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%)

Shilp Gravures Ltd.

Engineering - Industrial Equipments

Rating :
N/A

BSE: 513709 | NSE: Not Listed

NSE BSE
355.45
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  356.00
  •  371.50
  •  355.25
  •  373.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25903
  •  93.13
  •  393.65
  •  128.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 218.59
  • 20.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 220.39
  • 0.59%
  • 2.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.82%
  • 0.79%
  • 33.90%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.90
  • 4.37
  • 5.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.62
  • 6.37
  • -0.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.16
  • 67.35
  • 13.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.06
  • 7.76
  • 8.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.61
  • 0.75
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.36
  • 4.30
  • 4.63

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
24.02
24.00
0.08%
22.78
21.19
7.50%
22.42
22.08
1.54%
19.88
20.12
-1.19%
Expenses
21.51
20.08
7.12%
19.79
18.10
9.34%
19.93
18.74
6.35%
17.77
17.05
4.22%
EBITDA
2.51
3.92
-35.97%
3.00
3.09
-2.91%
2.48
3.34
-25.75%
2.11
3.07
-31.27%
EBIDTM
10.45%
16.34%
13.15%
14.59%
11.08%
15.11%
10.60%
15.25%
Other Income
2.57
1.72
49.42%
2.24
2.58
-13.18%
1.72
0.17
911.76%
2.41
0.59
308.47%
Interest
0.14
0.12
16.67%
0.14
0.08
75.00%
0.08
0.10
-20.00%
0.08
0.08
0.00%
Depreciation
1.35
1.22
10.66%
1.33
1.15
15.65%
1.25
1.20
4.17%
1.22
1.24
-1.61%
PBT
3.59
4.31
-16.71%
3.77
4.45
-15.28%
2.87
2.21
29.86%
3.21
2.34
37.18%
Tax
0.75
0.96
-21.88%
0.28
0.59
-52.54%
1.41
0.69
104.35%
0.47
0.82
-42.68%
PAT
2.84
3.35
-15.22%
3.49
3.86
-9.59%
1.46
1.52
-3.95%
2.74
1.52
80.26%
PATM
11.81%
13.97%
15.33%
18.22%
6.52%
6.88%
13.81%
7.54%
EPS
4.62
5.45
-15.23%
5.68
6.28
-9.55%
2.38
2.47
-3.64%
4.46
2.47
80.57%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
89.10
87.48
87.20
74.79
69.81
70.65
63.58
59.67
62.55
62.98
59.19
Net Sales Growth
1.96%
0.32%
16.59%
7.13%
-1.19%
11.12%
6.55%
-4.60%
-0.68%
6.40%
 
