Nifty

:

24718.60

Sensex

:

81118.60

-169.60 (-0.68%)
-573.38 (-0.70%)

Login

Nifty
Sensex

:
:

24718.60
81118.60

-169.60 (-0.68%)
-573.38 (-0.70%)

Shilchar Technologies Ltd.

Electric Equipment

Rating :

N/A

BSE: 531201 | NSE: Not Listed

Watchlist

NSE BSE

5456.45

13-Jun-2025

Open
High
Low
Previous Close

5193
5532.9
5151
5420.80

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

29823
158760849
5532.9
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,242.29
42.23
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,205.55
0.15%
17.69

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.13
40.97
30.11

EBITDA CAGR (%)

10 Years
5 Years
3 Years

29.92
106.06
42.31

PAT CAGR (%)

10 Years
5 Years
3 Years

31.80
127.74
87.05

P:E (Median)

8 Years
5 Years
3 Years

18.85
19.86
28.76

P:BV (Average)

8 Years
5 Years
3 Years

7.53
7.87
12.20

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.39
16.84
21.82

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 120.48 192.55 226.52 287.56
P/E Ratio 44.99 28.15 23.93 18.85
Revenue 397 623 750 935
EBITDA 113 185 218 276
Net Income 92 147 173 219
ROA 39.1 37.5
P/B Ratio 19.73 11.92
ROE 55.52 52.78 39.9 34.9
FCFF 67 24
FCFF Yield 1.19 0.43
Net Debt -81
BVPS 274.8 454.75

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 231.86 105.43 119.92% 153.74 117.96 30.33% 130.56 106.28 22.85% 106.99 67.22 59.16%
Expenses 160.63 74.08 116.83% 110.65 85.60 29.26% 89.63 76.59 17.03% 77.49 47.30 63.83%
EBITDA 71.24 31.35 127.24% 43.09 32.36 33.16% 40.93 29.68 37.90% 29.50 19.91 48.17%
EBIDTM 30.72% 29.74% 28.03% 27.43% 31.35% 27.93% 27.57% 29.62%
Other Income 4.59 3.47 32.28% 4.71 3.16 49.05% 3.78 3.63 4.13% 3.39 2.57 31.91%
Interest 0.16 0.06 166.67% 0.08 0.03 166.67% 0.11 0.07 57.14% 0.08 0.06 33.33%
Depreciation 0.98 0.66 48.48% 0.95 0.65 46.15% 0.79 0.64 23.44% 0.69 0.65 6.15%
PBT 74.68 34.11 118.94% 46.77 34.84 34.24% 43.81 32.60 34.39% 32.11 21.77 47.50%
Tax 19.32 9.09 112.54% 12.00 8.75 37.14% 11.08 8.20 35.12% 8.13 5.39 50.83%
PAT 55.36 25.02 121.26% 34.77 26.09 33.27% 32.73 24.39 34.19% 23.98 16.38 46.40%
PATM 23.88% 23.73% 22.62% 22.12% 25.07% 22.95% 22.41% 24.37%
EPS 72.85 32.92 121.29% 45.75 34.33 33.27% 43.07 32.10 34.17% 31.55 21.55 46.40%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 623.15 396.88 280.24 180.18 117.81 71.28 118.39 87.53 109.19 101.64 105.87 Net Sales Growth 57.01% 41.62% 55.53% 52.94% 65.28% -39.79% 35.26% -19.84% 7.43% -4.00% Cost Of Goods Sold 389.41 249.96 199.09 140.10 90.80 51.30 86.43 62.99 77.69 70.37 83.77 Gross Profit 233.74 146.92 81.16 40.08 27.01 19.97 31.96 24.55 31.50 31.28 22.10 GP Margin 37.51% 37.02% 28.96% 22.24% 22.93% 28.02% 27.00% 28.05% 28.85% 30.78% 20.87% Total Expenditure 438.40 283.58 227.16 160.77 108.32 68.23 104.20 78.11 91.57 88.41 97.60 Power & Fuel Cost - 1.05 1.07 0.94 0.88 0.82 0.98 0.50 0.51 0.50 0.52 % Of Sales - 0.26% 0.38% 0.52% 0.75% 1.15% 0.83% 0.57% 0.47% 0.49% 0.49% Employee Cost - 14.13 11.62 7.70 6.67 6.79 5.77 4.53 4.43 2.45 2.42 % Of Sales - 3.56% 4.15% 4.27% 5.66% 9.53% 4.87% 5.18% 4.06% 2.41% 2.29% Manufacturing Exp. - 10.17 7.48 6.21 5.20 4.61 5.51 5.53 4.89 5.30 6.25 % Of Sales - 2.56% 2.67% 3.45% 4.41% 6.47% 4.65% 6.32% 4.48% 5.21% 5.90% General & Admin Exp. - 2.50 2.19 1.10 0.91 1.30 1.49 1.35 1.45 2.82 2.31 % Of Sales - 0.63% 0.78% 0.61% 0.77% 1.82% 1.26% 1.54% 1.33% 2.77% 2.18% Selling & Distn. Exp. - 3.25 2.80 2.77 2.25 1.09 1.49 1.77 1.34 1.56 2.04 % Of Sales - 0.82% 1.00% 1.54% 1.91% 1.53% 1.26% 2.02% 1.23% 1.53% 1.93% Miscellaneous Exp. - 2.51 2.90 1.94 1.61 2.31 2.54 1.45 1.28 5.42 2.04 % Of Sales - 0.63% 1.03% 1.08% 1.37% 3.24% 2.15% 1.66% 1.17% 5.33% 0.27% EBITDA 184.76 113.30 53.08 19.41 9.49 3.05 14.19 9.42 17.62 13.23 8.27 EBITDA Margin 29.65% 28.55% 18.94% 10.77% 8.06% 4.28% 11.99% 10.76% 16.14% 13.02% 7.81% Other Income 16.47 12.83 8.08 3.35 2.41 2.99 1.72 1.15 3.41 2.98 2.89 Interest 0.43 0.21 0.60 1.07 2.16 1.46 2.80 1.26 0.66 0.75 0.68 Depreciation 3.41 2.60 2.40 2.58 2.51 2.59 2.43 1.16 1.36 1.39 1.53 PBT 197.37 123.32 58.16 19.12 7.23 1.99 10.67 8.16 19.01 14.07 8.96 Tax 50.53 31.44 15.04 5.08 1.71 0.49 2.93 2.29 6.73 4.99 3.16 Tax Rate 25.60% 25.49% 25.86% 26.57% 23.65% 24.62% 27.46% 28.06% 35.40% 35.42% 35.23% PAT 146.84 91.89 43.12 14.04 5.52 1.50 7.75 5.87 12.29 9.09 5.81 PAT before Minority Interest 146.84 91.89 43.12 14.04 5.52 1.50 7.75 5.87 12.29 9.09 5.81 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 23.56% 23.15% 15.39% 7.79% 4.69% 2.10% 6.55% 6.71% 11.26% 8.94% 5.49% PAT Growth 59.82% 113.10% 207.12% 154.35% 268.00% -80.65% 32.03% -52.24% 35.20% 56.45% EPS 193.21 120.91 56.74 18.47 7.26 1.97 10.20 7.72 16.17 11.96 7.64

