Nifty
:
19664.70
Sensex
:
65945.47
-9.85 (-0.05%)
-78.22 (-0.12%)
Nifty
Sensex
:
:
19664.70
65945.47
-9.85 (-0.05%)
-78.22 (-0.12%)

Shalimar Paints Ltd.

Paints

Rating :
43/99

BSE: 509874 | NSE: SHALPAINTS

NSE BSE
156.25
26-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  160.90
  •  162.00
  •  155.70
  •  158.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  74898
  •  118.59
  •  180.00
  •  123.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,130.92
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,246.38
  • N/A
  • 3.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 39.92%
  • 28.86%
  • 17.93%
  • FII
  • DII
  • Others
  • 0.08%
  • 0.07%
  • 13.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.06
  • 11.04
  • 14.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -24.89
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.15
  • -15.06
  • -10.16

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.08
  • 2.15
  • 2.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -30.30
  • -59.51
  • -90.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
125.63
109.94
14.27%
135.83
105.63
28.59%
129.07
96.46
33.81%
110.68
90.93
21.72%
Expenses
130.26
113.32
14.95%
141.90
105.36
34.68%
129.65
102.46
26.54%
115.42
98.73
16.90%
EBITDA
-4.63
-3.38
-
-6.07
0.27
-
-0.58
-6.00
-
-4.74
-7.80
-
EBIDTM
-3.69%
-3.07%
-4.47%
0.26%
-0.45%
-6.22%
-4.28%
-8.58%
Other Income
1.61
1.50
7.33%
3.47
1.94
78.87%
0.99
2.55
-61.18%
1.15
0.06
1,816.67%
Interest
3.97
4.35
-8.74%
3.84
5.81
-33.91%
3.62
6.05
-40.17%
4.06
5.65
-28.14%
Depreciation
3.28
3.40
-3.53%
3.18
3.29
-3.34%
3.03
3.37
-10.09%
3.10
3.45
-10.14%
PBT
-10.27
-9.63
-
-9.62
-9.48
-
-6.24
-12.87
-
-10.75
-16.84
-
Tax
0.00
0.00
0
0.00
-0.59
-
0.00
0.00
0
0.00
0.00
0
PAT
-10.27
-9.63
-
-9.62
-8.89
-
-6.24
-12.87
-
-10.75
-16.84
-
PATM
-8.17%
-8.76%
-7.08%
-8.42%
-4.83%
-13.34%
-9.71%
-18.52%
EPS
-1.42
-1.33
-
-1.33
-1.23
-
-0.86
-2.37
-
-1.49
-3.10
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
501.21
485.55
358.19
325.56
343.85
287.62
271.19
349.78
402.93
433.27
482.82
Net Sales Growth
24.38%
35.56%
10.02%
-5.32%
19.55%
6.06%
-22.47%
-13.19%
-7.00%
-10.26%
 