Cost Of Goods Sold
30.04
28.79
27.70
23.65
19.54
18.36
16.54
15.60
19.73
20.71
19.31
Gross Profit
59.06
58.69
59.50
51.14
50.28
52.29
47.04
44.07
42.81
42.27
39.88
GP Margin
66.28%
67.09%
68.23%
68.38%
72.02%
74.01%
73.99%
73.86%
68.44%
67.12%
67.38%
Total Expenditure
79.00
75.88
72.58
62.97
57.12
62.13
48.86
46.01
49.38
47.59
44.21
Power & Fuel Cost
-
1.31
1.34
2.17
2.42
2.49
1.08
1.26
0.95
0.96
1.45
% Of Sales
-
1.50%
1.54%
2.90%
3.47%
3.52%
1.70%
2.11%
1.52%
1.52%
2.45%
Employee Cost
-
30.46
27.67
24.50
22.78
24.04
17.16
14.66
13.41
11.24
10.50
% Of Sales
-
34.82%
31.73%
32.76%
32.63%
34.03%
26.99%
24.57%
21.44%
17.85%
17.74%
Manufacturing Exp.
-
9.63
9.21
8.31
7.59
8.06
6.21
7.46
6.20
6.17
5.64
% Of Sales
-
11.01%
10.56%
11.11%
10.87%
11.41%
9.77%
12.50%
9.91%
9.80%
9.53%
General & Admin Exp.
-
3.85
3.32
2.58
2.49
3.08
5.17
4.74
5.27
5.43
4.28
% Of Sales
-
4.40%
3.81%
3.45%
3.57%
4.36%
8.13%
7.94%
8.43%
8.62%
7.23%
Selling & Distn. Exp.
-
1.41
1.75
1.38
1.77
2.20
1.82
1.45
1.45
2.07
1.94
% Of Sales
-
1.61%
2.01%
1.85%
2.54%
3.11%
2.86%
2.43%
2.32%
3.29%
3.28%
Miscellaneous Exp.
-
0.43
1.59
0.38
0.53
3.91
0.89
0.83
2.37
1.00
1.94
% Of Sales
-
0.49%
1.82%
0.51%
0.76%
5.53%
1.40%
1.39%
3.79%
1.59%
1.84%
EBITDA
10.10
11.60
14.62
11.82
12.69
8.52
14.72
13.66
13.17
15.39
14.98
EBITDA Margin
11.34%
13.26%
16.77%
15.80%
18.18%
12.06%
23.15%
22.89%
21.06%
24.44%
25.31%
Other Income
8.94
8.43
1.28
3.72
6.05
1.23
1.15
0.87
0.51
0.40
0.26
Interest
0.44
0.36
0.41
0.53
1.07
1.47
1.70
2.15
2.63
1.88
2.01
Depreciation
5.15
4.84
4.79
4.95
5.40
6.14
6.07
6.24
6.60
6.24
5.80
PBT
13.44
14.83
10.69
10.07
12.28
2.13
8.11
6.15
4.44
7.67
7.44
Tax
2.91
3.41
2.88
2.15
2.01
1.26
2.32
1.61
2.28
2.14
2.16
Tax Rate
21.65%
22.99%
26.94%
21.35%
16.37%
59.15%
28.61%
26.18%
51.35%
27.90%
29.03%
PAT
10.53
11.42
7.81
7.91
10.27
0.87
5.74
4.34
2.49
5.52
5.25
PAT before Minority Interest
10.53
11.42
7.81
7.91
10.27
0.87
5.79
4.54
2.16
5.54
5.28
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-0.05
-0.20
0.33
-0.02
-0.03
PAT Margin
11.82%
13.05%
8.96%
10.58%
14.71%
1.23%
9.03%
7.27%
3.98%
8.76%
8.87%
PAT Growth
2.73%
46.22%
-1.26%
-22.98%
1,080.46%
-84.84%
32.26%
74.30%
-54.89%
5.14%
 
EPS
17.26
18.72
12.80
12.97
16.84
1.43
9.41
7.11
4.08
9.05
8.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
96.95
86.90
80.15
73.21
62.87
46.84
42.20
39.94
38.32
33.89
Share Capital
6.15
6.15
6.15
6.15
6.15
6.15
6.15
6.15
6.15
6.15
Total Reserves
90.80
80.75
74.00
67.06
56.72
40.69
36.05
33.79
32.17
27.74
Non-Current Liabilities
7.95
6.47
6.01
6.70
11.37
7.67
12.61
22.17
16.32
11.32
Secured Loans
0.00
0.10
0.55
1.12
5.45
1.38
5.61
9.46
5.93
3.97
Unsecured Loans
0.00
0.00
0.00
0.00
0.92
0.00
0.86
2.41
4.18
1.73
Long Term Provisions
2.83
2.03
2.25
2.69
1.77
1.35
0.84
4.46
1.01
0.76
Current Liabilities
12.14
13.81
12.85
12.36
20.43
19.02
24.34
21.33
24.06
24.32
Trade Payables
6.60
8.92
6.82
6.12
8.23
7.03
9.43
8.61
8.06
6.08
Other Current Liabilities
2.08
3.47
2.73
2.63
4.47
1.33
5.07
5.03
3.75
3.63
Short Term Borrowings
3.21
1.17
2.77
2.66
7.35
9.65
8.70
6.68
7.49
9.91
Short Term Provisions
0.25
0.24
0.54
0.94
0.38
1.02
1.15
1.01
4.76
4.70
Total Liabilities
117.04
107.18
99.01
92.27
94.67
73.53
79.35
83.45
79.04
69.84
Net Block
54.56
50.15
53.14
48.43
52.44
44.20
49.44
52.96
42.47
41.98
Gross Block
97.40
88.22
86.77
77.58
77.08
117.58
117.89
114.10
97.18
90.78
Accumulated Depreciation
42.84
38.07
33.63
29.16
24.65
73.37
68.45
61.14
54.71
48.81
Non Current Assets
61.70
57.45
58.37
53.51
57.39
45.28
51.78
58.68
51.89
43.53
Capital Work in Progress
1.07
2.46
0.17
0.00
0.58
0.09
0.07
0.32
2.97
0.79
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
5.97
4.65
4.92
5.06
4.11
0.99
2.26
5.37
6.28
0.74
Other Non Current Assets
0.11
0.18
0.13
0.02
0.26
0.00
0.01
0.03
0.16
0.02
Current Assets
55.34
49.74
40.64
38.75
37.28
28.25
27.56
24.76
27.14
26.27
Current Investments
30.57
23.39
16.83
14.20
10.93
1.54
0.02
0.02
0.02
0.02
Inventories
7.57
7.57
8.02
7.54
8.94
4.93
8.07
6.76
6.00
5.36
Sundry Debtors
14.06
17.43
14.12
15.41
15.89
12.85
15.83
14.28
13.97
14.15
Cash & Bank
2.20
0.71
0.73
0.89
0.80
7.66
1.23
1.23
1.28
1.66
Other Current Assets
0.95
0.51
0.62
0.47
0.73
1.27
2.41
2.48
5.87
5.08
Short Term Loans & Adv.
0.33
0.14
0.33
0.24
0.20
0.59
0.73
0.85
5.67
4.68
Net Current Assets
43.20
35.93
27.79
26.40
16.85
9.23
3.23
3.43
3.07
1.96
Total Assets
117.04
107.19
99.01
92.26
94.67
73.53
79.34
83.45
79.05
69.84

