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%)

Shalimar Paints Ltd.

Paints

Rating :
N/A

BSE: 509874 | NSE: SHALPAINTS

NSE BSE
124.83
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  130.55
  •  131.05
  •  122.25
  •  130.24
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  190803
  •  240.21
  •  224.15
  •  97.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,038.02
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,176.50
  • N/A
  • 4.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.73%
  • 1.90%
  • 20.35%
  • FII
  • DII
  • Others
  • 0%
  • 0.03%
  • 1.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.13
  • 9.24
  • 14.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 9.87
  • 19.33

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.45
  • 14.10
  • 6.96

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.96
  • 2.71
  • 3.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -42.21
  • -69.38
  • -112.57

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
144.74
119.35
21.27%
128.33
125.63
2.15%
144.26
135.36
6.58%
145.88
129.09
13.01%
Expenses
157.57
139.44
13.00%
149.51
130.26
14.78%
166.75
141.37
17.95%
152.84
129.63
17.90%
EBITDA
-12.83
-20.09
-
-21.18
-4.63
-
-22.49
-6.01
-
-6.96
-0.54
-
EBIDTM
-8.86%
-16.83%
-16.50%
-3.69%
-15.59%
-4.44%
-4.77%
-0.42%
Other Income
1.39
2.27
-38.77%
0.86
1.61
-46.58%
2.64
3.44
-23.26%
1.60
0.97
64.95%
Interest
4.39
4.33
1.39%
2.88
3.97
-27.46%
2.17
3.87
-43.93%
2.49
3.60
-30.83%
Depreciation
3.79
3.47
9.22%
3.84
3.28
17.07%
4.40
3.18
38.36%
3.69
3.03
21.78%
PBT
-19.62
-25.62
-
-27.04
-10.27
-
-26.42
-9.62
-
-11.54
-6.20
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-19.62
-25.62
-
-27.04
-10.27
-
-26.42
-9.62
-
-11.54
-6.20
-
PATM
-13.56%
-21.47%
-21.07%
-8.17%
-18.31%
-7.11%
-7.91%
-4.80%
EPS
-2.34
-3.55
-
-3.23
-1.42
-
-3.16
-1.33
-
-1.38
-0.86
-

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
563.21
534.91
483.81
358.19
325.56
343.85
287.62
271.19
349.78
402.93
433.27
Net Sales Growth
10.56%
10.56%
35.07%
10.02%
-5.32%
19.55%
6.06%
-22.47%
-13.19%
-7.00%
 
