Nifty

:

23851.65

Sensex

:

78553.20

414.45 (1.77%)
1508.91 (1.96%)

Login

Nifty
Sensex

:
:

23851.65
78553.20

414.45 (1.77%)
1508.91 (1.96%)

Shilchar Technologies Ltd.

Electric Equipment

Rating :

N/A

BSE: 531201 | NSE: Not Listed

Watchlist

NSE BSE

6415.20

06-Feb-2025

Open
High
Low
Previous Close

6340.00
6415.20
6298.00
6109.75

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

18205
1163.64
8899.00
4206.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,640.49
39.83
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,580.84
0.21%
15.92

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

14.13
40.97
30.11

EBITDA CAGR (%)

10 Years
5 Years
3 Years

29.92
106.06
42.31

PAT CAGR (%)

10 Years
5 Years
3 Years

31.80
127.74
87.05

P:E (Median)

8 Years
5 Years
3 Years

18.42
19.27
26.31

P:BV (Average)

8 Years
5 Years
3 Years

7.27
7.44
11.53

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.99
16.27
20.98

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 120.48
P/E Ratio 68.65
Revenue 397
EBITDA 113
Net Income 92
ROA 39.1
P/B Ratio 30.1
ROE 55.52
FCFF 67.06
FCFF Yield 1.07

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 153.74 117.96 30.33% 130.56 106.28 22.85% 106.99 67.22 59.16% 105.43 94.99 10.99%
Expenses 110.65 85.60 29.26% 89.63 76.59 17.03% 77.49 47.30 63.83% 74.08 73.81 0.37%
EBITDA 43.09 32.36 33.16% 40.93 29.68 37.90% 29.50 19.91 48.17% 31.35 21.18 48.02%
EBIDTM 28.03% 27.43% 31.35% 27.93% 27.57% 29.62% 29.74% 22.30%
Other Income 4.71 3.16 49.05% 3.78 3.63 4.13% 3.39 2.57 31.91% 3.47 1.43 142.66%
Interest 0.08 0.03 166.67% 0.11 0.07 57.14% 0.08 0.06 33.33% 0.06 0.06 0.00%
Depreciation 0.95 0.65 46.15% 0.79 0.64 23.44% 0.69 0.65 6.15% 0.66 0.63 4.76%
PBT 46.77 34.84 34.24% 43.81 32.60 34.39% 32.11 21.77 47.50% 34.11 21.92 55.61%
Tax 12.00 8.75 37.14% 11.08 8.20 35.12% 8.13 5.39 50.83% 9.09 5.64 61.17%
PAT 34.77 26.09 33.27% 32.73 24.39 34.19% 23.98 16.38 46.40% 25.02 16.28 53.69%
PATM 22.62% 22.12% 25.07% 22.95% 22.41% 24.37% 23.73% 17.14%
EPS 45.75 34.33 33.27% 43.07 32.10 34.17% 31.55 21.55 46.40% 32.92 21.42 53.69%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 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 496.72 396.88 280.24 180.18 117.81 71.28 118.39 87.53 109.19 101.64 105.87 Net Sales Growth 28.53% 41.62% 55.53% 52.94% 65.28% -39.79% 35.26% -19.84% 7.43% -4.00% Cost Of Goods Sold 310.99 249.96 199.09 140.10 90.80 51.30 86.43 62.99 77.69 70.37 83.77 Gross Profit 185.73 146.92 81.16 40.08 27.01 19.97 31.96 24.55 31.50 31.28 22.10 GP Margin 37.39% 37.02% 28.96% 22.24% 22.93% 28.02% 27.00% 28.05% 28.85% 30.78% 20.87% Total Expenditure 351.85 283.58 227.16 160.77 108.32 68.23 104.20 78.11 91.57 88.41 97.60 Power & Fuel Cost - 1.05 1.07 0.94 0.88 0.82 0.98 0.50 0.51 0.50 0.52 % Of Sales - 0.26% 0.38% 0.52% 0.75% 1.15% 0.83% 0.57% 0.47% 0.49% 0.49% Employee Cost - 14.13 11.62 7.70 6.67 6.79 5.77 4.53 4.43 2.45 2.42 % Of Sales - 3.56% 4.15% 4.27% 5.66% 9.53% 4.87% 5.18% 4.06% 2.41% 2.29% Manufacturing Exp. - 10.17 7.48 6.21 5.20 4.61 5.51 5.53 4.89 5.30 6.25 % Of Sales - 2.56% 2.67% 3.45% 4.41% 6.47% 4.65% 6.32% 4.48% 5.21% 5.90% General & Admin Exp. - 2.50 2.19 1.10 0.91 1.30 1.49 1.35 1.45 2.82 2.31 % Of Sales - 0.63% 0.78% 0.61% 0.77% 1.82% 1.26% 1.54% 1.33% 2.77% 2.18% Selling & Distn. Exp. - 3.25 2.80 2.77 2.25 1.09 1.49 1.77 1.34 1.56 2.04 % Of Sales - 0.82% 1.00% 1.54% 1.91% 1.53% 1.26% 2.02% 1.23% 1.53% 1.93% Miscellaneous Exp. - 2.51 2.90 1.94 1.61 2.31 2.54 1.45 1.28 5.42 2.04 % Of Sales - 0.63% 1.03% 1.08% 1.37% 3.24% 2.15% 1.66% 1.17% 5.33% 0.27% EBITDA 144.87 113.30 53.08 19.41 9.49 3.05 14.19 9.42 17.62 13.23 8.27 EBITDA Margin 29.17% 28.55% 18.94% 10.77% 8.06% 4.28% 11.99% 10.76% 16.14% 13.02% 7.81% Other Income 15.35 12.83 8.08 3.35 2.41 2.99 1.72 1.15 3.41 2.98 2.89 Interest 0.33 0.21 0.60 1.07 2.16 1.46 2.80 1.26 0.66 0.75 0.68 Depreciation 3.09 2.60 2.40 2.58 2.51 2.59 2.43 1.16 1.36 1.39 1.53 PBT 156.80 123.32 58.16 19.12 7.23 1.99 10.67 8.16 19.01 14.07 8.96 Tax 40.30 31.44 15.04 5.08 1.71 0.49 2.93 2.29 6.73 4.99 3.16 Tax Rate 25.70% 25.49% 25.86% 26.57% 23.65% 24.62% 27.46% 28.06% 35.40% 35.42% 35.23% PAT 116.50 91.89 43.12 14.04 5.52 1.50 7.75 5.87 12.29 9.09 5.81 PAT before Minority Interest 116.50 91.89 43.12 14.04 5.52 1.50 7.75 5.87 12.29 9.09 5.81 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 23.45% 23.15% 15.39% 7.79% 4.69% 2.10% 6.55% 6.71% 11.26% 8.94% 5.49% PAT Growth 40.13% 113.10% 207.12% 154.35% 268.00% -80.65% 32.03% -52.24% 35.20% 56.45% EPS 153.29 120.91 56.74 18.47 7.26 1.97 10.20 7.72 16.17 11.96 7.64

