Nifty
:
17331.80
Sensex
:
58222.10
57.50 (0.33%)
156.63 (0.27%)
Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Shalimar Paints Ltd.

Paints

Rating :
56/99

BSE: 509874 | NSE: SHALPAINTS

NSE BSE
171.20
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 171.00
  • 171.80
  • 168.35
  • 169.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  60544
  •  103.43
  •  184.40
  •  87.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,234.91
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,210.01
  • N/A
  • 3.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 39.92%
  • 26.80%
  • 19.00%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.25%
  • 14.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.32
  • 5.72
  • 1.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -8.01
  • -7.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.11
  • 18.93

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.22
  • 2.28
  • 2.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -2.05
  • -17.22
  • -28.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
109.90
65.17
68.64%
105.54
111.74
-5.55%
96.46
92.52
4.26%
90.93
76.81
18.38%
Expenses
113.32
74.05
53.03%
105.38
113.05
-6.78%
102.47
86.75
18.12%
98.73
72.32
36.52%
EBITDA
-3.42
-8.88
-
0.16
-1.31
-
-6.01
5.77
-
-7.80
4.49
-
EBIDTM
-3.11%
-13.63%
0.15%
-1.17%
-6.23%
6.24%
-8.58%
5.85%
Other Income
1.54
0.02
7,600.00%
2.06
6.63
-68.93%
2.55
0.09
2,733.33%
0.06
0.10
-40.00%
Interest
4.35
4.79
-9.19%
5.74
5.17
11.03%
6.05
4.97
21.73%
5.65
4.60
22.83%
Depreciation
3.40
3.31
2.72%
3.27
3.33
-1.80%
3.39
3.32
2.11%
3.45
3.33
3.60%
PBT
-9.63
-19.44
-
-12.73
-3.18
-
-15.24
-2.43
-
-16.84
-3.34
-
Tax
0.00
0.00
0
0.00
25.38
-100.00%
0.00
4.60
-100.00%
0.00
0.34
-100.00%
PAT
-9.63
-19.44
-
-12.73
-28.56
-
-15.24
-7.03
-
-16.84
-3.68
-
PATM
-8.76%
-29.83%
-12.06%
-25.56%
-15.80%
-7.60%
-18.52%
-4.79%
EPS
-1.33
-3.58
-
-1.76
-5.26
-
-2.81
-1.29
-
-3.10
-0.68
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
402.83
358.10
325.56
343.85
287.62
271.19
349.78
402.93
433.27
482.82
501.67
Net Sales Growth
16.34%
10.00%
-5.32%
19.55%
6.06%
-22.47%
-13.19%
-7.00%
-10.26%
-3.76%
 
