Nifty
:
14677.80
Sensex
:
48732.55
-18.70 (-0.13%)
41.75 (0.09%)
Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Shalimar Paints Ltd.

Paints

Rating :
45/99

BSE: 509874 | NSE: SHALPAINTS

NSE BSE
92.35
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  87.50
  •  98.00
  •  87.00
  •  87.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1405045
  •  1318.47
  •  117.00
  •  50.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 500.92
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 617.10
  • N/A
  • 1.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.43%
  • 0.00%
  • 34.24%
  • FII
  • DII
  • Others
  • 0.41%
  • 0.61%
  • 12.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.68
  • -3.12
  • 8.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -0.15

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -5.71

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.11
  • 3.04
  • 1.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.67
  • 0.57
  • -13.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
92.52
93.28
-0.81%
76.81
82.08
-6.42%
44.48
85.06
-47.71%
83.43
89.51
-6.79%
Expenses
86.75
93.16
-6.88%
72.31
82.05
-11.87%
49.81
84.92
-41.34%
117.24
124.84
-6.09%
EBITDA
5.77
0.12
4,708.33%
4.50
0.03
14,900.00%
-5.33
0.14
-
-33.81
-35.33
-
EBIDTM
6.24%
0.13%
5.86%
0.04%
-11.98%
0.16%
-40.52%
-39.47%
Other Income
0.03
0.30
-90.00%
0.14
0.13
7.69%
0.37
0.12
208.33%
0.57
1.25
-54.40%
Interest
4.91
5.14
-4.47%
4.65
5.09
-8.64%
4.56
4.21
8.31%
5.42
6.36
-14.78%
Depreciation
3.32
2.76
20.29%
3.33
2.57
29.57%
3.33
2.21
50.68%
3.31
2.35
40.85%
PBT
-2.43
-7.48
-
-3.34
-7.50
-
-14.85
-6.16
-
-35.02
-54.34
-
Tax
4.60
-2.27
-
0.34
-2.23
-
-4.24
-0.81
-
-12.66
-10.98
-
PAT
-7.03
-5.21
-
-3.68
-5.27
-
-10.61
-5.35
-
-22.36
-43.36
-
PATM
-7.60%
-5.59%
-4.79%
-6.42%
-23.85%
-6.29%
-26.80%
-48.44%
EPS
-1.29
-0.96
-
-0.68
-0.97
-
-1.95
-0.99
-
-4.12
-8.08
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
297.24
343.85
287.62
271.19
349.78
402.93
433.27
482.82
501.67
486.45
407.16
Net Sales Growth
-15.06%
19.55%
6.06%
-22.47%
-13.19%
-7.00%
-10.26%
-3.76%
3.13%
19.47%
 
