Nifty

:

23155.35

Sensex

:

76404.99

130.70 (0.57%)
566.63 (0.75%)

Login

Nifty
Sensex

:
:

23155.35
76404.99

130.70 (0.57%)
566.63 (0.75%)

Shalimar Wires Industries Ltd.

Metal - Non Ferrous

Rating :

N/A

BSE: 532455 | NSE: Not Listed

Watchlist

NSE BSE

24.15

22-Jan-2025

Open
High
Low
Previous Close

23.92
24.49
23.00
23.45

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

10003
2.40
38.88
19.70

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

103.25
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

186.39
N/A
2.90

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.13
2.97
9.76

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.19
15.13
24.57

PAT CAGR (%)

10 Years
5 Years
3 Years

7.70
-
-

P:E (Median)

8 Years
5 Years
3 Years

0.40
-
11.94

P:BV (Average)

8 Years
5 Years
3 Years

1.93
1.93
2.57

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.86
9.22
8.33

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 30.77 33.34 -7.71% 33.94 31.61 7.37% 34.21 31.07 10.11% 29.35 30.33 -3.23%
Expenses 24.43 25.91 -5.71% 26.67 24.73 7.84% 33.27 25.40 30.98% 24.39 24.79 -1.61%
EBITDA 6.34 7.43 -14.67% 7.27 6.88 5.67% 0.94 5.67 -83.42% 4.96 5.54 -10.47%
EBIDTM 20.60% 22.27% 21.43% 21.75% 2.74% 18.24% 16.90% 18.26%
Other Income 0.44 0.76 -42.11% 0.41 0.51 -19.61% 3.13 1.07 192.52% 0.39 0.93 -58.06%
Interest 3.04 3.45 -11.88% 3.39 3.45 -1.74% 2.23 5.97 -62.65% 3.45 3.00 15.00%
Depreciation 3.48 3.00 16.00% 3.48 3.00 16.00% 3.92 2.59 51.35% 3.00 2.40 25.00%
PBT 0.25 1.73 -85.55% 0.81 0.94 -13.83% -0.10 4.19 - -1.10 1.07 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.25 1.73 -85.55% 0.81 0.94 -13.83% -0.10 4.19 - -1.10 1.07 -
PATM 0.82% 5.19% 2.40% 2.97% -0.30% 13.50% -3.74% 3.52%
EPS 0.06 0.40 -85.00% 0.19 0.22 -13.64% -0.02 0.98 - -0.26 0.25 -

