Nifty
:
17196.70
Sensex
:
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)
Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Shalimar Paints Ltd.

Paints

Rating :
50/99

BSE: 509874 | NSE: SHALPAINTS

NSE BSE
103.70
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  105.75
  •  107.95
  •  103.10
  •  105.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  132827
  •  140.07
  •  126.00
  •  70.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 562.82
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 685.67
  • N/A
  • 3.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.10%
  • 0.00%
  • 36.39%
  • FII
  • DII
  • Others
  • 0.26%
  • 0.61%
  • 9.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.94
  • -1.42
  • 4.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -21.46
  • -23.21
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 38.77
  • -15.21

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.15
  • 2.78
  • 1.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.46
  • 2.58
  • -5.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
90.93
76.81
18.38%
65.17
44.48
46.52%
111.74
83.43
33.93%
92.52
93.28
-0.81%
Expenses
98.73
72.32
36.52%
74.05
49.81
48.66%
113.05
117.24
-3.57%
86.75
93.16
-6.88%
EBITDA
-7.80
4.49
-
-8.88
-5.33
-
-1.31
-33.81
-
5.77
0.12
4,708.33%
EBIDTM
-8.58%
5.85%
-13.63%
-11.98%
-1.17%
-40.52%
6.24%
0.13%
Other Income
0.06
0.10
-40.00%
0.02
0.10
-80.00%
6.63
0.57
1,063.16%
0.03
0.30
-90.00%
Interest
5.65
4.60
22.83%
4.79
4.29
11.66%
5.17
5.42
-4.61%
4.91
5.14
-4.47%
Depreciation
3.45
3.33
3.60%
3.31
3.33
-0.60%
3.33
3.31
0.60%
3.32
2.76
20.29%
PBT
-16.84
-3.34
-
-19.44
-14.85
-
-3.18
-35.02
-
-2.43
-7.48
-
Tax
0.00
0.34
-100.00%
0.00
-4.24
-
25.38
-12.66
-
4.60
-2.27
-
PAT
-16.84
-3.68
-
-19.44
-10.61
-
-28.56
-22.36
-
-7.03
-5.21
-
PATM
-18.52%
-4.79%
-29.83%
-23.85%
-25.56%
-26.80%
-7.60%
-5.59%
EPS
-3.10
-0.68
-
-3.58
-1.95
-
-5.26
-4.12
-
-1.29
-0.96
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
360.36
325.56
343.85
287.62
271.19
349.78
402.93
433.27
482.82
501.67
486.45
Net Sales Growth
20.93%
-5.32%
19.55%
6.06%
-22.47%
-13.19%
-7.00%
-10.26%
-3.76%
3.13%
 