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
9.28
13.53
11.00
11.82
10.03
16.47
10.21
11.95
14.90
13.29
PBT
14.83
10.69
10.07
12.28
2.13
7.95
5.41
4.44
7.67
7.44
Adjustment
-3.01
5.44
1.99
0.60
9.98
8.74
8.62
10.40
8.89
8.82
Changes in Working Capital
0.35
-0.55
1.25
0.77
-0.19
2.42
-2.02
-1.41
0.38
-1.12
Cash after chg. in Working capital
12.18
15.58
13.31
13.65
11.92
19.11
12.02
13.44
16.95
15.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.90
-2.05
-2.30
-1.83
-1.89
-2.65
-1.81
-1.49
-2.04
-1.85
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
-7.64
-9.63
-9.15
1.83
-9.78
-9.85
-3.63
-9.13
-14.21
-8.18
Net Fixed Assets
-7.76
-3.35
-8.93
-0.11
49.68
-4.07
-3.24
-13.95
-5.06
Net Investments
-7.18
-6.56
-2.63
-3.27
-13.87
2.52
-1.25
-1.50
-0.46
Others
7.30
0.28
2.41
5.21
-45.59
-8.30
0.86
6.32
-8.69
Cash from Financing Activity
-0.14
-3.78
-2.18
-13.54
-0.13
-6.46
-6.61
-2.87
-0.94
-4.92
Net Cash Inflow / Outflow
1.50
0.12
-0.32
0.11
0.11
0.15
-0.03
-0.04
-0.25
0.19
Opening Cash & Equivalents
0.52
0.40
0.74
0.63
0.51
1.13
1.17
1.20
1.46
1.26
Closing Cash & Equivalent
2.02
0.52
0.41
0.74
0.63
1.11
1.13
1.17
1.20
1.46

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
157.66
141.31
130.33
119.04
102.23
76.17
68.62
64.93
62.29
55.04
ROA
10.18%
7.57%
8.27%
10.99%
1.03%
7.57%
5.58%
2.66%
7.44%
7.56%
ROE
12.42%
9.35%
10.32%
15.09%
1.58%
13.00%
11.06%
5.52%
15.35%
15.60%
ROCE
16.09%
12.86%
13.08%
16.90%
5.22%
16.59%
13.68%
11.88%
17.49%
18.38%
Fixed Asset Turnover
0.94
1.00
0.91
0.90
0.73
0.59
0.55
0.64
0.72
0.70
Receivable days
65.69
66.03
72.05
81.80
74.22
75.95
85.54
75.81
75.37
81.23
Inventory Days
31.58
32.64
37.99
43.10
35.83
34.43
42.12
34.22
30.43
30.74
Payable days
98.42
103.73
99.89
134.08
151.67
61.03
69.96
62.36
54.12
49.39
Cash Conversion Cycle
-1.15
-5.06
10.15
-9.18
-41.61
49.35
57.70
47.67
51.68
62.58
Total Debt/Equity
0.03
0.02
0.05
0.06
0.27
0.24
0.42
0.53
0.51
0.52
Interest Cover
41.75
27.00
20.06
12.44
2.45
5.78
3.86
2.69
5.09
4.70

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Shilp Gravures - Quarterly Results
    30th Oct 2024, 13:18 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.