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 128.27 128.50 120.80 97.17 88.43 110.99 115.35 105.36 102.16 96.02 94.43 Net Sales Growth 1.52% 6.37% 24.32% 9.88% -20.33% -3.78% 9.48% 3.13% 6.39% 1.68% Cost Of Goods Sold 35.33 36.73 37.78 32.52 28.44 33.30 35.43 35.28 30.27 27.24 27.59 Gross Profit 92.94 91.78 83.02 64.65 59.99 77.69 79.91 70.08 71.89 68.77 66.84 GP Margin 72.46% 71.42% 68.73% 66.53% 67.84% 70.00% 69.28% 66.51% 70.37% 71.62% 70.78% Total Expenditure 108.76 108.31 98.32 90.44 82.63 101.01 109.95 106.45 91.11 83.48 79.68 Power & Fuel Cost - 5.00 4.72 4.29 3.76 4.76 4.32 4.27 4.28 4.18 3.91 % Of Sales - 3.89% 3.91% 4.41% 4.25% 4.29% 3.75% 4.05% 4.19% 4.35% 4.14% Employee Cost - 25.46 24.15 22.15 22.50 27.81 26.96 25.91 23.09 22.41 20.10 % Of Sales - 19.81% 19.99% 22.80% 25.44% 25.06% 23.37% 24.59% 22.60% 23.34% 21.29% Manufacturing Exp. - 7.02 7.44 7.26 6.12 7.54 7.64 6.84 13.83 11.98 12.32 % Of Sales - 5.46% 6.16% 7.47% 6.92% 6.79% 6.62% 6.49% 13.54% 12.48% 13.05% General & Admin Exp. - 19.64 14.33 13.04 10.88 16.28 25.24 14.35 8.70 9.32 7.91 % Of Sales - 15.28% 11.86% 13.42% 12.30% 14.67% 21.88% 13.62% 8.52% 9.71% 8.38% Selling & Distn. Exp. - 3.59 3.46 3.14 3.35 3.59 3.76 2.79 2.79 2.79 2.42 % Of Sales - 2.79% 2.86% 3.23% 3.79% 3.23% 3.26% 2.65% 2.73% 2.91% 2.56% Miscellaneous Exp. - 10.87 6.43 8.04 7.57 7.73 6.60 17.01 8.16 5.55 2.42 % Of Sales - 8.46% 5.32% 8.27% 8.56% 6.96% 5.72% 16.14% 7.99% 5.78% 5.75% EBITDA 19.51 20.19 22.48 6.73 5.80 9.98 5.40 -1.09 11.05 12.54 14.75 EBITDA Margin 15.21% 15.71% 18.61% 6.93% 6.56% 8.99% 4.68% -1.03% 10.82% 13.06% 15.62% Other Income 4.37 4.79 2.80 3.86 2.43 7.05 3.34 3.31 4.46 1.51 1.22 Interest 12.11 12.58 14.97 12.59 15.79 11.73 8.81 7.97 7.32 8.01 8.62 Depreciation 13.88 12.92 9.79 8.53 9.13 8.64 5.05 5.36 6.33 5.94 5.99 PBT -0.14 -0.51 0.52 -10.53 -16.68 -3.34 -5.13 -11.11 1.87 0.11 1.36 Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT -0.14 1.47 6.53 -0.08 -16.68 -3.34 -5.13 203.47 21.77 0.11 0.70 PAT before Minority Interest -0.14 1.47 6.53 -0.08 -16.68 -3.34 -5.13 203.47 21.77 0.11 0.70 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 -0.11% 1.14% 5.41% -0.08% -18.86% -3.01% -4.45% 193.12% 21.31% 0.11% 0.74% PAT Growth -101.77% -77.49% - - - - - 834.63% 19,690.91% -84.29% EPS -0.03 0.34 1.53 -0.02 -3.90 -0.78 -1.20 47.54 5.09 0.03 0.16

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 34.59 32.57 26.20 26.29 42.98 45.99 51.33 -124.25 -146.02 -145.79 Share Capital 8.55 8.55 8.55 8.55 8.55 8.55 8.55 36.86 36.86 36.86 Total Reserves 26.04 24.02 17.65 17.74 34.43 37.44 42.78 -161.11 -182.88 -182.65 Non-Current Liabilities 81.38 87.92 80.39 82.29 85.74 86.06 74.25 60.74 66.36 46.31 Secured Loans 1.29 3.64 6.02 9.96 13.16 16.50 24.93 33.37 41.91 31.98 Unsecured Loans 74.35 78.47 68.54 63.81 64.37 61.30 40.34 18.80 14.43 4.65 Long Term Provisions 5.74 5.80 5.79 6.38 6.05 6.13 6.37 5.89 6.28 5.20 Current Liabilities 59.43 48.01 64.42 78.71 69.48 45.35 32.95 229.70 228.44 242.42 Trade Payables 33.67 27.81 38.03 39.63 40.85 22.19 15.45 11.81 10.62 10.47 Other Current Liabilities 13.24 15.17 20.44 31.71 22.23 17.94 15.37 215.10 215.68 231.44 Short Term Borrowings 11.49 3.70 5.00 6.23 4.73 3.70 1.16 1.37 1.25 0.00 Short Term Provisions 1.03 1.33 0.96 1.15 1.67 1.52 0.98 1.43 0.89 0.51 Total Liabilities 175.40 168.50 171.01 187.29 198.20 177.40 158.53 166.19 148.78 142.94 Net Block 88.70 93.82 70.81 76.60 68.02 73.44 45.83 48.49 49.33 40.73 Gross Block 251.05 243.53 210.77 211.28 202.45 201.91 169.50 169.23 169.18 155.16 Accumulated Depreciation 162.35 149.71 139.97 134.68 134.42 128.47 123.67 120.74 119.85 114.42 Non Current Assets 100.45 99.99 106.03 111.05 115.50 101.63 64.81 65.48 70.52 70.91 Capital Work in Progress 1.18 0.21 29.92 28.12 40.91 20.92 6.97 6.21 10.17 17.48 Non Current Investment 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.04 Long Term Loans & Adv. 9.00 5.94 4.89 6.06 5.87 7.05 9.30 9.36 9.12 9.00 Other Non Current Assets 1.55 0.00 0.39 0.25 0.68 0.21 2.70 1.41 1.88 3.67 Current Assets 74.95 68.50 64.99 76.24 82.70 75.78 93.73 100.71 78.26 72.03 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 42.51 36.79 33.59 33.05 35.08 27.40 24.96 27.14 30.18 29.46 Sundry Debtors 25.56 25.43 26.36 32.53 28.80 30.17 32.82 40.27 39.11 35.11 Cash & Bank 4.03 3.56 1.96 6.47 8.63 9.12 32.77 28.35 4.24 1.58 Other Current Assets 2.85 1.63 1.31 2.14 10.19 9.09 3.18 4.95 4.73 5.88 Short Term Loans & Adv. 1.08 1.10 1.78 2.04 1.91 2.81 2.43 3.65 3.54 4.01 Net Current Assets 15.52 20.49 0.56 -2.48 13.22 30.43 60.78 -128.99 -150.18 -170.39 Total Assets 175.40 168.49 171.02 187.29 198.20 177.41 158.54 166.19 148.78 142.94