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 209.59 121.44 79.77 66.34 61.15 60.90 54.05 49.82 37.59 29.64 Share Capital 7.63 3.81 3.81 3.81 3.81 3.81 3.81 3.81 3.81 3.81 Total Reserves 201.96 117.63 75.96 62.52 57.33 57.09 50.23 46.01 33.77 25.83 Non-Current Liabilities 3.33 3.23 5.75 7.93 11.29 13.00 12.10 1.96 2.02 2.10 Secured Loans 0.00 0.00 2.51 5.28 8.58 10.45 10.40 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 0.81 0.85 1.00 0.68 0.74 0.77 0.68 0.52 0.41 0.43 Current Liabilities 79.57 53.09 60.46 32.89 30.12 24.75 29.64 32.36 29.84 39.99 Trade Payables 54.91 36.30 35.68 27.99 22.63 17.24 22.98 22.68 21.56 27.95 Other Current Liabilities 22.03 15.28 11.78 4.50 4.09 4.49 4.47 4.08 3.00 2.84 Short Term Borrowings 0.00 0.00 11.65 0.00 3.26 2.77 2.12 4.08 0.00 5.38 Short Term Provisions 2.62 1.52 1.34 0.40 0.13 0.26 0.08 1.51 5.28 3.82 Total Liabilities 292.49 177.76 145.98 107.16 102.56 98.65 95.79 84.14 69.45 71.73 Net Block 40.03 38.25 35.24 36.61 38.62 40.88 16.27 16.97 17.83 17.71 Gross Block 56.38 52.44 47.70 46.51 46.08 45.82 18.79 18.34 34.22 32.82 Accumulated Depreciation 16.35 14.18 12.46 9.90 7.46 4.94 2.52 1.36 16.39 15.11 Non Current Assets 48.53 42.06 39.62 39.51 41.81 42.04 40.30 23.71 18.69 18.82 Capital Work in Progress 4.53 0.06 0.05 0.00 0.00 0.00 21.93 5.66 0.00 0.24 Non Current Investment 0.00 0.00 0.00 0.34 0.37 0.75 0.70 0.70 0.70 0.70 Long Term Loans & Adv. 1.69 0.40 0.54 0.28 0.49 0.41 1.40 0.38 0.17 0.17 Other Non Current Assets 1.64 2.68 3.10 2.29 2.34 0.00 0.00 0.00 0.00 0.00 Current Assets 243.96 135.71 106.36 67.64 60.75 56.61 55.49 60.43 50.75 52.91 Current Investments 20.43 6.93 0.00 1.26 0.00 0.00 5.33 11.60 2.00 0.00 Inventories 59.56 23.12 31.53 27.21 21.22 17.01 11.43 7.93 8.53 8.75 Sundry Debtors 93.62 92.11 69.00 30.88 32.63 31.74 27.47 32.11 28.91 29.93 Cash & Bank 60.16 9.28 0.89 1.98 1.87 2.82 2.90 2.76 3.26 5.83 Other Current Assets 10.18 0.88 0.64 0.92 5.03 5.04 8.37 6.03 8.04 8.40 Short Term Loans & Adv. 7.16 3.39 4.30 5.38 4.13 4.51 7.50 5.11 7.36 7.82 Net Current Assets 164.39 82.61 45.90 34.75 30.63 31.86 25.85 28.07 20.91 12.92 Total Assets 292.49 177.77 145.98 107.15 102.56 98.65 95.79 84.14 69.44 71.73

