Nifty
:
11661.85
Sensex
:
39298.38
75.50 (0.65%)
246.32 (0.63%)
Nifty
Sensex
:
:
11661.85
39298.38
75.50 (0.65%)
246.32 (0.63%)

Shalimar Paints Ltd.

Paints

Rating :
66/99

BSE: 509874 | NSE: SHALPAINTS

NSE BSE
94.65
18-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  97.00
  •  98.75
  •  93.60
  •  96.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  127504
  •  121.66
  •  102.00
  •  55.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 515.85
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 577.22
  • N/A
  • 1.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.10%
  • 6.75%
  • 31.53%
  • FII
  • DII
  • Others
  • 0.09%
  • 0.61%
  • 7.92%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.37
  • -7.87
  • -6.31

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 50.44
  • 103.96

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.62
  • 4.15
  • 4.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.83
  • 24.37
  • 6.20

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
85.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
84.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.16%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
4.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
2.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-6.16
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
-0.81
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-5.35
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-6.29%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-0.99
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
287.62
271.19
349.78
402.93
433.27
482.82
501.67
486.45
407.16
365.57
Net Sales Growth
-
6.06%
-22.47%
-13.19%
-7.00%
-10.26%
-3.76%
3.13%
19.47%
11.38%
 
Cost Of Goods Sold
-
220.56
208.88
219.48
235.23
275.93
317.06
319.03
285.48
232.13
224.39
Gross Profit
-
67.06
62.31
130.31
167.70
157.34
165.76
182.63
200.97
175.03
141.18
GP Margin
-
23.32%
22.98%
37.25%
41.62%
36.31%
34.33%
36.40%
41.31%
42.99%
38.62%
Total Expenditure
-
349.67
305.29
336.26
372.87
424.45
468.25
463.60
446.05
377.83
342.66
Power & Fuel Cost
-
3.77
2.71
2.35
2.51
2.28
4.33
4.65
4.12
3.82
3.21
% Of Sales
-
1.31%
1.00%
0.67%
0.62%
0.53%
0.90%
0.93%
0.85%
0.94%
0.88%
Employee Cost
-
42.01
39.41
35.32
34.65
36.70
38.21
28.71
25.30
22.73
19.54
% Of Sales
-
14.61%
14.53%
10.10%
8.60%
8.47%
7.91%
5.72%
5.20%
5.58%
5.35%
Manufacturing Exp.
-
3.87
3.78
27.10
30.24
35.02
38.58
38.33
36.22
24.95
2.51
% Of Sales
-
1.35%
1.39%
7.75%
7.51%
8.08%
7.99%
7.64%
7.45%
6.13%
0.69%
General & Admin Exp.
-
16.15
15.92
13.81
14.95
16.40
14.72
16.37
14.67
16.63
17.33
% Of Sales
-
5.62%
5.87%
3.95%
3.71%
3.79%
3.05%
3.26%
3.02%
4.08%
4.74%
Selling & Distn. Exp.
-
23.76
23.53
29.24
48.58
51.45
47.45
50.69
74.39
69.60
64.94
% Of Sales
-
8.26%
8.68%
8.36%
12.06%
11.87%
9.83%
10.10%
15.29%
17.09%
17.76%
Miscellaneous Exp.
-
39.55
11.06
8.96
6.71
6.67
7.90
5.81
5.87
7.97
64.94
% Of Sales
-
13.75%
4.08%
2.56%
1.67%
1.54%
1.64%
1.16%
1.21%
1.96%
2.94%
EBITDA
-
-62.05
-34.10
13.52
30.06
8.82
14.57
38.07
40.40
29.33
22.91
EBITDA Margin
-
-21.57%
-12.57%
3.87%
7.46%
2.04%
3.02%
7.59%
8.31%
7.20%
6.27%
Other Income
-
2.04
0.64
1.98
1.42
1.74
6.48
0.13
0.07
0.46
3.19
Interest
-
24.94
26.03
22.57
22.15
20.65
20.97
16.58
15.22
9.75
7.60
Depreciation
-
8.49
7.88
8.14
5.04
4.76
3.68
3.84
4.30
3.40
3.38
PBT
-
-93.46
-67.37
-15.21
4.28
-14.85
-3.60
17.78
20.96
16.64
15.12
Tax
-
-27.39
-21.81
-5.52
-0.97
-4.26
-0.81
4.65
6.49
4.97
5.12
Tax Rate
-
25.10%
32.37%
36.29%
-22.66%
28.69%
22.50%
29.69%
30.96%
29.87%
33.86%
PAT
-
-81.74
-45.55
-9.69
5.25
-10.58
-2.80
11.02
14.46
11.67
10.00
PAT before Minority Interest
-
-81.74
-45.55
-9.69
5.25
-10.58
-2.80
11.02
14.46
11.67
10.00
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-28.42%
-16.80%
-2.77%
1.30%
-2.44%
-0.58%
2.20%
2.97%
2.87%
2.74%
PAT Growth
-
-
-
-
-
-
-
-23.79%
23.91%
16.70%
 