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 25.00 17.84 23.35 20.40 30.76 15.63 240.91 14.49 -3.25 34.86 PBT 1.47 6.53 -0.08 -16.68 -3.34 -5.13 203.47 21.77 -0.23 -0.39 Adjustment 27.20 30.42 31.04 24.92 17.81 12.91 236.38 -8.07 13.62 15.43 Changes in Working Capital -3.49 -19.40 -7.51 12.27 16.29 7.44 -198.54 1.12 -16.34 19.83 Cash after chg. in Working capital 25.18 17.55 23.44 20.50 30.76 15.22 241.30 14.82 -2.95 34.88 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.18 0.29 -0.10 -0.10 -0.01 0.41 -0.39 -0.33 -0.30 -0.02 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 -8.63 -3.01 -4.32 -4.52 -20.26 -45.54 -1.60 1.10 -7.05 -12.68 Net Fixed Assets -8.49 -3.05 -1.29 3.96 -20.53 -46.36 -1.03 3.91 -6.71 -12.10 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.01 Others -0.14 0.04 -3.03 -8.48 0.27 0.82 -0.57 -2.81 -0.36 -0.59 Cash from Financing Activity -15.90 -13.23 -23.54 -18.04 -10.98 6.25 -234.89 8.53 12.95 -22.83 Net Cash Inflow / Outflow 0.47 1.60 -4.52 -2.16 -0.48 -23.66 4.42 24.11 2.66 -0.66 Opening Cash & Equivalents 3.56 1.96 6.47 8.63 9.12 32.77 28.35 4.24 1.58 2.24 Closing Cash & Equivalent 4.03 3.56 1.96 6.47 8.63 9.12 32.77 28.35 4.24 1.58

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 8.09 7.62 6.13 6.15 10.05 10.76 12.01 -40.84 -46.63 -46.57 ROA 0.85% 3.85% -0.05% -8.66% -1.78% -3.05% 125.31% 13.82% 0.07% 0.52% ROE 4.37% 22.22% -0.32% -48.17% -7.50% -10.54% 0.00% 0.00% 0.00% 0.00% ROCE 11.34% 18.46% 11.40% -0.73% 6.20% 2.87% 786.93% 0.00% 0.00% 0.00% Fixed Asset Turnover 0.52 0.53 0.46 0.43 0.55 0.69 0.64 0.66 0.65 0.68 Receivable days 72.41 78.24 110.60 126.57 96.97 89.40 123.43 128.92 127.90 113.02 Inventory Days 112.63 106.33 125.15 140.60 102.74 74.31 87.98 93.10 102.78 100.77 Payable days 305.48 318.05 435.71 516.26 345.48 82.01 61.36 50.78 50.73 46.37 Cash Conversion Cycle -120.45 -133.49 -199.96 -249.10 -145.77 81.70 150.05 171.24 179.95 167.42 Total Debt/Equity 2.59 2.79 3.18 3.18 2.14 1.96 1.36 -0.46 -0.47 -0.38 Interest Cover 1.12 1.44 0.99 -0.06 0.72 0.42 26.53 3.98 1.01 1.08

Top Investors:

asset reconstruction company (india) ltd

life insurance corporation of india

Annual Reports:

News Update:

No Latest News!

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