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 209.59 121.44 79.77 66.34 61.15 60.90 54.05 49.82 37.59 29.64 Share Capital 7.63 3.81 3.81 3.81 3.81 3.81 3.81 3.81 3.81 3.81 Total Reserves 201.96 117.63 75.96 62.52 57.33 57.09 50.23 46.01 33.77 25.83 Non-Current Liabilities 3.33 3.23 5.75 7.93 11.29 13.00 12.10 1.96 2.02 2.10 Secured Loans 0.00 0.00 2.51 5.28 8.58 10.45 10.40 0.00 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 0.81 0.85 1.00 0.68 0.74 0.77 0.68 0.52 0.41 0.43 Current Liabilities 79.57 53.09 60.46 32.89 30.12 24.75 29.64 32.36 29.84 39.99 Trade Payables 54.91 36.30 35.68 27.99 22.63 17.24 22.98 22.68 21.56 27.95 Other Current Liabilities 22.03 15.28 11.78 4.50 4.09 4.49 4.47 4.08 3.00 2.84 Short Term Borrowings 0.00 0.00 11.65 0.00 3.26 2.77 2.12 4.08 0.00 5.38 Short Term Provisions 2.62 1.52 1.34 0.40 0.13 0.26 0.08 1.51 5.28 3.82 Total Liabilities 292.49 177.76 145.98 107.16 102.56 98.65 95.79 84.14 69.45 71.73 Net Block 40.03 38.25 35.24 36.61 38.62 40.88 16.27 16.97 17.83 17.71 Gross Block 56.38 52.44 47.70 46.51 46.08 45.82 18.79 18.34 34.22 32.82 Accumulated Depreciation 16.35 14.18 12.46 9.90 7.46 4.94 2.52 1.36 16.39 15.11 Non Current Assets 48.53 42.06 39.62 39.51 41.81 42.04 40.30 23.71 18.69 18.82 Capital Work in Progress 4.53 0.06 0.05 0.00 0.00 0.00 21.93 5.66 0.00 0.24 Non Current Investment 0.00 0.00 0.00 0.34 0.37 0.75 0.70 0.70 0.70 0.70 Long Term Loans & Adv. 1.69 0.40 0.54 0.28 0.49 0.41 1.40 0.38 0.17 0.17 Other Non Current Assets 1.64 2.68 3.10 2.29 2.34 0.00 0.00 0.00 0.00 0.00 Current Assets 243.96 135.71 106.36 67.64 60.75 56.61 55.49 60.43 50.75 52.91 Current Investments 20.43 6.93 0.00 1.26 0.00 0.00 5.33 11.60 2.00 0.00 Inventories 59.56 23.12 31.53 27.21 21.22 17.01 11.43 7.93 8.53 8.75 Sundry Debtors 93.62 92.11 69.00 30.88 32.63 31.74 27.47 32.11 28.91 29.93 Cash & Bank 60.16 9.28 0.89 1.98 1.87 2.82 2.90 2.76 3.26 5.83 Other Current Assets 10.18 0.88 0.64 0.92 5.03 5.04 8.37 6.03 8.04 8.40 Short Term Loans & Adv. 7.16 3.39 4.30 5.38 4.13 4.51 7.50 5.11 7.36 7.82 Net Current Assets 164.39 82.61 45.90 34.75 30.63 31.86 25.85 28.07 20.91 12.92 Total Assets 292.49 177.77 145.98 107.15 102.56 98.65 95.79 84.14 69.44 71.73