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 76.48 39.22 -6.45 10.37 5.83 0.54 4.83 12.28 7.77 20.17 PBT 123.32 58.16 19.12 7.23 1.99 10.67 8.16 19.01 14.07 8.96 Adjustment 0.00 2.77 3.53 3.94 4.18 6.41 2.07 2.13 2.31 2.46 Changes in Working Capital -16.52 -6.49 -25.20 0.31 0.43 -14.38 -1.26 -2.58 -3.57 11.59 Cash after chg. in Working capital 106.80 54.44 -2.55 11.49 6.60 2.70 8.97 18.57 12.81 23.01 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -30.32 -15.22 -3.90 -1.11 -0.78 -2.15 -4.14 -6.28 -4.91 -2.74 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.14 -0.11 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 Cash From Investing Activity -22.63 -12.10 -0.87 -1.26 -0.06 1.33 -11.25 -15.98 -3.29 -1.60 Net Fixed Assets -8.41 -4.75 -1.24 -0.43 -0.26 -5.10 -16.72 10.22 -1.16 -1.60 Net Investments -13.50 -6.93 1.60 -1.23 0.38 5.28 6.27 -9.60 -2.00 0.00 Others -0.72 -0.42 -1.23 0.40 -0.18 1.15 -0.80 -16.60 -0.13 0.00 Cash from Financing Activity -28.99 -18.59 6.06 -9.64 -4.28 -2.25 6.55 3.19 -7.05 -16.41 Net Cash Inflow / Outflow 24.86 8.54 -1.25 -0.52 1.48 -0.38 0.14 -0.51 -2.57 2.16 Opening Cash & Equivalents 8.60 0.06 1.31 1.83 0.35 0.72 2.76 3.26 5.83 3.67 Closing Cash & Equivalent 33.46 8.60 0.06 1.31 1.83 0.35 2.90 2.76 3.26 5.83

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.) 274.81 159.23 104.59 173.95 160.34 159.70 141.72 130.01 97.88 77.00 ROA 39.08% 26.64% 11.09% 5.27% 1.49% 7.97% 6.52% 16.00% 12.88% 7.80% ROE 55.52% 42.86% 19.22% 8.66% 2.45% 13.48% 11.32% 28.27% 27.27% 21.68% ROCE 74.64% 53.85% 23.58% 12.50% 4.52% 18.69% 15.57% 43.23% 41.09% 24.22% Fixed Asset Turnover 7.29 5.60 3.83 2.54 1.55 3.66 4.74 4.36 3.25 3.56 Receivable days 85.41 104.92 101.17 98.39 164.83 91.29 123.56 97.19 98.58 108.63 Inventory Days 38.02 35.59 59.49 75.02 97.89 43.85 40.14 26.22 28.96 29.09 Payable days 66.60 65.98 82.94 101.74 110.28 70.32 105.71 88.91 110.87 96.34 Cash Conversion Cycle 56.83 74.52 77.73 71.66 152.44 64.81 57.98 34.49 16.67 41.39 Total Debt/Equity 0.00 0.00 0.21 0.12 0.24 0.26 0.25 0.08 0.00 0.19 Interest Cover 588.82 98.00 18.79 4.34 2.36 4.81 7.48 29.89 19.72 14.22

Top Investors:

ravi kirti shah

raju kirti shah

k india opportunities fund limited pcc-cell s

Annual Reports:

News Update:

Shilchar Tech - Quarterly Results
30th Jan 2025, 17:43 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