% 8.52% 9.71% Selling & Distn. Exp. - 3.22 3.59 3.46 3.14 3.35 3.59 3.76 2.79 2.79 2.79 % Of Sales - 2.44% 2.79% 2.86% 3.23% 3.79% 3.23% 3.26% 2.65% 2.73% 2.91% Miscellaneous Exp. - 8.09 10.87 6.43 8.04 7.57 7.73 6.60 17.01 8.16 2.79 % Of Sales - 6.13% 8.46% 5.32% 8.27% 8.56% 6.96% 5.72% 16.14% 7.99% 5.78% EBITDA 25.51 25.08 20.19 22.48 6.73 5.80 9.98 5.40 -1.09 11.05 12.54 EBITDA Margin 19.50% 19.01% 15.71% 18.61% 6.93% 6.56% 8.99% 4.68% -1.03% 10.82% 13.06% Other Income 2.82 2.70 4.79 2.80 3.86 2.43 7.05 3.34 3.31 4.46 1.51 Interest 13.53 13.19 12.58 14.97 12.59 15.79 11.73 8.81 7.97 7.32 8.01 Depreciation 12.60 12.60 12.92 9.79 8.53 9.13 8.64 5.05 5.36 6.33 5.94 PBT 2.54 1.98 -0.51 0.52 -10.53 -16.68 -3.34 -5.13 -11.11 1.87 0.11 Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 2.54 2.34 1.47 6.53 -0.08 -16.68 -3.34 -5.13 203.47 21.77 0.11 PAT before Minority Interest 2.54 2.34 1.47 6.53 -0.08 -16.68 -3.34 -5.13 203.47 21.77 0.11 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 1.94% 1.77% 1.14% 5.41% -0.08% -18.86% -3.01% -4.45% 193.12% 21.31% 0.11% PAT Growth 89.55% 59.18% -77.49% - - - - - 834.63% 19,690.91% EPS 0.59 0.55 0.34 1.53 -0.02 -3.90 -0.78 -1.20 47.54 5.09 0.03

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 37.24 34.59 32.57 26.20 26.29 42.98 45.99 51.33 -124.25 -146.02 Share Capital 8.55 8.55 8.55 8.55 8.55 8.55 8.55 8.55 36.86 36.86 Total Reserves 28.69 26.04 24.02 17.65 17.74 34.43 37.44 42.78 -161.11 -182.88 Non-Current Liabilities 78.45 81.38 87.92 80.39 82.29 85.74 86.06 74.25 60.74 66.36 Secured Loans 0.72 1.29 3.64 6.02 9.96 13.16 16.50 24.93 33.37 41.91 Unsecured Loans 71.75 74.35 78.47 68.54 63.81 64.37 61.30 40.34 18.80 14.43 Long Term Provisions 5.98 5.74 5.80 5.79 6.38 6.05 6.13 6.37 5.89 6.28 Current Liabilities 81.89 59.43 48.01 64.42 78.71 69.48 45.35 32.95 229.70 228.44 Trade Payables 54.22 33.67 27.81 38.03 39.63 40.85 22.19 15.45 11.81 10.62 Other Current Liabilities 11.27 13.24 15.17 20.44 31.71 22.23 17.94 15.37 215.10 215.68 Short Term Borrowings 16.00 11.49 3.70 5.00 6.23 4.73 3.70 1.16 1.37 1.25 Short Term Provisions 0.40 1.03 1.33 0.96 1.15 1.67 1.52 0.98 1.43 0.89 Total Liabilities 197.58 175.40 168.50 171.01 187.29 198.20 177.40 158.53 166.19 148.78 Net Block 79.34 88.70 93.82 70.81 76.60 68.02 73.44 45.83 48.49 49.33 Gross Block 254.17 251.05 243.53 210.77 211.28 202.45 201.91 169.50 169.23 169.18 Accumulated Depreciation 174.83 162.35 149.71 139.97 134.68 134.42 128.47 123.67 120.74 119.85 Non Current Assets 117.75 100.45 99.99 106.03 111.05 115.50 101.63 64.81 65.48 70.52 Capital Work in Progress 29.11 1.18 0.21 29.92 28.12 40.91 20.92 6.97 6.21 10.17 Non Current Investment 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 Long Term Loans & Adv. 8.42 9.00 5.94 4.89 6.06 5.87 7.05 9.30 9.36 9.12 Other Non Current Assets 0.86 1.55 0.00 0.39 0.25 0.68 0.21 2.70 1.41 1.88 Current Assets 79.84 74.95 68.50 64.99 76.24 82.70 75.78 93.73 100.71 78.26 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 40.14 42.51 36.79 33.59 33.05 35.08 27.40 24.96 27.14 30.18 Sundry Debtors 29.14 25.56 25.43 26.36 32.53 28.80 30.17 32.82 40.27 39.11 Cash & Bank 6.67 4.03 3.56 1.96 6.47 8.63 9.12 32.77 28.35 4.24 Other Current Assets 3.89 1.77 1.63 1.31 4.18 10.19 9.09 3.18 4.95 4.73 Short Term Loans & Adv. 1.86 1.08 1.10 1.78 2.04 1.91 2.81 2.43 3.65 3.54 Net Current Assets -2.05 15.52 20.49 0.56 -2.48 13.22 30.43 60.78 -128.99 -150.18 Total Assets 197.59 175.40 168.49 171.02 187.29 198.20 177.41 158.54 166.19 148.78