Cost Of Goods Sold
410.40
387.76
356.60
268.53
222.70
232.28
220.56
208.88
219.48
235.23
275.93
Gross Profit
152.81
147.15
127.21
89.66
102.87
111.57
67.06
62.31
130.31
167.70
157.34
GP Margin
27.13%
27.51%
26.29%
25.03%
31.60%
32.45%
23.32%
22.98%
37.25%
41.62%
36.31%
Total Expenditure
626.67
589.08
498.56
380.58
321.95
377.69
349.33
305.29
336.26
372.87
424.45
Power & Fuel Cost
-
7.47
6.05
5.16
4.11
4.26
3.77
2.71
2.35
2.51
2.28
% Of Sales
-
1.40%
1.25%
1.44%
1.26%
1.24%
1.31%
1.00%
0.67%
0.62%
0.53%
Employee Cost
-
77.11
53.88
41.48
36.16
48.68
42.01
39.41
35.32
34.65
36.70
% Of Sales
-
14.42%
11.14%
11.58%
11.11%
14.16%
14.61%
14.53%
10.10%
8.60%
8.47%
Manufacturing Exp.
-
27.29
20.12
14.06
5.54
4.74
3.87
3.78
27.10
30.24
35.02
% Of Sales
-
5.10%
4.16%
3.93%
1.70%
1.38%
1.35%
1.39%
7.75%
7.51%
8.08%
General & Admin Exp.
-
32.78
26.62
18.79
23.04
18.71
15.81
15.92
13.81
14.95
16.40
% Of Sales
-
6.13%
5.50%
5.25%
7.08%
5.44%
5.50%
5.87%
3.95%
3.71%
3.79%
Selling & Distn. Exp.
-
54.07
32.76
29.15
29.12
36.10
23.76
23.53
29.24
48.58
51.45
% Of Sales
-
10.11%
6.77%
8.14%
8.94%
10.50%
8.26%
8.68%
8.36%
12.06%
11.87%
Miscellaneous Exp.
-
2.60
2.53
3.41
1.29
32.94
39.55
11.06
8.96
6.71
51.45
% Of Sales
-
0.49%
0.52%
0.95%
0.40%
9.58%
13.75%
4.08%
2.56%
1.67%
1.54%
EBITDA
-63.46
-54.17
-14.75
-22.39
3.61
-33.84
-61.71
-34.10
13.52
30.06
8.82
EBITDA Margin
-11.27%
-10.13%
-3.05%
-6.25%
1.11%
-9.84%
-21.46%
-12.57%
3.87%
7.46%
2.04%
Other Income
6.49
8.12
7.21
4.54
7.21
1.44
2.03
0.64
1.98
1.42
1.74
Interest
11.93
12.96
15.90
22.28
19.29
19.85
25.05
26.03
22.57
22.15
20.65
Depreciation
15.72
14.84
12.71
13.40
13.32
10.85
8.78
7.88
8.14
5.04
4.76
PBT
-84.62
-73.85
-36.15
-53.53
-21.78
-63.11
-93.50
-67.37
-15.21
4.28
-14.85
Tax
0.00
0.00
0.00
-0.59
26.08
-17.97
-27.40
-21.81
-5.52
-0.97
-4.26
Tax Rate
0.00%
0.00%
0.00%
0.97%
-109.67%
32.00%
25.10%
32.37%
36.29%
-22.66%
28.69%
PAT
-84.62
-73.85
-36.15
-60.35
-49.86
-38.18
-81.78
-45.55
-9.69
5.25
-10.58
PAT before Minority Interest
-84.62
-73.85
-36.15
-60.35
-49.86
-38.18
-81.78
-45.55
-9.69
5.25
-10.58
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
-15.02%
-13.81%
-7.47%
-16.85%
-15.32%
-11.10%
-28.43%
-16.80%
-2.77%
1.30%
-2.44%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-10.11
-8.82
-4.32
-7.21
-5.96
-4.56
-9.77
-5.44
-1.16
0.63
-1.26

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
393.18
352.55
350.79
223.07
272.87
305.26
138.04
183.83
66.05
61.61
Share Capital
16.74
14.44
14.44
10.86
10.86
10.73
3.79
3.79
3.79
3.79
Total Reserves
374.53
300.61
336.30
212.08
261.80
294.31
133.97
179.65
62.09
57.82
Non-Current Liabilities
32.13
23.57
90.90
10.77
-19.82
-1.32
31.52
52.21
38.13
23.69
Secured Loans
20.38
14.62
29.19
24.05
18.20
18.09
19.74
23.67
33.57
18.43
Unsecured Loans
0.00
0.00
52.86
0.00
0.00
0.00
5.20
0.00
0.00
0.00
Long Term Provisions
7.56
6.02
5.31
6.09
6.13
6.03
6.71
6.75
7.72
7.47
Current Liabilities
244.25
247.55
205.01
277.50
262.42
287.57
349.62
323.82
283.66
294.21
Trade Payables
134.73
100.02
97.54
111.83
96.10
97.64
139.52
129.07
156.88
157.70
Other Current Liabilities
29.43
81.13
26.24
36.06
35.82
33.26
32.84
31.02
32.71
26.60
Short Term Borrowings
70.78
55.51
68.75
99.64
100.70
126.83
150.03
137.13
94.02
109.85
Short Term Provisions
9.31
10.89
12.48
29.97
29.80
29.85
27.23
26.60
0.05
0.06
Total Liabilities
669.56
623.67
646.70
511.34
515.47
591.51
519.18
559.86
387.84
379.51
Net Block
274.74
272.12
275.54
283.29
294.65
245.72
249.61
221.72
74.61
76.07
Gross Block
355.38
345.30
336.10
331.41
329.46
269.65
264.96
229.26
134.59
132.01
Accumulated Depreciation
80.64
73.18
60.56
48.12
34.81
23.93
15.36
7.54
59.98
55.94
Non Current Assets
324.61
279.45
280.70
285.22
296.58
275.90
252.95
245.35
86.47
79.24
Capital Work in Progress
34.94
1.71
0.17
0.35
0.10
23.58
0.67
13.74
5.53
0.77
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.20
0.20
Long Term Loans & Adv.
14.41
5.21
4.38
1.51
1.82
6.28
2.25
9.67
6.12
2.20
Other Non Current Assets
0.52
0.41
0.61
0.07
0.00
0.31
0.42
0.22
0.00
0.00
Current Assets
344.95
344.22
366.01
226.12
218.90
315.61
266.23
314.49
301.36
300.21
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.92
0.00
0.00
Inventories
116.48
113.58
95.33
88.81
86.62
71.36
74.01
92.55
110.92
105.98
Sundry Debtors
109.85
107.52
78.49
79.69
71.50
99.01
105.84
124.70
143.24
153.62
Cash & Bank
56.18
23.42
162.42
7.70
4.58
91.01
19.16
11.80
9.03
0.98
Other Current Assets
62.44
4.87
7.51
7.43
56.21
54.22
67.23
82.52
38.17
39.64
Short Term Loans & Adv.
59.38
94.83
22.26
42.50
45.41
42.78
39.62
43.31
17.06
18.27
Net Current Assets
100.70
96.67
160.99
-51.38
-43.52
28.03
-83.38
-9.33
17.70
6.00
Total Assets
669.56
623.67
646.71
511.34
515.48
591.51
519.18
559.86
387.84
379.51