Cost Of Goods Sold
299.30
268.53
222.70
232.28
220.56
208.88
219.48
235.23
275.93
317.06
319.03
Gross Profit
103.53
89.57
102.87
111.57
67.06
62.31
130.31
167.70
157.34
165.76
182.63
GP Margin
25.70%
25.01%
31.60%
32.45%
23.32%
22.98%
37.25%
41.62%
36.31%
34.33%
36.40%
Total Expenditure
419.90
380.56
321.95
377.69
349.33
305.29
336.26
372.87
424.45
468.25
463.60
Power & Fuel Cost
-
4.83
4.11
4.26
3.77
2.71
2.35
2.51
2.28
4.33
4.65
% Of Sales
-
1.35%
1.26%
1.24%
1.31%
1.00%
0.67%
0.62%
0.53%
0.90%
0.93%
Employee Cost
-
41.48
36.16
48.68
42.01
39.41
35.32
34.65
36.70
38.21
28.71
% Of Sales
-
11.58%
11.11%
14.16%
14.61%
14.53%
10.10%
8.60%
8.47%
7.91%
5.72%
Manufacturing Exp.
-
6.74
5.54
4.74
3.87
3.78
27.10
30.24
35.02
38.58
38.33
% Of Sales
-
1.88%
1.70%
1.38%
1.35%
1.39%
7.75%
7.51%
8.08%
7.99%
7.64%
General & Admin Exp.
-
25.45
23.04
18.71
15.81
15.92
13.81
14.95
16.40
14.72
16.37
% Of Sales
-
7.11%
7.08%
5.44%
5.50%
5.87%
3.95%
3.71%
3.79%
3.05%
3.26%
Selling & Distn. Exp.
-
29.15
29.12
36.10
23.76
23.53
29.24
48.58
51.45
47.45
50.69
% Of Sales
-
8.14%
8.94%
10.50%
8.26%
8.68%
8.36%
12.06%
11.87%
9.83%
10.10%
Miscellaneous Exp.
-
4.38
1.29
32.94
39.55
11.06
8.96
6.71
6.67
7.90
50.69
% Of Sales
-
1.22%
0.40%
9.58%
13.75%
4.08%
2.56%
1.67%
1.54%
1.64%
1.16%
EBITDA
-17.07
-22.46
3.61
-33.84
-61.71
-34.10
13.52
30.06
8.82
14.57
38.07
EBITDA Margin
-4.24%
-6.27%
1.11%
-9.84%
-21.46%
-12.57%
3.87%
7.46%
2.04%
3.02%
7.59%
Other Income
6.21
4.65
7.21
1.44
2.03
0.64
1.98
1.42
1.74
6.48
0.13
Interest
21.79
22.19
19.29
19.85
25.05
26.03
22.57
22.15
20.65
20.97
16.58
Depreciation
13.51
13.46
13.32
10.85
8.78
7.88
8.14
5.04
4.76
3.68
3.84
PBT
-54.44
-53.47
-21.78
-63.11
-93.50
-67.37
-15.21
4.28
-14.85
-3.60
17.78
Tax
0.00
0.00
26.08
-17.97
-27.40
-21.81
-5.52
-0.97
-4.26
-0.81
4.65
Tax Rate
0.00%
0.00%
-109.67%
32.00%
25.10%
32.37%
36.29%
-22.66%
28.69%
22.50%
29.69%
PAT
-54.44
-64.23
-49.86
-38.18
-81.78
-45.55
-9.69
5.25
-10.58
-2.80
11.02
PAT before Minority Interest
-54.44
-64.23
-49.86
-38.18
-81.78
-45.55
-9.69
5.25
-10.58
-2.80
11.02
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
-13.51%
-17.94%
-15.32%
-11.10%
-28.43%
-16.80%
-2.77%
1.30%
-2.44%
-0.58%
2.20%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-7.54
-8.90
-6.91
-5.29
-11.33
-6.31
-1.34
0.73
-1.47
-0.39
1.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
371.93
223.07
272.87
305.26
138.04
183.83
66.05
61.61
73.30
75.01
Share Capital
14.44
10.86
10.86
10.73
3.79
3.79
3.79
3.79
3.79
3.79
Total Reserves
357.43
212.08
261.80
294.31
133.97
179.65
62.09
57.82
69.52
71.22
Non-Current Liabilities
74.19
10.77
-19.82
-1.32
31.52
52.21
38.13
23.69
23.34
17.15
Secured Loans
29.58
24.05
18.20
18.09
19.74
23.67
33.57
18.43
13.45
7.05
Unsecured Loans
55.00
0.00
0.00
0.00
5.20
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
8.31
6.09
6.13
6.03
6.71
6.75
7.72
7.47
7.78
6.97
Current Liabilities
227.62
277.50
262.42
287.57
349.62
323.82
283.66
294.21
284.61
274.56
Trade Payables
106.00
111.83
96.10
97.64
139.52
129.07
156.88
157.70
161.86
164.34
Other Current Liabilities
47.51
36.06
35.82
33.26
32.84
31.02
32.71
26.60
26.15
27.48
Short Term Borrowings
43.76
99.64
100.70
126.83
150.03
137.13
94.02
109.85
96.50
81.05
Short Term Provisions
30.36
29.97
29.80
29.85
27.23
26.60
0.05
0.06
0.10
1.69
Total Liabilities
673.74
511.34
515.47
591.51
519.18
559.86
387.84
379.51
381.25
366.72
Net Block
274.85
283.29
294.65
245.72
249.61
221.72
74.61
76.07
36.90
37.41
Gross Block
336.10
331.41
329.46
269.65
264.96
229.26
134.59
132.01
86.86
87.86
Accumulated Depreciation
61.25
48.12
34.81
23.93
15.36
7.54
59.98
55.94
49.96
50.45
Non Current Assets
276.85
285.22
296.58
275.90
252.95
245.35
86.47
79.24
56.56
46.82
Capital Work in Progress
0.17
0.35
0.10
23.58
0.67
13.74
5.53
0.77
17.64
7.88
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.20
0.20
0.20
0.20
Long Term Loans & Adv.
1.67
1.51
1.82
6.28
2.25
9.67
6.12
2.20
1.82
1.28
Other Non Current Assets
0.16
0.07
0.00
0.31
0.42
0.22
0.00
0.00
0.00
0.05
Current Assets
396.89
226.12
218.90
315.61
266.23
314.49
301.36
300.21
324.63
319.89
Current Investments
0.00
0.00
0.00
0.00
0.00
2.92
0.00
0.00
0.00
0.00
Inventories
97.34
88.81
86.62
71.36
74.01
92.55
110.92
105.98
121.35
131.97
Sundry Debtors
78.49
79.69
71.50
99.01
105.84
124.70
143.24
153.62
159.67
154.48
Cash & Bank
169.61
7.70
4.58
91.01
19.16
11.80
9.03
0.98
4.47
15.16
Other Current Assets
51.45
7.43
10.80
11.44
67.23
82.52
38.17
39.64
39.14
18.28
Short Term Loans & Adv.
43.06
42.50
45.41
42.78
39.62
43.31
17.06
18.27
14.26
12.66
Net Current Assets
169.26
-51.38
-43.52
28.03
-83.38
-9.33
17.70
6.00
40.02
45.34
Total Assets
673.74
511.34
515.48
591.51
519.18
559.86
387.84
379.51
381.25
366.71