Cost Of Goods Sold
362.30
356.60
268.53
222.70
232.28
220.56
208.88
219.48
235.23
275.93
317.06
Gross Profit
138.91
128.95
89.66
102.87
111.57
67.06
62.31
130.31
167.70
157.34
165.76
GP Margin
27.71%
26.56%
25.03%
31.60%
32.45%
23.32%
22.98%
37.25%
41.62%
36.31%
34.33%
Total Expenditure
517.23
500.30
380.58
321.95
377.69
349.33
305.29
336.26
372.87
424.45
468.25
Power & Fuel Cost
-
6.05
5.16
4.11
4.26
3.77
2.71
2.35
2.51
2.28
4.33
% Of Sales
-
1.25%
1.44%
1.26%
1.24%
1.31%
1.00%
0.67%
0.62%
0.53%
0.90%
Employee Cost
-
53.43
41.48
36.16
48.68
42.01
39.41
35.32
34.65
36.70
38.21
% Of Sales
-
11.00%
11.58%
11.11%
14.16%
14.61%
14.53%
10.10%
8.60%
8.47%
7.91%
Manufacturing Exp.
-
20.12
14.06
5.54
4.74
3.87
3.78
27.10
30.24
35.02
38.58
% Of Sales
-
4.14%
3.93%
1.70%
1.38%
1.35%
1.39%
7.75%
7.51%
8.08%
7.99%
General & Admin Exp.
-
27.07
18.79
23.04
18.71
15.81
15.92
13.81
14.95
16.40
14.72
% Of Sales
-
5.58%
5.25%
7.08%
5.44%
5.50%
5.87%
3.95%
3.71%
3.79%
3.05%
Selling & Distn. Exp.
-
34.50
29.15
29.12
36.10
23.76
23.53
29.24
48.58
51.45
47.45
% Of Sales
-
7.11%
8.14%
8.94%
10.50%
8.26%
8.68%
8.36%
12.06%
11.87%
9.83%
Miscellaneous Exp.
-
2.52
3.41
1.29
32.94
39.55
11.06
8.96
6.71
6.67
47.45
% Of Sales
-
0.52%
0.95%
0.40%
9.58%
13.75%
4.08%
2.56%
1.67%
1.54%
1.64%
EBITDA
-16.02
-14.75
-22.39
3.61
-33.84
-61.71
-34.10
13.52
30.06
8.82
14.57
EBITDA Margin
-3.20%
-3.04%
-6.25%
1.11%
-9.84%
-21.46%
-12.57%
3.87%
7.46%
2.04%
3.02%
Other Income
7.22
7.21
4.54
7.21
1.44
2.03
0.64
1.98
1.42
1.74
6.48
Interest
15.49
15.90
22.28
19.29
19.85
25.05
26.03
22.57
22.15
20.65
20.97
Depreciation
12.59
12.71
13.40
13.32
10.85
8.78
7.88
8.14
5.04
4.76
3.68
PBT
-36.88
-36.15
-53.53
-21.78
-63.11
-93.50
-67.37
-15.21
4.28
-14.85
-3.60
Tax
0.00
0.00
-0.59
26.08
-17.97
-27.40
-21.81
-5.52
-0.97
-4.26
-0.81
Tax Rate
0.00%
0.00%
0.97%
-109.67%
32.00%
25.10%
32.37%
36.29%
-22.66%
28.69%
22.50%
PAT
-36.88
-36.15
-60.35
-49.86
-38.18
-81.78
-45.55
-9.69
5.25
-10.58
-2.80
PAT before Minority Interest
-36.88
-36.15
-60.35
-49.86
-38.18
-81.78
-45.55
-9.69
5.25
-10.58
-2.80
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
-7.36%
-7.45%
-16.85%
-15.32%
-11.10%
-28.43%
-16.80%
-2.77%
1.30%
-2.44%
-0.58%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-5.11
-5.01
-8.36
-6.91
-5.29
-11.33
-6.31
-1.34
0.73
-1.47
-0.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
352.55
350.79
223.07
272.87
305.26
138.04
183.83
66.05
61.61
73.30
Share Capital
14.44
14.44
10.86
10.86
10.73
3.79
3.79
3.79
3.79
3.79
Total Reserves
300.61
336.30
212.08
261.80
294.31
133.97
179.65
62.09
57.82
69.52
Non-Current Liabilities
23.57
90.90
10.77
-19.82
-1.32
31.52
52.21
38.13
23.69
23.34
Secured Loans
14.62
29.19
24.05
18.20
18.09
19.74
23.67
33.57
18.43
13.45
Unsecured Loans
0.00
52.86
0.00
0.00
0.00
5.20
0.00
0.00
0.00
0.00
Long Term Provisions
6.02
5.31
6.09
6.13
6.03
6.71
6.75
7.72
7.47
7.78
Current Liabilities
247.55
205.01
277.50
262.42
287.57
349.62
323.82
283.66
294.21
284.61
Trade Payables
100.02
97.54
111.83
96.10
97.64
139.52
129.07
156.88
157.70
161.86
Other Current Liabilities
81.12
26.24
36.06
35.82
33.26
32.84
31.02
32.71
26.60
26.15
Short Term Borrowings
55.52
68.75
99.64
100.70
126.83
150.03
137.13
94.02
109.85
96.50
Short Term Provisions
10.89
12.48
29.97
29.80
29.85
27.23
26.60
0.05
0.06
0.10
Total Liabilities
623.67
646.70
511.34
515.47
591.51
519.18
559.86
387.84
379.51
381.25
Net Block
272.11
275.54
283.29
294.65
245.72
249.61
221.72
74.61
76.07
36.90
Gross Block
345.30
336.10
331.41
329.46
269.65
264.96
229.26
134.59
132.01
86.86
Accumulated Depreciation
73.19
60.56
48.12
34.81
23.93
15.36
7.54
59.98
55.94
49.96
Non Current Assets
278.25
280.70
285.22
296.58
275.90
252.95
245.35
86.47
79.24
56.56
Capital Work in Progress
1.71
0.17
0.35
0.10
23.58
0.67
13.74
5.53
0.77
17.64
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.20
0.20
0.20
Long Term Loans & Adv.
4.02
4.38
1.51
1.82
6.28
2.25
9.67
6.12
2.20
1.82
Other Non Current Assets
0.40
0.61
0.07
0.00
0.31
0.42
0.22
0.00
0.00
0.00
Current Assets
345.42
366.01
226.12
218.90
315.61
266.23
314.49
301.36
300.21
324.63
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
2.92
0.00
0.00
0.00
Inventories
113.58
95.33
88.81
86.62
71.36
74.01
92.55
110.92
105.98
121.35
Sundry Debtors
107.52
78.49
79.69
71.50
99.01
105.84
124.70
143.24
153.62
159.67
Cash & Bank
23.42
162.42
7.70
4.58
91.01
19.16
11.80
9.03
0.98
4.47
Other Current Assets
100.90
7.51
7.43
10.80
54.22
67.23
82.52
38.17
39.64
39.14
Short Term Loans & Adv.
96.02
22.26
42.50
45.41
42.78
39.62
43.31
17.06
18.27
14.26
Net Current Assets
97.87
160.99
-51.38
-43.52
28.03
-83.38
-9.33
17.70
6.00
40.02
Total Assets
623.67
646.71
511.34
515.48
591.51
519.18
559.86
387.84
379.51
381.25