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
17.68
-47.93
-61.80
15.90
-9.30
-93.99
35.83
34.36
37.63
37.96
PBT
-73.85
-36.15
-60.94
-23.78
-56.16
-109.18
-67.37
-15.21
4.28
-14.85
Adjustment
25.06
25.33
42.88
32.18
56.58
72.63
33.68
30.85
25.98
23.17
Changes in Working Capital
66.37
-36.57
-43.50
7.65
-9.64
-57.38
69.17
18.78
7.37
25.38
Cash after chg. in Working capital
17.58
-47.39
-61.56
16.05
-9.21
-93.93
35.48
34.42
37.63
33.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.10
-0.54
-0.24
-0.15
-0.08
-0.06
0.35
-0.05
0.00
4.26
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
-51.35
-83.78
-5.75
-4.94
-27.90
-33.70
-10.53
-16.00
-6.93
-25.78
Net Fixed Assets
-43.31
-10.73
-4.51
-2.20
-36.34
-27.59
-22.63
-82.78
-5.69
-28.28
Net Investments
-0.01
-0.02
-4.99
-0.04
-0.04
-0.05
2.88
-2.76
0.00
0.00
Others
-8.03
-73.03
3.75
-2.70
8.48
-6.06
9.22
69.54
-1.24
2.50
Cash from Financing Activity
62.81
-6.87
224.69
-11.12
-45.76
197.88
-17.87
-18.89
-22.66
-15.67
Net Cash Inflow / Outflow
29.14
-138.58
157.13
-0.16
-82.95
70.19
7.44
-0.52
8.05
-3.49
Opening Cash & Equivalents
21.21
159.79
2.65
2.81
85.76
15.58
8.14
8.67
0.98
4.47
Closing Cash & Equivalent
50.35
21.21
159.79
2.65
2.81
85.76
15.58
8.14
9.03
0.98

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.)
33.76
28.58
48.57
41.06
50.21
56.87
55.30
69.58
23.92
22.30
ROA
-11.42%
-5.69%
-10.42%
-9.71%
-6.90%
-14.73%
-8.44%
-2.05%
1.37%
-2.78%
ROE
-30.21%
-12.98%
-21.04%
-20.12%
-13.22%
-36.94%
-28.37%
-7.87%
8.63%
-16.39%
ROCE
-15.81%
-4.50%
-8.88%
-1.20%
-8.53%
-21.72%
-12.31%
2.65%
13.60%
3.15%
Fixed Asset Turnover
1.79
1.60
1.21
1.09
1.27
1.20
1.27
2.17
3.61
4.76
Receivable days
63.30
62.17
71.43
76.50
81.50
116.39
134.38
124.07
112.73
109.68
Inventory Days
67.00
69.82
83.16
88.76
75.51
82.59
97.09
94.22
82.37
79.59
Payable days
110.49
101.11
142.30
170.41
91.86
135.19
163.63
140.57
136.42
129.18
Cash Conversion Cycle
19.82
30.88
12.29
-5.14
65.14
63.80
67.85
77.72
58.68
60.08
Total Debt/Equity
0.37
0.67
0.47
0.59
0.44
0.50
1.30
0.93
2.17
2.21
Interest Cover
-4.70
-1.27
-1.73
-0.23
-1.83
-3.36
-1.59
0.33
1.19
0.28

Annual Reports:

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

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.