Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Shah Metacorp Ltd.

Steel & Iron Products

Rating :
N/A

BSE: 533275 | NSE: SHAH

NSE BSE
4.29
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  4.52
  •  4.64
  •  4.24
  •  4.46
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  425063
  •  18.91
  •  7.37
  •  2.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 247.99
  • 8.84
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 253.58
  • N/A
  • 1.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 29.81%
  • 10.31%
  • 56.24%
  • FII
  • DII
  • Others
  • 0.06%
  • 0.00%
  • 3.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.10
  • 8.38
  • 69.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.38
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 45.53
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.25
  • 1.03
  • 1.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 57.10
  • 104.07
  • 190.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
48.54
21.33
127.57%
46.29
16.24
185.04%
46.28
20.68
123.79%
12.91
15.40
-16.17%
Expenses
45.80
20.74
120.83%
42.84
17.02
151.70%
44.11
27.30
61.58%
11.43
13.98
-18.24%
EBITDA
2.75
0.59
366.10%
3.45
-0.78
-
2.18
-6.62
-
1.48
1.42
4.23%
EBIDTM
5.66%
2.79%
7.44%
-4.80%
4.71%
-32.01%
11.45%
9.22%
Other Income
0.65
1.09
-40.37%
0.03
3.00
-99.00%
0.17
0.06
183.33%
0.21
1.41
-85.11%
Interest
0.00
0.00
0
0.01
0.00
0
0.00
0.14
-100.00%
0.00
0.00
0
Depreciation
0.90
0.92
-2.17%
0.83
0.94
-11.70%
0.79
0.71
11.27%
0.88
0.72
22.22%
PBT
2.49
0.76
227.63%
27.46
1.28
2,045.31%
1.56
-7.41
-
0.80
2.12
-62.26%
Tax
0.02
0.01
100.00%
4.12
0.03
13,633.33%
0.08
-1.16
-
0.03
-0.09
-
PAT
2.47
0.76
225.00%
23.34
1.25
1,767.20%
1.48
-6.25
-
0.77
2.21
-65.16%
PATM
5.08%
3.55%
50.41%
7.71%
3.20%
-30.24%
5.97%
14.34%
EPS
0.04
0.05
-20.00%
0.56
0.08
600.00%
0.04
-0.19
-
0.02
0.14
-85.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
154.02
96.77
39.88
20.04
12.58
64.72
147.90
95.16
173.02
159.33
181.52
Net Sales Growth
109.12%
142.65%
99.00%
59.30%
-80.56%
-56.24%
55.42%
-45.00%
8.59%
-12.22%
 
