Nifty
:
25285.35
Sensex
:
82500.82
103.55 (0.41%)
328.72 (0.40%)
Nifty
Sensex
:
:
25285.35
82500.82
103.55 (0.41%)
328.72 (0.40%)

Shalimar Paints Ltd.

Paints

Rating :
43/99

BSE: 509874 | NSE: SHALPAINTS

NSE BSE
80.90
10-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  82.95
  •  82.96
  •  80.25
  •  82.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  55651
  •  4523586.79
  •  144
  •  69.66

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 673.87
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 780.95
  • N/A
  • 3.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.96%
  • 1.60%
  • 21.50%
  • FII
  • DII
  • Others
  • 0%
  • 0.03%
  • 1.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.05
  • 12.97
  • 7.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 30.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.96
  • 30.40

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.69
  • 3.06
  • 3.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -45.78
  • -70.47
  • -92.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
153.46
128.33
19.58%
177.83
144.26
23.27%
148.16
145.67
1.71%
144.74
119.35
21.27%
Expenses
161.00
149.51
7.69%
185.18
166.75
11.05%
163.48
152.63
7.11%
157.57
139.44
13.00%
EBITDA
-7.54
-21.18
-
-7.35
-22.49
-
-15.32
-6.96
-
-12.83
-20.09
-
EBIDTM
-4.91%
-16.50%
-4.13%
-15.59%
-10.34%
-4.78%
-8.86%
-16.83%
Other Income
1.56
0.86
81.40%
6.76
2.64
156.06%
0.83
1.60
-48.12%
1.39
2.27
-38.77%
Interest
6.15
2.88
113.54%
4.87
2.17
124.42%
5.41
2.49
117.27%
4.39
4.33
1.39%
Depreciation
4.54
3.84
18.23%
4.06
4.40
-7.73%
4.08
3.69
10.57%
3.79
3.47
9.22%
PBT
-16.67
-27.04
-
-9.52
-26.42
-
-23.98
-11.54
-
-19.62
-25.62
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-16.67
-27.04
-
-9.52
-26.42
-
-23.98
-11.54
-
-19.62
-25.62
-
PATM
-10.86%
-21.07%
-5.35%
-18.31%
-16.19%
-7.92%
-13.56%
-21.47%
EPS
-1.99
-3.23
-
-1.14
-3.16
-
-2.87
-1.38
-
-2.34
-3.55
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
624.19
599.06
534.91
483.81
358.19
325.56
343.85
287.62
271.19
349.78
402.93
Net Sales Growth
16.10%
11.99%
10.56%
35.07%
10.02%
-5.32%
19.55%
6.06%
-22.47%
-13.19%
 