Unadjusted EPS
-
-15.24
-24.04
-5.12
2.77
-5.59
-1.47
5.82
7.64
30.82
26.42

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
305.30
138.04
183.83
66.05
61.61
73.30
75.01
63.72
53.71
45.63
Share Capital
10.73
3.79
3.79
3.79
3.79
3.79
3.79
3.79
3.79
3.79
Total Reserves
294.35
133.97
179.65
62.09
57.82
69.52
71.22
59.94
49.92
41.85
Non-Current Liabilities
-2.79
31.52
52.21
38.13
23.69
23.34
17.15
9.48
9.79
53.03
Secured Loans
18.09
19.74
23.67
33.57
18.43
13.45
7.05
0.03
0.10
48.27
Unsecured Loans
0.00
5.20
0.00
0.00
0.00
0.00
0.00
0.00
1.15
1.94
Long Term Provisions
6.03
6.71
6.75
7.72
7.47
7.78
6.97
6.27
5.12
0.00
Current Liabilities
287.57
349.62
323.82
283.66
294.21
284.61
274.56
230.03
189.00
110.46
Trade Payables
97.64
139.52
129.07
156.88
157.70
161.86
164.34
131.58
103.77
105.20
Other Current Liabilities
33.26
32.84
31.02
32.71
26.60
26.15
27.48
21.38
21.37
0.16
Short Term Borrowings
126.83
150.03
137.13
94.02
109.85
96.50
81.05
68.81
58.49
0.00
Short Term Provisions
29.85
27.23
26.60
0.05
0.06
0.10
1.69
8.26
5.38
5.10
Total Liabilities
590.08
519.18
559.86
387.84
379.51
381.25
366.72
303.23
252.50
209.12
Net Block
244.30
249.61
221.72
74.61
76.07
36.90
37.41
37.72
39.09
37.50
Gross Block
267.97
264.96
229.26
134.59
132.01
86.86
87.86
84.34
81.56
76.63
Accumulated Depreciation
23.67
15.36
7.54
59.98
55.94
49.96
50.45
46.62
42.47
39.14
Non Current Assets
274.47
252.95
245.35
86.47
79.24
56.56
46.82
40.10
41.04
37.86
Capital Work in Progress
23.58
0.67
13.74
5.53
0.77
17.64
7.88
0.91
0.31
0.16
Non Current Investment
0.00
0.00
0.00
0.20
0.20
0.20
0.20
0.20
0.20
0.20
Long Term Loans & Adv.
6.27
2.25
9.67
6.12
2.20
1.82
1.28
1.23
1.40
0.00
Other Non Current Assets
0.31
0.42
0.22
0.00
0.00
0.00
0.05
0.04
0.04
0.00
Current Assets
315.62
266.23
314.49
301.36
300.21
324.63
319.89
263.13
211.46
171.22
Current Investments
0.00
0.00
2.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
71.36
74.01
92.55
110.92
105.98
121.35
131.97
105.81
83.12
62.85
Sundry Debtors
99.01
105.84
124.70
143.24
153.62
159.67
154.48
138.21
113.81
91.81
Cash & Bank
91.01
19.16
11.80
9.03
0.98
4.47
15.16
13.26
10.65
10.20
Other Current Assets
54.23
27.61
39.21
21.11
39.64
39.14
18.28
5.84
3.87
6.36
Short Term Loans & Adv.
42.79
39.62
43.31
17.06
18.27
14.26
12.66
5.44
3.55
6.36
Net Current Assets
28.04
-83.38
-9.33
17.70
6.00
40.02
45.34
33.10
22.45
60.76
Total Assets
590.09
519.18
559.86
387.84
379.51
381.25
366.71
303.23
252.50
209.12