Cost Of Goods Sold
136.82
85.81
38.32
18.49
23.34
59.02
134.44
75.24
127.90
138.74
146.71
Gross Profit
17.20
10.96
1.56
1.55
-10.75
5.71
13.46
19.92
45.12
20.59
34.80
GP Margin
11.17%
11.33%
3.91%
7.73%
-85.45%
8.82%
9.10%
20.93%
26.08%
12.92%
19.17%
Total Expenditure
144.18
93.18
43.92
29.58
94.46
77.63
157.20
97.82
161.20
156.90
166.43
Power & Fuel Cost
-
3.65
2.21
2.62
1.93
7.09
9.40
8.43
7.12
6.98
6.81
% Of Sales
-
3.77%
5.54%
13.07%
15.34%
10.95%
6.36%
8.86%
4.12%
4.38%
3.75%
Employee Cost
-
1.33
1.04
2.62
2.16
4.59
6.11
4.40
2.13
1.61
1.67
% Of Sales
-
1.37%
2.61%
13.07%
17.17%
7.09%
4.13%
4.62%
1.23%
1.01%
0.92%
Manufacturing Exp.
-
0.57
0.64
1.05
0.91
1.91
2.26
3.51
4.64
7.19
4.00
% Of Sales
-
0.59%
1.60%
5.24%
7.23%
2.95%
1.53%
3.69%
2.68%
4.51%
2.20%
General & Admin Exp.
-
0.97
0.85
0.72
0.61
1.22
1.50
1.73
15.74
0.90
1.10
% Of Sales
-
1.00%
2.13%
3.59%
4.85%
1.89%
1.01%
1.82%
9.10%
0.56%
0.61%
Selling & Distn. Exp.
-
0.85
0.83
0.79
0.72
3.81
3.46
2.38
1.39
1.40
5.96
% Of Sales
-
0.88%
2.08%
3.94%
5.72%
5.89%
2.34%
2.50%
0.80%
0.88%
3.28%
Miscellaneous Exp.
-
0.00
0.04
3.28
64.79
0.00
0.02
2.14
2.29
0.07
5.96
% Of Sales
-
0%
0.10%
16.37%
515.02%
0%
0.01%
2.25%
1.32%
0.04%
0.10%
EBITDA
9.86
3.59
-4.04
-9.54
-81.88
-12.91
-9.30
-2.66
11.82
2.43
15.09
EBITDA Margin
6.40%
3.71%
-10.13%
-47.60%
-650.87%
-19.95%
-6.29%
-2.80%
6.83%
1.53%
8.31%
Other Income
1.06
4.35
7.00
2.88
0.23
8.75
6.69
0.16
0.21
4.58
1.79
Interest
0.01
0.01
0.33
0.54
6.17
5.96
6.60
10.20
12.12
11.68
10.51
Depreciation
3.40
3.52
2.92
3.67
4.54
5.54
6.65
7.89
9.20
10.58
5.58
PBT
32.31
4.40
-0.29
-10.86
-92.36
-15.66
-15.86
-20.60
-9.30
-15.25
0.79
Tax
4.25
0.14
-1.94
6.00
-17.99
-1.97
-1.23
-2.78
-3.27
-1.93
0.80
Tax Rate
13.15%
3.18%
668.97%
1621.62%
19.48%
12.58%
5.71%
13.50%
35.16%
12.66%
101.27%
PAT
28.06
4.26
1.65
-5.63
-74.37
-13.69
-20.30
-17.81
-6.03
-13.32
0.10
PAT before Minority Interest
28.06
4.26
1.65
-5.63
-74.37
-13.69
-20.30
-17.81
-6.03
-13.32
-0.01
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.11
PAT Margin
18.22%
4.40%
4.14%
-28.09%
-591.18%
-21.15%
-13.73%
-18.72%
-3.49%
-8.36%
0.06%
PAT Growth
1,482.27%
158.18%
-
-
-
-
-
-
-
-
 
