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%)

Shriram Pistons & Rings Ltd

Engineering - Industrial Equipments

Rating :
N/A

BSE: Not Listed | NSE: SHRIPISTON

NSE BSE
2054.65
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2151.90
  •  2168.30
  •  2040.75
  •  2140.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45936
  •  959.50
  •  2399.00
  •  1296.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,050.70
  • 19.37
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,498.67
  • 0.49%
  • 4.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.75%
  • 2.56%
  • 13.05%
  • FII
  • DII
  • Others
  • 4.27%
  • 8.77%
  • 27.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.52
  • 13.97
  • 14.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.94
  • 28.68
  • 16.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.68
  • 43.38
  • 39.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.91
  • 13.48
  • 12.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.74
  • 2.21
  • 2.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.61
  • 7.50
  • 7.46

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
100.47
114.1
136.3
150.1
P/E Ratio
20.62
18.15
15.2
13.8
Revenue
2954
3514
3927
4291
EBITDA
642
729
848
927
Net Income
443
503
600
661
ROA
17.2
P/Bk Ratio
4.74
3.85
3.15
2.62
ROE
25.63
23.4
22.8
20.7
FCFF
367.17
343.8
410
496.6
FCFF Yield
4.14
3.88
4.63
5.6

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
876.50
751.61
16.62%
837.07
716.42
16.84%
855.56
701.01
22.05%
765.74
636.00
20.40%
Expenses
698.59
594.03
17.60%
671.61
570.26
17.77%
678.56
565.99
19.89%
604.44
519.04
16.45%
EBITDA
177.91
157.58
12.90%
165.46
146.16
13.20%
177.00
135.02
31.09%
161.30
116.96
37.91%
EBIDTM
20.30%
20.97%
19.77%
20.40%
20.69%
19.26%
21.06%
18.39%
Other Income
30.43
23.02
32.19%
26.31
19.07
37.97%
23.93
16.30
46.81%
19.25
11.71
64.39%
Interest
9.44
6.66
41.74%
8.63
6.20
39.19%
9.44
6.23
51.52%
8.16
5.09
60.31%
Depreciation
31.01
22.49
37.88%
29.54
22.67
30.30%
33.58
23.84
40.86%
28.97
23.18
24.98%
PBT
167.89
151.45
10.86%
153.60
136.36
12.64%
157.91
121.25
30.24%
143.42
100.40
42.85%
Tax
42.01
38.45
9.26%
36.44
34.91
4.38%
41.45
29.87
38.77%
35.65
25.54
39.58%
PAT
125.88
113.00
11.40%
117.16
101.45
15.49%
116.46
91.38
27.45%
107.77
74.86
43.96%
PATM
14.36%
15.03%
14.00%
14.16%
13.61%
13.04%
14.07%
11.77%
EPS
28.32
25.80
9.77%
26.21
23.15
13.22%
27.15
20.65
31.48%
24.37
17.00
43.35%

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
3,334.87
3,089.32
2,609.33
2,064.66
1,596.60
1,606.77
1,954.90
1,729.41
1,462.57
1,392.96
1,244.38
Net Sales Growth
18.89%
18.40%
26.38%
29.32%
-0.63%
-17.81%
13.04%
18.24%
5.00%
11.94%
 
