Nifty

:

24213.30

Sensex

:

79476.63

217.95 (0.91%)
694.39 (0.88%)

Login

Nifty
Sensex

:
:

24213.30
79476.63

217.95 (0.91%)
694.39 (0.88%)

Shalimar Productions Ltd.

Film Production, Distribution & Entertainment

Rating :

N/A

BSE: 512499 | NSE: Not Listed

Watchlist

NSE BSE

0.62

05-Nov-2024

Open
High
Low
Previous Close

0.61
0.62
0.6
0.61

Volume
Traded Value (lacs)
52 Week High
52 Week Low

3424382
2119521
0.76
0.49

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

61.03
222.73
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

61.67
N/A
0.60

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.79
-23.14
-21.23

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-10.02
17.98
5.92

PAT CAGR (%)

10 Years
5 Years
3 Years

-7.93
47.58
5.27

P:E (Median)

8 Years
5 Years
3 Years

178.41
175.33
175.33

P:BV (Average)

8 Years
5 Years
3 Years

0.54
0.54
0.57

EV:EBITDA (Average)

8 Years
5 Years
3 Years

167.53
114.81
59.93

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 1.02 0.00 0 1.18 0.80 47.50% 0.25 0.31 -19.35% 0.66 0.37 78.38%
Expenses 1.20 0.36 233.33% 0.57 0.59 -3.39% 0.13 0.29 -55.17% 0.84 0.50 68.00%
EBITDA -0.18 -0.36 - 0.60 0.21 185.71% 0.12 0.02 500.00% -0.18 -0.13 -
EBIDTM -17.20% 0.00% 51.19% 25.75% 46.40% 6.54% -26.82% -35.79%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.02 0.02 0.00% 0.04 0.02 100.00% 0.02 0.02 0.00% 0.02 0.02 0.00%
PBT -0.20 -0.37 - 0.57 0.19 200.00% 0.10 0.01 900.00% -0.19 -0.14 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -0.20 -0.37 - 0.57 0.19 200.00% 0.10 0.01 900.00% -0.19 -0.14 -
PATM -19.45% 0.00% 48.13% 23.88% 39.60% 1.63% -29.24% -39.07%
EPS 0.00 0.00 0 0.01 0.00 0 0.00 0.00 0 0.00 0.00 0

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 3.11 2.18 4.93 4.46 4.86 8.13 10.15 4.43 2.66 3.47 1.13 Net Sales Growth 110.14% -55.78% 10.54% -8.23% -40.22% -19.90% 129.12% 66.54% -23.34% 207.08% Cost Of Goods Sold 1.84 1.39 4.49 4.07 4.59 7.93 9.82 4.17 2.25 2.71 0.28 Gross Profit 1.27 0.79 0.44 0.39 0.27 0.19 0.33 0.26 0.41 0.76 0.85 GP Margin 40.84% 36.24% 8.92% 8.74% 5.56% 2.34% 3.25% 5.87% 15.41% 21.90% 75.22% Total Expenditure 2.74 2.02 4.78 4.34 4.81 8.06 10.01 4.34 2.53 3.19 0.67 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.17 0.12 0.11 0.06 0.05 0.07 0.05 0.06 0.13 0.16 % Of Sales - 7.80% 2.43% 2.47% 1.23% 0.62% 0.69% 1.13% 2.26% 3.75% 14.16% Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% General & Admin Exp. - 0.46 0.17 0.15 0.16 0.06 0.12 0.12 0.13 0.27 0.15 % Of Sales - 21.10% 3.45% 3.36% 3.29% 0.74% 1.18% 2.71% 4.89% 7.78% 13.27% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0.88% Miscellaneous Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.08 0.01 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 3.01% 2.31% 7.08% EBITDA 0.36 0.16 0.15 0.12 0.05 0.07 0.14 0.09 0.13 0.28 0.46 EBITDA Margin 11.58% 7.34% 3.04% 2.69% 1.03% 0.86% 1.38% 2.03% 4.89% 8.07% 40.71% Other Income 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.03 0.02 0.01 0.00 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.10 0.06 0.05 0.05 0.06 0.06 0.07 0.08 0.12 0.17 0.17 PBT 0.28 0.10 0.09 0.08 -0.01 0.02 0.07 0.04 0.03 0.12 0.29 Tax 0.00 0.03 0.03 0.02 0.00 0.00 0.02 0.01 -0.08 0.06 0.13 Tax Rate 0.00% 30.00% 33.33% 25.00% 0.00% 0.00% 28.57% 25.00% -266.67% 50.00% 44.83% PAT 0.28 0.07 0.06 0.06 -0.01 0.01 0.05 0.03 0.11 0.06 0.16 PAT before Minority Interest 0.28 0.07 0.06 0.06 -0.01 0.01 0.05 0.03 0.11 0.06 0.16 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 9.00% 3.21% 1.22% 1.35% -0.21% 0.12% 0.49% 0.68% 4.14% 1.73% 14.16% PAT Growth 190.32% 16.67% 0.00% - - -80.00% 66.67% -72.73% 83.33% -62.50% EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 101.99 101.91 101.24 101.18 101.19 101.18 101.13 101.11 101.00 100.94 Share Capital 98.43 98.43 98.43 98.43 98.43 98.43 98.43 98.43 98.43 98.43 Total Reserves 3.55 3.48 2.81 2.75 2.76 2.75 2.70 2.67 2.57 2.50 Non-Current Liabilities 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.23 0.19 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.14 0.11 Current Liabilities 2.09 2.85 4.26 0.24 1.48 5.41 3.43 1.87 1.89 0.18 Trade Payables 1.68 2.73 4.06 0.02 1.37 4.72 2.99 1.74 1.78 0.00 Other Current Liabilities 0.15 0.11 0.20 0.09 0.09 0.07 0.05 0.00 0.00 0.07 Short Term Borrowings 0.26 0.01 0.00 0.13 0.02 0.61 0.39 0.07 0.10 0.10 Short Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.06 0.00 0.00 Total Liabilities 104.17 104.85 105.59 101.51 102.76 106.68 104.65 103.07 103.12 101.31 Net Block 61.77 61.83 61.88 61.93 61.99 62.05 62.12 62.21 62.33 62.50 Gross Block 63.45 63.45 63.45 63.45 63.45 63.45 63.45 63.45 63.45 63.45 Accumulated Depreciation 1.67 1.61 1.56 1.51 1.46 1.39 1.32 1.24 1.11 0.94 Non Current Assets 70.46 69.59 67.42 66.71 66.77 66.98 70.35 71.77 72.62 72.75 Capital Work in Progress 2.21 2.21 2.21 2.21 2.21 2.21 2.21 2.21 2.21 2.21 Non Current Investment 4.57 4.27 1.88 1.89 1.89 1.89 3.54 4.12 4.14 4.14 Long Term Loans & Adv. 1.91 1.28 1.44 0.67 0.68 0.83 2.47 3.23 3.93 3.89 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 33.71 35.26 38.18 34.81 36.00 39.70 34.31 31.30 30.50 28.55 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 23.27 25.03 24.41 24.43 24.01 29.13 27.86 27.62 26.61 25.95 Sundry Debtors 2.34 3.90 6.64 3.58 5.17 7.83 4.05 1.36 1.37 0.03 Cash & Bank 0.00 0.01 0.07 0.03 0.09 0.09 0.10 0.02 0.14 0.04 Other Current Assets 8.09 0.33 0.38 0.44 6.72 2.65 2.30 2.30 2.38 2.54 Short Term Loans & Adv. 7.97 5.99 6.67 6.33 6.23 2.16 1.75 1.75 1.75 1.83 Net Current Assets 31.62 32.41 33.92 34.57 34.52 34.29 30.88 29.43 28.61 28.37 Total Assets 104.17 104.85 105.60 101.52 102.77 106.68 104.66 103.07 103.12 101.30