Cost Of Goods Sold
196.83
232.28
220.56
208.88
219.48
235.23
275.93
317.06
319.03
285.48
232.13
Gross Profit
100.41
111.57
67.06
62.31
130.31
167.70
157.34
165.76
182.63
200.97
175.03
GP Margin
33.78%
32.45%
23.32%
22.98%
37.25%
41.62%
36.31%
34.33%
36.40%
41.31%
42.99%
Total Expenditure
326.11
377.69
349.33
305.29
336.26
372.87
424.45
468.25
463.60
446.05
377.83
Power & Fuel Cost
-
4.26
3.77
2.71
2.35
2.51
2.28
4.33
4.65
4.12
3.82
% Of Sales
-
1.24%
1.31%
1.00%
0.67%
0.62%
0.53%
0.90%
0.93%
0.85%
0.94%
Employee Cost
-
48.68
42.01
39.41
35.32
34.65
36.70
38.21
28.71
25.30
22.73
% Of Sales
-
14.16%
14.61%
14.53%
10.10%
8.60%
8.47%
7.91%
5.72%
5.20%
5.58%
Manufacturing Exp.
-
4.74
3.87
3.78
27.10
30.24
35.02
38.58
38.33
36.22
24.95
% Of Sales
-
1.38%
1.35%
1.39%
7.75%
7.51%
8.08%
7.99%
7.64%
7.45%
6.13%
General & Admin Exp.
-
18.71
15.81
15.92
13.81
14.95
16.40
14.72
16.37
14.67
16.63
% Of Sales
-
5.44%
5.50%
5.87%
3.95%
3.71%
3.79%
3.05%
3.26%
3.02%
4.08%
Selling & Distn. Exp.
-
25.90
23.76
23.53
29.24
48.58
51.45
47.45
50.69
74.39
69.60
% Of Sales
-
7.53%
8.26%
8.68%
8.36%
12.06%
11.87%
9.83%
10.10%
15.29%
17.09%
Miscellaneous Exp.
-
43.14
39.55
11.06
8.96
6.71
6.67
7.90
5.81
5.87
69.60
% Of Sales
-
12.55%
13.75%
4.08%
2.56%
1.67%
1.54%
1.64%
1.16%
1.21%
1.96%
EBITDA
-28.87
-33.84
-61.71
-34.10
13.52
30.06
8.82
14.57
38.07
40.40
29.33
EBITDA Margin
-9.71%
-9.84%
-21.46%
-12.57%
3.87%
7.46%
2.04%
3.02%
7.59%
8.31%
7.20%
Other Income
1.11
1.44
2.03
0.64
1.98
1.42
1.74
6.48
0.13
0.07
0.46
Interest
19.54
19.85
25.05
26.03
22.57
22.15
20.65
20.97
16.58
15.22
9.75
Depreciation
13.29
10.85
8.78
7.88
8.14
5.04
4.76
3.68
3.84
4.30
3.40
PBT
-55.64
-63.11
-93.50
-67.37
-15.21
4.28
-14.85
-3.60
17.78
20.96
16.64
Tax
-11.96
-17.97
-27.40
-21.81
-5.52
-0.97
-4.26
-0.81
4.65
6.49
4.97
Tax Rate
21.50%
32.00%
25.10%
32.37%
36.29%
-22.66%
28.69%
22.50%
29.69%
30.96%
29.87%
PAT
-43.68
-38.18
-81.78
-45.55
-9.69
5.25
-10.58
-2.80
11.02
14.46
11.67
PAT before Minority Interest
-43.68
-38.18
-81.78
-45.55
-9.69
5.25
-10.58
-2.80
11.02
14.46
11.67
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
-14.70%
-11.10%
-28.43%
-16.80%
-2.77%
1.30%
-2.44%
-0.58%
2.20%
2.97%
2.87%
PAT Growth
0.00%
-
-
-
-
-
-
-
-23.79%
23.91%
 