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 76.48 39.22 -6.45 10.37 5.83 0.54 4.83 12.28 7.77 20.17 PBT 123.32 58.16 19.12 7.23 1.99 10.67 8.16 19.01 14.07 8.96 Adjustment 0.00 2.77 3.53 3.94 4.18 6.41 2.07 2.13 2.31 2.46 Changes in Working Capital -16.52 -6.49 -25.20 0.31 0.43 -14.38 -1.26 -2.58 -3.57 11.59 Cash after chg. in Working capital 106.80 54.44 -2.55 11.49 6.60 2.70 8.97 18.57 12.81 23.01 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -30.32 -15.22 -3.90 -1.11 -0.78 -2.15 -4.14 -6.28 -4.91 -2.74 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.14 -0.11 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 Cash From Investing Activity -22.63 -12.10 -0.87 -1.26 -0.06 1.33 -11.25 -15.98 -3.29 -1.60 Net Fixed Assets -8.41 -4.75 -1.24 -0.43 -0.26 -5.10 -16.72 10.22 -1.16 -1.60 Net Investments -13.50 -6.93 1.60 -1.23 0.38 5.28 6.27 -9.60 -2.00 0.00 Others -0.72 -0.42 -1.23 0.40 -0.18 1.15 -0.80 -16.60 -0.13 0.00 Cash from Financing Activity -28.99 -18.59 6.06 -9.64 -4.28 -2.25 6.55 3.19 -7.05 -16.41 Net Cash Inflow / Outflow 24.86 8.54 -1.25 -0.52 1.48 -0.38 0.14 -0.51 -2.57 2.16 Opening Cash & Equivalents 8.60 0.06 1.31 1.83 0.35 0.72 2.76 3.26 5.83 3.67 Closing Cash & Equivalent 33.46 8.60 0.06 1.31 1.83 0.35 2.90 2.76 3.26 5.83

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 183.20 159.23 104.59 173.95 160.34 159.70 141.72 130.01 97.88 77.00 ROA 39.08% 26.64% 11.09% 5.27% 1.49% 7.97% 6.52% 16.00% 12.88% 7.80% ROE 55.52% 42.86% 19.22% 8.66% 2.45% 13.48% 11.32% 28.27% 27.27% 21.68% ROCE 74.64% 53.85% 23.58% 12.50% 4.52% 18.69% 15.57% 43.23% 41.09% 24.22% Fixed Asset Turnover 7.29 5.60 3.83 2.54 1.55 3.66 4.74 4.36 3.25 3.56 Receivable days 85.41 104.92 101.17 98.39 164.83 91.29 123.56 97.19 98.58 108.63 Inventory Days 38.02 35.59 59.49 75.02 97.89 43.85 40.14 26.22 28.96 29.09 Payable days 66.60 65.98 82.94 101.74 110.28 70.32 105.71 88.91 110.87 96.34 Cash Conversion Cycle 56.83 74.52 77.73 71.66 152.44 64.81 57.98 34.49 16.67 41.39 Total Debt/Equity 0.00 0.00 0.21 0.12 0.24 0.26 0.25 0.08 0.00 0.19 Interest Cover 588.82 98.00 18.79 4.34 2.36 4.81 7.48 29.89 19.72 14.22

Top Investors:

ravi kirti shah

raju kirti shah

k india opportunities fund limited pcc-cell s

Annual Reports:

News Update:

No Latest News!

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