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -0.25 2.32 0.04 0.07 0.01 -0.01 -0.51 -0.19 0.16 1.36 PBT 0.07 0.06 0.08 -0.01 0.02 0.07 0.04 0.03 0.12 0.29 Adjustment 0.06 0.66 0.05 0.06 0.06 0.07 0.08 0.12 0.17 0.17 Changes in Working Capital -0.44 1.60 -0.06 0.02 -0.07 -0.15 -0.61 -0.34 -0.13 0.90 Cash after chg. in Working capital -0.31 2.32 0.06 0.07 0.01 -0.01 -0.49 -0.19 0.16 1.36 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 0.00 -0.02 0.00 0.00 0.00 -0.02 0.00 0.00 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 0.00 -2.38 0.00 0.00 0.00 0.00 0.59 0.02 -0.01 -1.30 Net Fixed Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments -0.30 -2.39 0.01 0.00 0.00 1.65 0.58 0.02 0.00 -1.30 Others 0.30 0.01 -0.01 0.00 0.00 -1.65 0.01 0.00 -0.01 0.00 Cash from Financing Activity 0.25 0.00 0.00 -0.13 0.00 0.00 0.00 0.06 -0.06 -0.13 Net Cash Inflow / Outflow -0.01 -0.06 0.04 -0.07 0.01 -0.01 0.08 -0.12 0.10 -0.07 Opening Cash & Equivalents 0.01 0.07 0.03 0.09 0.09 0.10 0.02 0.14 0.04 0.11 Closing Cash & Equivalent 0.00 0.01 0.07 0.03 0.09 0.09 0.10 0.02 0.14 0.04

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 1.04 1.04 1.03 1.03 1.03 1.03 1.03 1.03 1.03 1.03 ROA 0.07% 0.06% 0.06% -0.01% 0.01% 0.05% 0.03% 0.10% 0.06% 0.16% ROE 0.07% 0.06% 0.06% -0.01% 0.01% 0.05% 0.03% 0.11% 0.06% 0.16% ROCE 0.10% 0.09% 0.08% -0.01% 0.02% 0.07% 0.04% 0.03% 0.12% 0.29% Fixed Asset Turnover 0.03 0.08 0.07 0.08 0.13 0.16 0.07 0.04 0.05 0.02 Receivable days 522.69 390.39 417.73 328.58 291.80 213.65 223.13 187.38 73.34 8.05 Inventory Days 4045.03 1831.51 1996.09 1818.95 1192.95 1024.69 2286.02 3717.10 2762.50 8456.36 Payable days 580.41 275.74 182.35 55.18 137.44 124.79 199.78 258.83 116.64 1.14 Cash Conversion Cycle 3987.31 1946.15 2231.47 2092.35 1347.32 1113.55 2309.38 3645.64 2719.21 8463.28 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 Interest Cover 491.00 19.67 264.75 -449.92 0.00 2014.96 0.00 0.00 0.00 0.00

Top Investors:

sathiamurthi.r.

madhusudhan chakravarthy

toli consultants private limited

ravinder kumar gupta

Annual Reports:

News Update:

Shalimar Productions - Quarterly Results
8th Aug 2024, 17:17 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.

Feedback