Cost Of Goods Sold
448.02
435.41
387.76
356.60
268.53
222.70
232.28
220.56
208.88
219.48
235.23
Gross Profit
176.17
163.65
147.15
127.21
89.66
102.87
111.57
67.06
62.31
130.31
167.70
GP Margin
28.22%
27.32%
27.51%
26.29%
25.03%
31.60%
32.45%
23.32%
22.98%
37.25%
41.62%
Total Expenditure
667.23
655.74
589.08
498.56
380.58
321.95
377.69
349.33
305.29
336.26
372.87
Power & Fuel Cost
-
6.36
7.47
6.05
5.16
4.11
4.26
3.77
2.71
2.35
2.51
% Of Sales
-
1.06%
1.40%
1.25%
1.44%
1.26%
1.24%
1.31%
1.00%
0.67%
0.62%
Employee Cost
-
79.28
77.11
53.88
41.48
36.16
48.68
42.01
39.41
35.32
34.65
% Of Sales
-
13.23%
14.42%
11.14%
11.58%
11.11%
14.16%
14.61%
14.53%
10.10%
8.60%
Manufacturing Exp.
-
30.26
27.29
20.12
14.06
5.54
4.74
3.87
3.78
27.10
30.24
% Of Sales
-
5.05%
5.10%
4.16%
3.93%
1.70%
1.38%
1.35%
1.39%
7.75%
7.51%
General & Admin Exp.
-
36.06
32.78
26.62
18.79
23.04
18.71
15.81
15.92
13.81
14.95
% Of Sales
-
6.02%
6.13%
5.50%
5.25%
7.08%
5.44%
5.50%
5.87%
3.95%
3.71%
Selling & Distn. Exp.
-
63.40
54.07
32.76
29.15
29.12
36.10
23.76
23.53
29.24
48.58
% Of Sales
-
10.58%
10.11%
6.77%
8.14%
8.94%
10.50%
8.26%
8.68%
8.36%
12.06%
Miscellaneous Exp.
-
4.97
2.60
2.53
3.41
1.29
32.94
39.55
11.06
8.96
48.58
% Of Sales
-
0.83%
0.49%
0.52%
0.95%
0.40%
9.58%
13.75%
4.08%
2.56%
1.67%
EBITDA
-43.04
-56.68
-54.17
-14.75
-22.39
3.61
-33.84
-61.71
-34.10
13.52
30.06
EBITDA Margin
-6.90%
-9.46%
-10.13%
-3.05%
-6.25%
1.11%
-9.84%
-21.46%
-12.57%
3.87%
7.46%
Other Income
10.54
9.84
8.12
7.21
4.54
7.21
1.44
2.03
0.64
1.98
1.42
Interest
20.82
17.55
12.96
15.90
22.28
19.29
19.85
25.05
26.03
22.57
22.15
Depreciation
16.47
15.77
14.84
12.71
13.40
13.32
10.85
8.78
7.88
8.14
5.04
PBT
-69.79
-80.16
-73.85
-36.15
-53.53
-21.78
-63.11
-93.50
-67.37
-15.21
4.28
Tax
0.00
0.00
0.00
0.00
-0.59
26.08
-17.97
-27.40
-21.81
-5.52
-0.97
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.97%
-109.67%
32.00%
25.10%
32.37%
36.29%
-22.66%
PAT
-69.79
-80.16
-73.85
-36.15
-60.35
-49.86
-38.18
-81.78
-45.55
-9.69
5.25
PAT before Minority Interest
-69.79
-80.16
-73.85
-36.15
-60.35
-49.86
-38.18
-81.78
-45.55
-9.69
5.25
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
-11.18%
-13.38%
-13.81%
-7.47%
-16.85%
-15.32%
-11.10%
-28.43%
-16.80%
-2.77%
1.30%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-8.34
-9.58
-8.82
-4.32
-7.21
-5.96
-4.56
-9.77
-5.44
-1.16
0.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
314.98
393.18
352.55
350.79
223.07
272.87
305.26
138.04
183.83
66.05
Share Capital
16.74
16.74
14.44
14.44
10.86
10.86
10.73
3.79
3.79
3.79
Total Reserves
296.47
374.52
300.61
336.30
212.08
261.80
294.31
133.97
179.65
62.09
Non-Current Liabilities
32.39
32.29
23.57
90.90
10.77
-19.82
-1.32
31.52
52.21
38.13
Secured Loans
17.49
20.38
14.62
29.19
24.05
18.20
18.09
19.74
23.67
33.57
Unsecured Loans
0.00
0.00
0.00
52.86
0.00
0.00
0.00
5.20
0.00
0.00
Long Term Provisions
4.58
7.72
6.02
5.31
6.09
6.13
6.03
6.71
6.75
7.72
Current Liabilities
354.91
244.09
247.55
205.01
277.50
262.42
287.57
349.62
323.82
283.66
Trade Payables
192.13
141.92
100.02
97.54
111.83
96.10
97.64
139.52
129.07
156.88
Other Current Liabilities
27.57
29.99
81.13
26.24
36.06
35.82
33.26
32.84
31.02
32.71
Short Term Borrowings
132.19
70.78
55.51
68.75
99.64
100.70
126.83
150.03
137.13
94.02
Short Term Provisions
3.02
1.40
10.89
12.48
29.97
29.80
29.85
27.23
26.60
0.05
Total Liabilities
702.28
669.56
623.67
646.70
511.34
515.47
591.51
519.18
559.86
387.84
Net Block
303.29
274.74
272.12
275.54
283.29
294.65
245.72
249.61
221.72
74.61
Gross Block
397.91
355.27
345.30
336.10
331.41
329.46
269.65
264.96
229.26
134.59
Accumulated Depreciation
94.62
80.53
73.18
60.56
48.12
34.81
23.93
15.36
7.54
59.98
Non Current Assets
346.99
324.61
279.45
280.70
285.22
296.58
275.90
252.95
245.35
86.47
Capital Work in Progress
26.58
34.94
1.71
0.17
0.35
0.10
23.58
0.67
13.74
5.53
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.20
Long Term Loans & Adv.
16.60
14.38
5.21
4.38
1.51
1.82
6.28
2.25
9.67
6.12
Other Non Current Assets
0.52
0.55
0.41
0.61
0.07
0.00
0.31
0.42
0.22
0.00
Current Assets
355.29
344.95
344.22
366.01
226.12
218.90
315.61
266.23
314.49
301.36
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.92
0.00
Inventories
133.87
116.48
113.58
95.33
88.81
86.62
71.36
74.01
92.55
110.92
Sundry Debtors
147.87
110.89
107.52
78.49
79.69
71.50
99.01
105.84
124.70
143.24
Cash & Bank
45.47
56.18
23.42
162.42
7.70
4.58
91.01
19.16
11.80
9.03
Other Current Assets
28.08
2.02
4.87
7.51
49.93
56.21
54.22
67.23
82.52
38.17
Short Term Loans & Adv.
24.44
59.38
94.83
22.26
42.50
45.41
42.78
39.62
43.31
17.06
Net Current Assets
0.38
100.86
96.67
160.99
-51.38
-43.52
28.03
-83.38
-9.33
17.70
Total Assets
702.28
669.56
623.67
646.71
511.34
515.48
591.51
519.18
559.86
387.84