Cost Of Goods Sold
261.51
222.70
232.28
220.56
208.88
219.48
235.23
275.93
317.06
319.03
285.48
Gross Profit
98.85
102.87
111.57
67.06
62.31
130.31
167.70
157.34
165.76
182.63
200.97
GP Margin
27.43%
31.60%
32.45%
23.32%
22.98%
37.25%
41.62%
36.31%
34.33%
36.40%
41.31%
Total Expenditure
372.58
321.95
377.69
349.33
305.29
336.26
372.87
424.45
468.25
463.60
446.05
Power & Fuel Cost
-
4.11
4.26
3.77
2.71
2.35
2.51
2.28
4.33
4.65
4.12
% Of Sales
-
1.26%
1.24%
1.31%
1.00%
0.67%
0.62%
0.53%
0.90%
0.93%
0.85%
Employee Cost
-
36.71
48.68
42.01
39.41
35.32
34.65
36.70
38.21
28.71
25.30
% Of Sales
-
11.28%
14.16%
14.61%
14.53%
10.10%
8.60%
8.47%
7.91%
5.72%
5.20%
Manufacturing Exp.
-
4.22
4.74
3.87
3.78
27.10
30.24
35.02
38.58
38.33
36.22
% Of Sales
-
1.30%
1.38%
1.35%
1.39%
7.75%
7.51%
8.08%
7.99%
7.64%
7.45%
General & Admin Exp.
-
16.14
18.71
15.81
15.92
13.81
14.95
16.40
14.72
16.37
14.67
% Of Sales
-
4.96%
5.44%
5.50%
5.87%
3.95%
3.71%
3.79%
3.05%
3.26%
3.02%
Selling & Distn. Exp.
-
29.12
36.10
23.76
23.53
29.24
48.58
51.45
47.45
50.69
74.39
% Of Sales
-
8.94%
10.50%
8.26%
8.68%
8.36%
12.06%
11.87%
9.83%
10.10%
15.29%
Miscellaneous Exp.
-
8.95
32.94
39.55
11.06
8.96
6.71
6.67
7.90
5.81
74.39
% Of Sales
-
2.75%
9.58%
13.75%
4.08%
2.56%
1.67%
1.54%
1.64%
1.16%
1.21%
EBITDA
-12.22
3.61
-33.84
-61.71
-34.10
13.52
30.06
8.82
14.57
38.07
40.40
EBITDA Margin
-3.39%
1.11%
-9.84%
-21.46%
-12.57%
3.87%
7.46%
2.04%
3.02%
7.59%
8.31%
Other Income
6.74
7.21
1.44
2.03
0.64
1.98
1.42
1.74
6.48
0.13
0.07
Interest
20.52
19.29
19.85
25.05
26.03
22.57
22.15
20.65
20.97
16.58
15.22
Depreciation
13.41
13.32
10.85
8.78
7.88
8.14
5.04
4.76
3.68
3.84
4.30
PBT
-41.89
-21.78
-63.11
-93.50
-67.37
-15.21
4.28
-14.85
-3.60
17.78
20.96
Tax
29.98
26.08
-17.97
-27.40
-21.81
-5.52
-0.97
-4.26
-0.81
4.65
6.49
Tax Rate
-71.57%
-109.67%
32.00%
25.10%
32.37%
36.29%
-22.66%
28.69%
22.50%
29.69%
30.96%
PAT
-71.87
-49.86
-38.18
-81.78
-45.55
-9.69
5.25
-10.58
-2.80
11.02
14.46
PAT before Minority Interest
-71.87
-49.86
-38.18
-81.78
-45.55
-9.69
5.25
-10.58
-2.80
11.02
14.46
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
-19.94%
-15.32%
-11.10%
-28.43%
-16.80%
-2.77%
1.30%
-2.44%
-0.58%
2.20%
2.97%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-23.79%
 
EPS
-13.24
-9.18
-7.03
-15.06
-8.39
-1.78
0.97
-1.95
-0.52
2.03
2.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
223.07
272.87
305.26
138.04
183.83
66.05
61.61
73.30
75.01
63.72
Share Capital
10.86
10.86
10.73
3.79
3.79
3.79
3.79
3.79
3.79
3.79
Total Reserves
212.08
261.80
294.31
133.97
179.65
62.09
57.82
69.52
71.22
59.94
Non-Current Liabilities
10.77
-19.82
-1.32
31.52
52.21
38.13
23.69
23.34
17.15
9.48
Secured Loans
24.05
18.20
18.09
19.74
23.67
33.57
18.43
13.45
7.05
0.03
Unsecured Loans
0.00
0.00
0.00
5.20
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
6.09
6.13
6.03
6.71
6.75
7.72
7.47
7.78
6.97
6.27
Current Liabilities
274.65
262.42
287.57
349.62
323.82
283.66
294.21
284.61
274.56
230.03
Trade Payables
110.95
96.10
97.64
139.52
129.07
156.88
157.70
161.86
164.34
131.58
Other Current Liabilities
34.09
35.82
33.26
32.84
31.02
32.71
26.60
26.15
27.48
21.38
Short Term Borrowings
99.64
100.70
126.83
150.03
137.13
94.02
109.85
96.50
81.05
68.81
Short Term Provisions
29.97
29.80
29.85
27.23
26.60
0.05
0.06
0.10
1.69
8.26
Total Liabilities
508.49
515.47
591.51
519.18
559.86
387.84
379.51
381.25
366.72
303.23
Net Block
283.29
294.65
245.72
249.61
221.72
74.61
76.07
36.90
37.41
37.72
Gross Block
331.41
329.46
269.65
264.96
229.26
134.59
132.01
86.86
87.86
84.34
Accumulated Depreciation
48.12
34.81
23.93
15.36
7.54
59.98
55.94
49.96
50.45
46.62
Non Current Assets
285.44
296.58
275.90
252.95
245.35
86.47
79.24
56.56
46.82
40.10
Capital Work in Progress
0.35
0.10
23.58
0.67
13.74
5.53
0.77
17.64
7.88
0.91
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.20
0.20
0.20
0.20
0.20
Long Term Loans & Adv.
1.73
1.82
6.28
2.25
9.67
6.12
2.20
1.82
1.28
1.23
Other Non Current Assets
0.07
0.00
0.31
0.42
0.22
0.00
0.00
0.00
0.05
0.04
Current Assets
223.05
218.90
315.61
266.23
314.49
301.36
300.21
324.63
319.89
263.13
Current Investments
0.00
0.00
0.00
0.00
2.92
0.00
0.00
0.00
0.00
0.00
Inventories
88.81
86.62
71.36
74.01
92.55
110.92
105.98
121.35
131.97
105.81
Sundry Debtors
77.72
71.50
99.01
105.84
124.70
143.24
153.62
159.67
154.48
138.21
Cash & Bank
7.70
4.58
91.01
19.16
11.80
9.03
0.98
4.47
15.16
13.26
Other Current Assets
48.82
10.80
11.44
27.61
82.52
38.17
39.64
39.14
18.28
5.84
Short Term Loans & Adv.
41.39
45.41
42.78
39.62
43.31
17.06
18.27
14.26
12.66
5.44
Net Current Assets
-51.60
-43.52
28.03
-83.38
-9.33
17.70
6.00
40.02
45.34
33.10
Total Assets
508.49
515.48
591.51
519.18
559.86
387.84
379.51
381.25
366.71
303.23