Cost Of Goods Sold
1,384.28
1,191.87
1,042.59
741.87
541.03
553.88
651.04
503.74
412.56
407.42
376.36
Gross Profit
1,950.59
1,897.45
1,566.74
1,322.80
1,055.57
1,052.89
1,303.87
1,225.67
1,050.01
985.54
868.02
GP Margin
58.49%
61.42%
60.04%
64.07%
66.11%
65.53%
66.70%
70.87%
71.79%
70.75%
69.76%
Total Expenditure
2,653.20
2,447.30
2,148.97
1,760.20
1,381.08
1,424.78
1,661.05
1,436.83
1,207.38
1,160.43
1,054.24
Power & Fuel Cost
-
158.08
138.07
130.21
107.66
115.69
136.23
132.61
113.20
102.33
96.17
% Of Sales
-
5.12%
5.29%
6.31%
6.74%
7.20%
6.97%
7.67%
7.74%
7.35%
7.73%
Employee Cost
-
459.48
409.51
391.76
335.71
343.71
369.18
336.32
278.75
273.32
235.92
% Of Sales
-
14.87%
15.69%
18.97%
21.03%
21.39%
18.88%
19.45%
19.06%
19.62%
18.96%
Manufacturing Exp.
-
469.16
422.63
359.96
263.88
265.44
328.40
313.13
266.57
251.51
231.20
% Of Sales
-
15.19%
16.20%
17.43%
16.53%
16.52%
16.80%
18.11%
18.23%
18.06%
18.58%
General & Admin Exp.
-
31.66
23.68
15.39
15.84
27.56
33.96
30.57
27.14
9.97
8.86
% Of Sales
-
1.02%
0.91%
0.75%
0.99%
1.72%
1.74%
1.77%
1.86%
0.72%
0.71%
Selling & Distn. Exp.
-
40.90
36.23
36.94
33.64
25.02
29.55
25.76
20.70
18.01
15.62
% Of Sales
-
1.32%
1.39%
1.79%
2.11%
1.56%
1.51%
1.49%
1.42%
1.29%
1.26%
Miscellaneous Exp.
-
96.16
76.26
84.08
83.31
93.47
112.70
94.70
88.46
97.87
15.62
% Of Sales
-
3.11%
2.92%
4.07%
5.22%
5.82%
5.77%
5.48%
6.05%
7.03%
7.24%
EBITDA
681.67
642.02
460.36
304.46
215.52
181.99
293.85
292.58
255.19
232.53
190.14
EBITDA Margin
20.44%
20.78%
17.64%
14.75%
13.50%
11.33%
15.03%
16.92%
17.45%
16.69%
15.28%
Other Income
99.92
85.27
46.66
29.21
19.58
19.84
23.64
25.01
26.05
17.38
17.21
Interest
35.67
30.46
19.29
11.42
12.56
12.38
13.92
16.42
20.41
26.03
32.04
Depreciation
123.10
107.71
94.71
102.05
102.56
103.04
94.33
90.33
89.94
92.75
96.04
PBT
622.82
589.13
393.02
220.21
119.98
86.42
209.24
210.84
170.88
131.12
79.26
Tax
155.55
150.47
99.14
56.64
31.23
13.38
70.79
71.96
52.78
39.49
21.94
Tax Rate
24.98%
25.54%
25.23%
25.72%
26.03%
15.48%
33.83%
34.13%
30.89%
30.12%
27.68%
PAT
467.27
442.55
293.46
163.56
88.75
73.04
138.45
138.88
118.10
91.63
57.32
PAT before Minority Interest
467.19
438.66
293.88
163.56
88.75
73.04
138.45
138.88
118.10
91.63
57.32
Minority Interest
-0.08
3.89
-0.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
14.01%
14.33%
11.25%
7.92%
5.56%
4.55%
7.08%
8.03%
8.07%
6.58%
4.61%
PAT Growth
22.74%
50.80%
79.42%
84.29%
21.51%
-47.24%
-0.31%
17.60%
28.89%
59.86%
 