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-95.80
35.83
34.36
37.63
37.96
10.33
25.63
15.09
7.15
23.79
PBT
-109.10
-67.37
-15.21
4.28
-14.85
-3.60
15.66
20.96
16.64
15.12
Adjustment
72.24
33.68
30.85
25.98
23.17
21.91
21.57
20.40
11.31
9.24
Changes in Working Capital
-58.89
69.17
18.78
7.37
25.38
-7.27
-5.57
-21.92
-16.25
2.74
Cash after chg. in Working capital
-95.74
35.48
34.42
37.63
33.70
11.04
31.66
19.44
11.70
27.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.06
0.35
-0.05
0.00
4.26
-0.71
-6.03
-4.36
-4.55
-3.31
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
-32.04
-10.53
-16.00
-6.93
-25.78
-6.44
-10.36
-3.42
-4.79
-8.18
Net Fixed Assets
-25.90
-22.63
-82.78
-5.69
-28.28
-8.76
-10.49
-3.29
-5.08
-9.50
Net Investments
-0.05
2.88
-2.76
0.00
0.00
-0.04
-0.01
0.00
0.00
-0.50
Others
-6.09
9.22
69.54
-1.24
2.50
2.36
0.14
-0.13
0.29
1.82
Cash from Financing Activity
198.03
-17.87
-18.89
-22.66
-15.67
-14.58
-13.36
-9.07
-1.91
-19.12
Net Cash Inflow / Outflow
70.19
7.44
-0.52
8.05
-3.49
-10.70
1.91
2.60
0.45
-3.52
Opening Cash & Equivalents
15.58
8.14
8.67
0.98
4.47
15.16
13.26
10.65
10.20
13.71
Closing Cash & Equivalent
85.76
15.58
8.14
9.03
0.98
4.47
15.16
13.26
10.65
10.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
56.87
55.30
69.58
23.92
22.30
26.75
27.41
23.11
19.29
16.18
ROA
-14.74%
-8.44%
-2.05%
1.37%
-2.78%
-0.75%
3.29%
5.20%
5.06%
5.04%
ROE
-36.92%
-28.37%
-7.87%
8.63%
-16.39%
-3.92%
16.56%
25.91%
24.98%
25.46%
ROCE
-21.73%
-12.31%
2.65%
13.60%
3.15%
10.20%
22.23%
30.11%
25.96%
24.02%
Fixed Asset Turnover
1.21
1.27
2.17
3.61
4.76
6.61
7.00
6.47
5.60
5.48
Receivable days
116.40
134.38
124.07
112.73
109.68
99.27
88.59
85.67
84.74
78.88
Inventory Days
82.59
97.09
94.22
82.37
79.59
80.05
71.97
64.22
60.15
52.51
Payable days
146.26
163.63
140.57
136.42
129.18
119.51
102.59
77.13
81.35
87.54
Cash Conversion Cycle
52.73
67.85
77.72
58.68
60.08
59.80
57.97
72.76
63.53
43.85
Total Debt/Equity
0.50
1.30
0.93
2.17
2.21
1.56
1.22
1.13
1.18
1.18
Interest Cover
-3.38
-1.59
0.33
1.19
0.28
0.83
1.94
2.38
2.71
2.99

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Shalimar Paints - Quarterly Results
    12th Aug 2019, 17:07 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.