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
15.76
-9.30
-93.99
35.83
34.36
37.63
37.96
10.33
25.63
15.09
PBT
-23.78
-56.16
-109.18
-67.37
-15.21
4.28
-14.85
-3.60
15.66
20.96
Adjustment
32.23
56.58
72.63
33.68
30.85
25.98
23.17
21.91
21.57
20.40
Changes in Working Capital
7.46
-9.64
-57.38
69.17
18.78
7.37
25.38
-7.27
-5.57
-21.92
Cash after chg. in Working capital
15.90
-9.21
-93.93
35.48
34.42
37.63
33.70
11.04
31.66
19.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.15
-0.08
-0.06
0.35
-0.05
0.00
4.26
-0.71
-6.03
-4.36
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
-6.40
-27.90
-33.70
-10.53
-16.00
-6.93
-25.78
-6.44
-10.36
-3.42
Net Fixed Assets
-2.20
-36.34
-27.59
-22.63
-82.78
-5.69
-28.28
-8.76
-10.49
-3.29
Net Investments
-0.04
-0.04
-0.05
2.88
-2.76
0.00
0.00
-0.04
-0.01
0.00
Others
-4.16
8.48
-6.06
9.22
69.54
-1.24
2.50
2.36
0.14
-0.13
Cash from Financing Activity
-9.51
-45.76
197.88
-17.87
-18.89
-22.66
-15.67
-14.58
-13.36
-9.07
Net Cash Inflow / Outflow
-0.16
-82.95
70.19
7.44
-0.52
8.05
-3.49
-10.70
1.91
2.60
Opening Cash & Equivalents
2.81
85.76
15.58
8.14
8.67
0.98
4.47
15.16
13.26
10.65
Closing Cash & Equivalent
2.65
2.81
85.76
15.58
8.14
9.03
0.98
4.47
15.16
13.26

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
41.06
50.21
56.87
55.30
69.58
23.92
22.30
26.75
27.41
23.11
ROA
-9.74%
-6.90%
-14.73%
-8.44%
-2.05%
1.37%
-2.78%
-0.75%
3.29%
5.20%
ROE
-20.12%
-13.22%
-36.94%
-28.37%
-7.87%
8.63%
-16.39%
-3.92%
16.56%
25.91%
ROCE
-1.20%
-8.53%
-21.72%
-12.31%
2.65%
13.60%
3.15%
10.20%
22.23%
30.11%
Fixed Asset Turnover
1.09
1.27
1.20
1.27
2.17
3.61
4.76
6.61
7.00
6.47
Receivable days
75.51
81.50
116.39
134.38
124.07
112.73
109.68
99.27
88.59
85.67
Inventory Days
88.76
75.51
82.59
97.09
94.22
82.37
79.59
80.05
71.97
64.22
Payable days
123.37
91.86
135.19
163.63
140.57
136.42
129.18
119.51
102.59
77.13
Cash Conversion Cycle
40.90
65.14
63.80
67.85
77.72
58.68
60.08
59.80
57.97
72.76
Total Debt/Equity
0.59
0.44
0.50
1.30
0.93
2.17
2.21
1.56
1.22
1.13
Interest Cover
-0.23
-1.83
-3.36
-1.59
0.33
1.19
0.28
0.83
1.94
2.38

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Shalimar Paints - Quarterly Results
    13th Nov 2021, 14:53 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.