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 47.46 25.00 17.84 23.35 20.40 30.76 15.63 240.91 14.49 -3.25 PBT 2.34 1.47 6.53 -0.08 -16.68 -3.34 -5.13 203.47 21.77 -0.23 Adjustment 25.78 27.20 30.42 31.04 24.92 17.81 12.91 236.38 -8.07 13.62 Changes in Working Capital 19.29 -3.49 -19.40 -7.51 12.27 16.29 7.44 -198.54 1.12 -16.34 Cash after chg. in Working capital 47.41 25.18 17.55 23.44 20.50 30.76 15.22 241.30 14.82 -2.95 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.05 -0.18 0.29 -0.10 -0.10 -0.01 0.41 -0.39 -0.33 -0.30 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 -30.90 -8.63 -3.01 -4.32 -4.52 -20.26 -45.54 -1.60 1.10 -7.05 Net Fixed Assets -31.05 -8.49 -3.05 -1.29 3.96 -20.53 -46.36 -1.03 3.91 -6.71 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 Others 0.15 -0.14 0.04 -3.03 -8.48 0.27 0.82 -0.57 -2.81 -0.36 Cash from Financing Activity -13.91 -15.90 -13.23 -23.54 -18.04 -10.98 6.25 -234.89 8.53 12.95 Net Cash Inflow / Outflow 2.64 0.47 1.60 -4.52 -2.16 -0.48 -23.66 4.42 24.11 2.66 Opening Cash & Equivalents 4.03 3.56 1.96 6.47 8.63 9.12 32.77 28.35 4.24 1.58 Closing Cash & Equivalent 6.67 4.03 3.56 1.96 6.47 8.63 9.12 32.77 28.35 4.24

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.) 8.71 8.09 7.62 6.13 6.15 10.05 10.76 12.01 -40.84 -46.63 ROA 1.26% 0.85% 3.85% -0.05% -8.66% -1.78% -3.05% 125.31% 13.82% 0.07% ROE 6.52% 4.37% 22.22% -0.32% -48.17% -7.50% -10.54% 0.00% 0.00% 0.00% ROCE 12.39% 11.34% 18.46% 11.40% -0.73% 6.20% 2.87% 786.93% 0.00% 0.00% Fixed Asset Turnover 0.52 0.52 0.53 0.46 0.43 0.55 0.69 0.64 0.66 0.65 Receivable days 75.66 72.41 78.24 110.60 126.57 96.97 89.40 123.43 128.92 127.90 Inventory Days 114.33 112.63 106.33 125.15 140.60 102.74 74.31 87.98 93.10 102.78 Payable days 401.35 305.48 318.05 435.71 516.26 345.48 82.01 61.36 50.78 50.73 Cash Conversion Cycle -211.36 -120.45 -133.49 -199.96 -249.10 -145.77 81.70 150.05 171.24 179.95 Total Debt/Equity 2.40 2.59 2.79 3.18 3.18 2.14 1.96 1.36 -0.46 -0.47 Interest Cover 1.18 1.12 1.44 0.99 -0.06 0.72 0.42 26.53 3.98 1.01

Top Investors:

asset reconstruction company (india) ltd.

life insurance corporation of india

Annual Reports:

News Update:

Shalimar Wires Inds - Quarterly Results
12th Aug 2025, 13:38 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