EPS
0.48
0.07
0.03
-0.10
-1.27
-0.23
-0.35
-0.30
-0.10
-0.23
0.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
57.42
17.67
-31.46
-50.15
23.88
37.49
58.31
75.48
79.36
92.68
Share Capital
41.93
33.24
15.83
15.83
15.83
15.83
15.83
15.83
15.83
15.83
Total Reserves
15.49
-15.57
-47.29
-65.97
8.05
21.67
42.48
59.66
63.53
76.85
Non-Current Liabilities
15.26
41.09
56.30
6.22
-0.12
-0.06
3.36
15.83
28.42
25.58
Secured Loans
11.50
27.50
29.25
0.00
0.00
0.00
0.37
0.75
1.26
1.72
Unsecured Loans
25.04
34.97
46.37
31.57
7.04
5.17
7.27
15.81
22.56
18.46
Long Term Provisions
0.13
0.17
0.28
0.35
0.67
0.63
0.26
0.39
0.31
0.26
Current Liabilities
43.98
40.15
42.59
132.78
152.41
154.67
162.43
159.22
132.38
126.88
Trade Payables
24.39
16.47
20.46
25.01
43.83
51.98
38.70
53.99
38.50
42.24
Other Current Liabilities
19.59
18.67
18.59
46.53
39.82
33.84
49.83
20.80
21.13
17.18
Short Term Borrowings
0.00
5.01
3.48
61.09
68.56
68.74
73.60
84.03
71.45
64.90
Short Term Provisions
0.01
0.01
0.07
0.16
0.20
0.11
0.29
0.39
1.29
2.56
Total Liabilities
116.66
98.91
67.43
88.85
176.17
192.10
224.49
250.89
242.41
247.39
Net Block
21.44
24.54
20.75
24.40
28.87
34.27
41.61
47.52
56.26
60.55
Gross Block
72.06
71.63
58.25
58.23
58.16
58.01
58.70
56.72
96.67
90.38
Accumulated Depreciation
50.62
47.09
37.50
33.83
29.29
23.75
17.10
9.20
40.41
29.83
Non Current Assets
24.88
27.68
23.94
28.16
32.71
37.82
51.69
58.24
67.36
83.55
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.02
Long Term Loans & Adv.
2.20
2.03
1.93
2.58
2.56
2.36
8.95
8.66
11.08
22.98
Other Non Current Assets
1.24
1.12
1.26
1.19
1.28
1.20
1.13
2.05
0.00
0.00
Current Assets
91.79
71.24
43.49
60.69
143.46
154.28
172.79
192.65
175.04
163.85
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
12.72
7.82
14.95
11.98
25.08
33.29
41.98
40.00
46.33
46.87
Sundry Debtors
59.90
25.32
19.76
40.22
110.02
110.22
112.00
133.83
108.95
98.15
Cash & Bank
0.34
28.64
0.33
0.16
0.36
0.32
0.50
0.88
2.68
3.38
Other Current Assets
18.84
0.03
0.04
0.04
8.00
10.45
18.31
17.93
17.08
15.46
Short Term Loans & Adv.
18.79
9.42
8.42
8.29
7.93
10.36
18.23
17.82
16.75
14.64
Net Current Assets
47.81
31.08
0.90
-72.09
-8.95
-0.39
10.37
33.43
42.67
36.97
Total Assets
116.67
98.92
67.43
88.85
176.17
192.10
224.48
250.89
242.40
247.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-32.40
-0.34
-21.33
-11.23
4.05
7.95
20.48
3.81
-2.98
-7.45
PBT
4.40
-0.29
-10.86
-92.36
-15.66
-15.86
-20.60
-9.30
-15.25
0.79
Adjustment
3.49
3.36
6.62
73.06
11.35
6.43
18.52
20.96
21.98
15.50
Changes in Working Capital
-40.29
-3.40
-17.03
8.07
8.29
17.73
23.27
-7.41
-9.40
-23.74
Cash after chg. in Working capital
-32.40
-0.33
-21.26
-11.23
3.99
8.30
21.19
4.25
-2.67
-7.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-0.01
-0.06
0.00
0.06
-0.35
-0.71
-0.44
-0.31
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
-0.32
-6.63
0.12
0.08
0.01
0.84
-1.82
-2.21
3.76
5.14
Net Fixed Assets
-0.43
-13.38
-0.02
-0.07
-0.15
-1.05
-1.98
37.96
-6.29
-20.60
Net Investments
-0.01
0.00
0.00
0.00
0.00
5.67
0.00
0.02
0.00
0.00
Others
0.12
6.75
0.14
0.15
0.16
-3.78
0.16
-40.19
10.05
25.74
Cash from Financing Activity
4.42
35.28
21.39
10.95
-4.02
-8.97
-19.04
-0.88
-1.48
-3.32
Net Cash Inflow / Outflow
-28.30
28.31
0.17
-0.20
0.03
-0.18
-0.38
0.72
-0.70
-5.63
Opening Cash & Equivalents
28.64
0.33
0.16
0.35
0.32
0.50
0.88
0.16
3.38
9.01
Closing Cash & Equivalent
0.34
28.64
0.33
0.16
0.36
0.32
0.50
0.88
2.68
3.38

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
1.37
0.53
-1.64
-2.62
1.51
2.37
3.68
4.77
5.01
5.86
ROA
3.96%
1.99%
-7.21%
-56.13%
-7.43%
-9.75%
-7.49%
-2.44%
-5.44%
0.00%
ROE
11.35%
0.00%
0.00%
0.00%
-44.61%
-42.38%
-26.63%
-7.79%
-15.49%
-0.01%
ROCE
4.93%
0.06%
2.01%
-121.40%
-9.18%
-11.86%
-6.57%
1.61%
-2.02%
6.45%
Fixed Asset Turnover
1.35
0.61
0.34
0.22
1.11
2.53
1.65
2.26
1.97
2.73
Receivable days
160.73
206.33
546.23
2179.02
620.99
274.20
471.45
256.09
205.57
166.44
Inventory Days
38.74
104.19
245.26
537.60
164.61
92.88
157.22
91.07
92.51
97.81
Payable days
86.89
175.88
448.82
538.42
228.80
102.97
153.49
111.28
88.08
115.28
Cash Conversion Cycle
112.57
134.63
342.67
2178.20
556.80
264.11
475.18
235.88
210.00
148.97
Total Debt/Equity
0.64
3.82
-2.51
-1.85
3.17
1.98
1.40
1.34
1.21
0.92
Interest Cover
309.03
0.12
1.68
-13.96
-1.63
-2.26
-1.02
0.23
-0.31
1.07

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Shah Metacorp - Quarterly Results
    16th Oct 2024, 19:23 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.