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-40.33
15.90
-9.30
-93.99
35.83
34.36
37.63
37.96
10.33
25.63
PBT
-64.23
-23.78
-56.16
-109.18
-67.37
-15.21
4.28
-14.85
-3.60
15.66
Adjustment
39.38
32.18
56.58
72.63
33.68
30.85
25.98
23.17
21.91
21.57
Changes in Working Capital
-15.24
7.65
-9.64
-57.38
69.17
18.78
7.37
25.38
-7.27
-5.57
Cash after chg. in Working capital
-40.09
16.05
-9.21
-93.93
35.48
34.42
37.63
33.70
11.04
31.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.24
-0.15
-0.08
-0.06
0.35
-0.05
0.00
4.26
-0.71
-6.03
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
-3.27
-4.94
-27.90
-33.70
-10.53
-16.00
-6.93
-25.78
-6.44
-10.36
Net Fixed Assets
-4.51
-2.20
-36.34
-27.59
-22.63
-82.78
-5.69
-28.28
-8.76
-10.49
Net Investments
-0.01
-0.04
-0.04
-0.05
2.88
-2.76
0.00
0.00
-0.04
-0.01
Others
1.25
-2.70
8.48
-6.06
9.22
69.54
-1.24
2.50
2.36
0.14
Cash from Financing Activity
205.56
-11.12
-45.76
197.88
-17.87
-18.89
-22.66
-15.67
-14.58
-13.36
Net Cash Inflow / Outflow
161.96
-0.16
-82.95
70.19
7.44
-0.52
8.05
-3.49
-10.70
1.91
Opening Cash & Equivalents
2.65
2.81
85.76
15.58
8.14
8.67
0.98
4.47
15.16
13.26
Closing Cash & Equivalent
164.61
2.65
2.81
85.76
15.58
8.14
9.03
0.98
4.47
15.16

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
51.49
41.06
50.21
56.87
55.30
69.58
23.92
22.30
26.75
27.41
ROA
-10.84%
-9.71%
-6.90%
-14.73%
-8.44%
-2.05%
1.37%
-2.78%
-0.75%
3.29%
ROE
-21.60%
-20.12%
-13.22%
-36.94%
-28.37%
-7.87%
8.63%
-16.39%
-3.92%
16.56%
ROCE
-9.68%
-1.20%
-8.53%
-21.72%
-12.31%
2.65%
13.60%
3.15%
10.20%
22.23%
Fixed Asset Turnover
1.21
1.09
1.27
1.20
1.27
2.17
3.61
4.76
6.61
7.00
Receivable days
71.45
76.50
81.50
116.39
134.38
124.07
112.73
109.68
99.27
88.59
Inventory Days
84.08
88.76
75.51
82.59
97.09
94.22
82.37
79.59
80.05
71.97
Payable days
148.05
170.41
91.86
135.19
163.63
140.57
136.42
129.18
119.51
102.59
Cash Conversion Cycle
7.49
-5.14
65.14
63.80
67.85
77.72
58.68
60.08
59.80
57.97
Total Debt/Equity
0.39
0.59
0.44
0.50
1.30
0.93
2.17
2.21
1.56
1.22
Interest Cover
-1.89
-0.23
-1.83
-3.36
-1.59
0.33
1.19
0.28
0.83
1.94

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Shalimar Paints - Quarterly Results
    10th Aug 2022, 15:19 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.