Nifty

:

23114.50

Sensex

:

74532.96

112.35 (0.49%)
325.72 (0.44%)

Login

Nifty
Sensex

:
:

23114.50
74532.96

112.35 (0.49%)
325.72 (0.44%)

Shalimar Wires Industries Ltd.

Metal - Non Ferrous

Rating :

64/99

BSE: 532455 | NSE: Not Listed

Watchlist

NSE BSE

19.10

20-Mar-2026

Open
High
Low
Previous Close

18.4
20.24
18.24
18.40

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

6758
125880
20.24
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

81.66
18.63
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

161.39
N/A
2.00

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
12.60
19.17

P:BV (Average)

8 Years
5 Years
3 Years

2.00
2.31
2.60

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.72
8.60
6.68

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 35.04 30.88 13.47% 35.98 30.77 16.93% 32.84 33.94 -3.24% 36.35 34.21 6.26%
Expenses 27.53 24.65 11.68% 28.06 24.43 14.86% 25.48 26.67 -4.46% 30.77 33.27 -7.51%
EBITDA 7.50 6.23 20.39% 7.93 6.34 25.08% 7.36 7.27 1.24% 5.58 0.94 493.62%
EBIDTM 21.41% 20.19% 22.02% 20.60% 22.42% 21.42% 15.34% 2.74%
Other Income 0.63 0.69 -8.70% 0.53 0.44 20.45% 0.52 0.41 26.83% 1.17 3.13 -62.62%
Interest 3.64 3.04 19.74% 3.49 3.04 14.80% 3.39 3.39 0.00% 4.06 2.23 82.06%
Depreciation 3.48 3.48 0.00% 3.48 3.48 0.00% 3.48 3.48 0.00% 2.16 3.92 -44.90%
PBT 1.01 0.40 152.50% 1.48 0.25 492.00% 1.01 0.81 24.69% 0.88 -0.10 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 1.01 0.40 152.50% 1.48 0.25 492.00% 1.01 0.81 24.69% 0.88 -0.10 -
PATM 2.87% 1.29% 4.12% 0.82% 3.08% 2.40% 2.42% -0.30%
EPS 0.24 0.09 166.67% 0.35 0.06 483.33% 0.24 0.19 26.32% 0.21 -0.02 -

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 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 140.21 131.94 128.50 120.80 97.17 88.43 110.99 115.35 105.36 102.16 96.02 Net Sales Growth 8.02% 2.68% 6.37% 24.32% 9.88% -20.33% -3.78% 9.48% 3.13% 6.39% Cost Of Goods Sold 44.85 39.96 36.73 37.78 32.52 28.44 33.30 35.43 35.28 30.27 27.24 Gross Profit 95.36 91.98 91.78 83.02 64.65 59.99 77.69 79.91 70.08 71.89 68.77 GP Margin 68.02% 69.71% 71.42% 68.73% 66.53% 67.84% 70.00% 69.28% 66.51% 70.37% 71.62% Total Expenditure 111.84 106.86 108.31 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 28.37 25.08 20.19 22.48 6.73 5.80 9.98 5.40 -1.09 11.05 12.54 EBITDA Margin 20.23% 19.01% 15.71% 18.61% 6.93% 6.56% 8.99% 4.68% -1.03% 10.82% 13.06% Other Income 2.85 2.70 4.79 2.80 3.86 2.43 7.05 3.34 3.31 4.46 1.51 Interest 14.58 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 4.38 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 4.38 2.34 1.47 6.53 -0.08 -16.68 -3.34 -5.13 203.47 21.77 0.11 PAT before Minority Interest 4.38 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 3.12% 1.77% 1.14% 5.41% -0.08% -18.86% -3.01% -4.45% 193.12% 21.31% 0.11% PAT Growth 222.06% 59.18% -77.49% - - - - - 834.63% 19,690.91% EPS 1.02 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
13th Feb 2026, 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