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-47.93
-61.80
15.90
-9.30
-93.99
35.83
34.36
37.63
37.96
10.33
PBT
-36.15
-60.94
-23.78
-56.16
-109.18
-67.37
-15.21
4.28
-14.85
-3.60
Adjustment
25.33
42.88
32.18
56.58
72.63
33.68
30.85
25.98
23.17
21.91
Changes in Working Capital
-36.57
-43.50
7.65
-9.64
-57.38
69.17
18.78
7.37
25.38
-7.27
Cash after chg. in Working capital
-47.39
-61.56
16.05
-9.21
-93.93
35.48
34.42
37.63
33.70
11.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.54
-0.24
-0.15
-0.08
-0.06
0.35
-0.05
0.00
4.26
-0.71
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
-83.78
-5.75
-4.94
-27.90
-33.70
-10.53
-16.00
-6.93
-25.78
-6.44
Net Fixed Assets
-10.75
-4.51
-2.20
-36.34
-27.59
-22.63
-82.78
-5.69
-28.28
-8.76
Net Investments
-0.02
-4.99
-0.04
-0.04
-0.05
2.88
-2.76
0.00
0.00
-0.04
Others
-73.01
3.75
-2.70
8.48
-6.06
9.22
69.54
-1.24
2.50
2.36
Cash from Financing Activity
-6.86
224.69
-11.12
-45.76
197.88
-17.87
-18.89
-22.66
-15.67
-14.58
Net Cash Inflow / Outflow
-138.57
157.13
-0.16
-82.95
70.19
7.44
-0.52
8.05
-3.49
-10.70
Opening Cash & Equivalents
159.79
2.65
2.81
85.76
15.58
8.14
8.67
0.98
4.47
15.16
Closing Cash & Equivalent
21.21
159.79
2.65
2.81
85.76
15.58
8.14
9.03
0.98
4.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
43.63
48.57
41.06
50.21
56.87
55.30
69.58
23.92
22.30
26.75
ROA
-5.69%
-10.42%
-9.71%
-6.90%
-14.73%
-8.44%
-2.05%
1.37%
-2.78%
-0.75%
ROE
-10.86%
-21.04%
-20.12%
-13.22%
-36.94%
-28.37%
-7.87%
8.63%
-16.39%
-3.92%
ROCE
-4.02%
-8.88%
-1.20%
-8.53%
-21.72%
-12.31%
2.65%
13.60%
3.15%
10.20%
Fixed Asset Turnover
1.61
1.21
1.09
1.27
1.20
1.27
2.17
3.61
4.76
6.61
Receivable days
61.97
71.43
76.50
81.50
116.39
134.38
124.07
112.73
109.68
99.27
Inventory Days
69.60
83.16
88.76
75.51
82.59
97.09
94.22
82.37
79.59
80.05
Payable days
101.10
142.30
170.41
91.86
135.19
163.63
140.57
136.42
129.18
119.51
Cash Conversion Cycle
30.46
12.29
-5.14
65.14
63.80
67.85
77.72
58.68
60.08
59.80
Total Debt/Equity
0.44
0.47
0.59
0.44
0.50
1.30
0.93
2.17
2.21
1.56
Interest Cover
-1.27
-1.73
-0.23
-1.83
-3.36
-1.59
0.33
1.19
0.28
0.83

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Shalimar Paints - Quarterly Results
    11th Aug 2023, 17:47 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.