EPS
-7.94
-6.94
-14.87
-8.28
-1.76
0.95
-1.92
-0.51
2.00
2.63
2.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
272.87
305.26
138.04
183.83
66.05
61.61
73.30
75.01
63.72
53.71
Share Capital
10.86
10.73
3.79
3.79
3.79
3.79
3.79
3.79
3.79
3.79
Total Reserves
261.80
294.31
133.97
179.65
62.09
57.82
69.52
71.22
59.94
49.92
Non-Current Liabilities
-19.22
-1.32
31.52
52.21
38.13
23.69
23.34
17.15
9.48
9.79
Secured Loans
18.20
18.09
19.74
23.67
33.57
18.43
13.45
7.05
0.03
0.10
Unsecured Loans
0.00
0.00
5.20
0.00
0.00
0.00
0.00
0.00
0.00
1.15
Long Term Provisions
6.13
6.03
6.71
6.75
7.72
7.47
7.78
6.97
6.27
5.12
Current Liabilities
261.83
287.57
349.62
323.82
283.66
294.21
284.61
274.56
230.03
189.00
Trade Payables
96.10
97.64
139.52
129.07
156.88
157.70
161.86
164.34
131.58
103.77
Other Current Liabilities
35.23
33.26
32.84
31.02
32.71
26.60
26.15
27.48
21.38
21.37
Short Term Borrowings
100.70
126.83
150.03
137.13
94.02
109.85
96.50
81.05
68.81
58.49
Short Term Provisions
29.80
29.85
27.23
26.60
0.05
0.06
0.10
1.69
8.26
5.38
Total Liabilities
515.48
591.51
519.18
559.86
387.84
379.51
381.25
366.72
303.23
252.50
Net Block
294.65
245.72
249.61
221.72
74.61
76.07
36.90
37.41
37.72
39.09
Gross Block
329.46
269.65
264.96
229.26
134.59
132.01
86.86
87.86
84.34
81.56
Accumulated Depreciation
34.81
23.93
15.36
7.54
59.98
55.94
49.96
50.45
46.62
42.47
Non Current Assets
296.58
275.90
252.95
245.35
86.47
79.24
56.56
46.82
40.10
41.04
Capital Work in Progress
0.10
23.58
0.67
13.74
5.53
0.77
17.64
7.88
0.91
0.31
Non Current Investment
0.00
0.00
0.00
0.00
0.20
0.20
0.20
0.20
0.20
0.20
Long Term Loans & Adv.
1.82
6.28
2.25
9.67
6.12
2.20
1.82
1.28
1.23
1.40
Other Non Current Assets
0.00
0.31
0.42
0.22
0.00
0.00
0.00
0.05
0.04
0.04
Current Assets
218.90
315.61
266.23
314.49
301.36
300.21
324.63
319.89
263.13
211.46
Current Investments
0.00
0.00
0.00
2.92
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
86.62
71.36
74.01
92.55
110.92
105.98
121.35
131.97
105.81
83.12
Sundry Debtors
71.50
99.01
105.84
124.70
143.24
153.62
159.67
154.48
138.21
113.81
Cash & Bank
4.58
91.01
19.16
11.80
9.03
0.98
4.47
15.16
13.26
10.65
Other Current Assets
56.21
11.44
27.61
39.21
38.17
39.64
39.14
18.28
5.84
3.87
Short Term Loans & Adv.
45.41
42.78
39.62
43.31
17.06
18.27
14.26
12.66
5.44
3.55
Net Current Assets
-42.92
28.03
-83.38
-9.33
17.70
6.00
40.02
45.34
33.10
22.45
Total Assets
515.48
591.51
519.18
559.86
387.84
379.51
381.25
366.71
303.23
252.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-9.30
-93.99
35.83
34.36
37.63
37.96
10.33
25.63
15.09
7.15
PBT
-56.16
-109.18
-67.37
-15.21
4.28
-14.85
-3.60
15.66
20.96
16.64
Adjustment
56.58
72.63
33.68
30.85
25.98
23.17
21.91
21.57
20.40
11.31
Changes in Working Capital
-9.64
-57.38
69.17
18.78
7.37
25.38
-7.27
-5.57
-21.92
-16.25
Cash after chg. in Working capital
-9.21
-93.93
35.48
34.42
37.63
33.70
11.04
31.66
19.44
11.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.08
-0.06
0.35
-0.05
0.00
4.26
-0.71
-6.03
-4.36
-4.55
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
-27.90
-33.70
-10.53
-16.00
-6.93
-25.78
-6.44
-10.36
-3.42
-4.79
Net Fixed Assets
-36.34
-27.59
-22.63
-82.78
-5.69
-28.28
-8.76
-10.49
-3.29
-5.08
Net Investments
-0.04
-0.05
2.88
-2.76
0.00
0.00
-0.04
-0.01
0.00
0.00
Others
8.48
-6.06
9.22
69.54
-1.24
2.50
2.36
0.14
-0.13
0.29
Cash from Financing Activity
-45.76
197.88
-17.87
-18.89
-22.66
-15.67
-14.58
-13.36
-9.07
-1.91
Net Cash Inflow / Outflow
-82.95
70.19
7.44
-0.52
8.05
-3.49
-10.70
1.91
2.60
0.45
Opening Cash & Equivalents
85.76
15.58
8.14
8.67
0.98
4.47
15.16
13.26
10.65
10.20
Closing Cash & Equivalent
2.81
85.76
15.58
8.14
9.03
0.98
4.47
15.16
13.26
10.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
50.21
56.87
55.30
69.58
23.92
22.30
26.75
27.41
23.11
19.29
ROA
-6.90%
-14.73%
-8.44%
-2.05%
1.37%
-2.78%
-0.75%
3.29%
5.20%
5.06%
ROE
-13.22%
-36.94%
-28.37%
-7.87%
8.63%
-16.39%
-3.92%
16.56%
25.91%
24.98%
ROCE
-8.53%
-21.72%
-12.31%
2.65%
13.60%
3.15%
10.20%
22.23%
30.11%
25.96%
Fixed Asset Turnover
1.27
1.20
1.27
2.17
3.61
4.76
6.61
7.00
6.47
5.60
Receivable days
81.50
116.39
134.38
124.07
112.73
109.68
99.27
88.59
85.67
84.74
Inventory Days
75.51
82.59
97.09
94.22
82.37
79.59
80.05
71.97
64.22
60.15
Payable days
84.36
135.19
163.63
140.57
136.42
129.18
119.51
102.59
77.13
81.35
Cash Conversion Cycle
72.65
63.80
67.85
77.72
58.68
60.08
59.80
57.97
72.76
63.53
Total Debt/Equity
0.44
0.50
1.30
0.93
2.17
2.21
1.56
1.22
1.13
1.18
Interest Cover
-1.83
-3.36
-1.59
0.33
1.19
0.28
0.83
1.94
2.38
2.71

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

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.