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-58.61
17.68
-47.93
-61.80
15.90
-9.30
-93.99
35.83
34.36
37.63
PBT
-80.16
-73.85
-36.15
-60.94
-23.78
-56.16
-109.18
-67.37
-15.21
4.28
Adjustment
33.35
25.06
25.33
42.88
32.18
56.58
72.63
33.68
30.85
25.98
Changes in Working Capital
-11.17
66.37
-36.57
-43.50
7.65
-9.64
-57.38
69.17
18.78
7.37
Cash after chg. in Working capital
-57.98
17.58
-47.39
-61.56
16.05
-9.21
-93.93
35.48
34.42
37.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.63
0.10
-0.54
-0.24
-0.15
-0.08
-0.06
0.35
-0.05
0.00
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
-14.44
-51.35
-83.78
-5.75
-4.94
-27.90
-33.70
-10.53
-16.00
-6.93
Net Fixed Assets
-34.28
-43.20
-10.73
-4.51
-2.20
-36.34
-27.59
-22.63
-82.78
-5.69
Net Investments
-0.02
-3.01
-0.02
-4.99
-0.04
-0.04
-0.05
2.88
-2.76
0.00
Others
19.86
-5.14
-73.03
3.75
-2.70
8.48
-6.06
9.22
69.54
-1.24
Cash from Financing Activity
27.31
44.24
-6.87
224.69
-11.12
-45.76
197.88
-17.87
-18.89
-22.66
Net Cash Inflow / Outflow
-45.74
10.57
-138.58
157.13
-0.16
-82.95
70.19
7.44
-0.52
8.05
Opening Cash & Equivalents
21.91
11.34
159.79
2.65
2.81
85.76
15.58
8.14
8.67
0.98
Closing Cash & Equivalent
-23.83
21.91
21.21
159.79
2.65
2.81
85.76
15.58
8.14
9.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
24.43
33.76
28.58
48.57
41.06
50.21
56.87
55.30
69.58
23.92
ROA
-11.69%
-11.42%
-5.69%
-10.42%
-9.71%
-6.90%
-14.73%
-8.44%
-2.05%
1.37%
ROE
-32.92%
-30.21%
-12.98%
-21.04%
-20.12%
-13.22%
-36.94%
-28.37%
-7.87%
8.63%
ROCE
-16.77%
-15.81%
-4.50%
-8.88%
-1.20%
-8.53%
-21.72%
-12.31%
2.65%
13.60%
Fixed Asset Turnover
1.86
1.79
1.60
1.21
1.09
1.27
1.20
1.27
2.17
3.61
Receivable days
67.48
63.61
62.17
71.43
76.50
81.50
116.39
134.38
124.07
112.73
Inventory Days
65.29
67.00
69.82
83.16
88.76
75.51
82.59
97.09
94.22
82.37
Payable days
140.02
113.87
101.11
142.30
170.41
91.86
135.19
163.63
140.57
136.42
Cash Conversion Cycle
-7.25
16.74
30.88
12.29
-5.14
65.14
63.80
67.85
77.72
58.68
Total Debt/Equity
0.75
0.37
0.67
0.47
0.59
0.44
0.50
1.30
0.93
2.17
Interest Cover
-3.57
-4.70
-1.27
-1.73
-0.23
-1.83
-3.36
-1.59
0.33
1.19

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Shalimar Paints - Quarterly Results
    11th Aug 2025, 14:02 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.