EPS
106.20
100.58
66.70
37.17
20.17
16.60
31.47
31.56
26.84
20.83
13.03

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
1,925.67
1,527.46
1,255.03
1,148.15
1,070.51
1,026.46
913.27
794.38
695.34
607.21
Share Capital
44.05
22.02
22.02
22.38
22.38
22.38
22.38
22.38
22.38
22.38
Total Reserves
1,881.62
1,505.43
1,233.00
1,125.77
1,048.13
1,004.09
890.89
772.01
672.97
584.83
Non-Current Liabilities
310.49
240.24
118.51
115.69
117.83
140.75
129.92
185.60
249.97
267.95
Secured Loans
202.95
119.43
0.00
0.00
0.00
0.00
30.63
76.53
141.16
176.02
Unsecured Loans
4.15
26.59
40.34
48.50
42.30
71.30
35.16
44.01
35.44
20.44
Long Term Provisions
32.05
28.72
26.26
21.57
31.68
34.68
31.50
30.85
37.46
31.72
Current Liabilities
948.66
700.11
534.05
467.25
396.27
467.83
519.96
424.98
346.61
313.98
Trade Payables
355.98
291.52
305.90
288.43
230.92
271.13
262.96
209.32
187.88
142.02
Other Current Liabilities
235.06
178.03
87.19
94.76
86.20
112.21
132.16
121.78
134.58
139.40
Short Term Borrowings
190.00
112.21
72.84
50.84
44.91
3.94
41.49
34.85
18.52
21.76
Short Term Provisions
167.61
118.35
68.12
33.22
34.24
80.55
83.34
59.02
5.63
10.79
Total Liabilities
3,279.70
2,512.79
1,907.59
1,731.09
1,584.61
1,635.04
1,563.15
1,404.96
1,291.92
1,189.14
Net Block
933.97
772.20
689.02
702.57
741.40
612.68
555.39
576.75
596.52
666.72
Gross Block
1,750.32
1,489.32
1,326.59
1,242.70
1,181.15
953.96
807.46
741.28
680.55
1,365.85
Accumulated Depreciation
816.35
717.12
637.56
540.14
439.75
341.27
252.07
164.53
84.03
699.13
Non Current Assets
1,178.85
907.73
750.13
782.66
837.06
737.86
648.53
663.82
690.18
697.68
Capital Work in Progress
31.45
4.67
5.55
7.65
19.16
16.65
11.23
9.35
5.71
4.04
Non Current Investment
4.80
4.80
4.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
46.65
26.17
20.66
43.39
53.25
42.27
19.82
19.45
48.86
18.53
Other Non Current Assets
161.97
99.89
30.09
29.05
23.25
66.25
62.09
58.27
39.09
8.39
Current Assets
2,100.85
1,605.05
1,157.46
948.43
747.55
897.18
914.62
741.15
601.74
491.46
Current Investments
109.74
67.50
27.18
34.41
60.68
5.51
20.04
8.01
17.52
0.00
Inventories
391.05
338.88
333.48
274.22
290.78
347.14
281.04
240.38
208.35
215.61
Sundry Debtors
476.06
396.59
354.56
323.28
239.31
355.84
321.10
237.81
222.52
216.40
Cash & Bank
861.97
646.89
349.77
254.75
95.93
83.14
181.19
155.14
100.44
29.07
Other Current Assets
262.03
34.15
23.28
17.29
60.85
105.56
111.27
99.81
52.91
30.38
Short Term Loans & Adv.
183.99
121.03
69.19
44.49
43.10
81.91
83.73
63.68
10.88
8.85
Net Current Assets
1,152.19
904.94
623.41
481.18
351.27
429.35
394.66
316.17
255.13
177.48
Total Assets
3,279.70
2,512.78
1,907.59
1,731.09
1,584.61
1,635.04
1,563.15
1,404.97
1,291.92
1,189.14

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
486.73
395.18
219.32
189.86
296.77
156.84
174.85
182.81
255.22
129.47
PBT
589.13
393.02
220.21
119.98
86.42
209.24
210.84
170.88
131.12
79.26
Adjustment
63.84
73.24
96.40
105.89
110.97
97.93
92.76
89.49
108.54
124.63
Changes in Working Capital
-10.13
31.10
-40.00
-11.71
133.21
-81.47
-56.98
-26.45
57.95
-49.47
Cash after chg. in Working capital
642.84
497.36
276.61
214.16
330.59
225.69
246.62
233.93
297.61
154.41
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-156.11
-102.18
-57.29
-24.30
-33.82
-68.86
-71.77
-51.12
-42.39
-24.94
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
-421.60
-476.15
-56.30
-10.12
-214.31
-157.85
-65.26
-54.84
-67.09
-44.71
Net Fixed Assets
-64.82
-14.49
-81.79
-50.04
-229.70
-151.92
-68.06
-64.37
683.63
-38.74
Net Investments
-202.91
-160.27
2.43
26.27
-55.17
14.53
-12.03
9.51
-17.52
0.00
Others
-153.87
-301.39
23.06
13.65
70.56
-20.46
14.83
0.02
-733.20
-5.97
Cash from Financing Activity
-42.16
92.97
-90.72
-27.95
-110.73
-61.06
-88.37
-89.08
-112.99
-111.49
Net Cash Inflow / Outflow
22.98
11.99
72.30
151.79
-28.27
-62.08
21.22
38.88
75.14
-26.73
Opening Cash & Equivalents
30.52
18.52
205.04
53.25
81.52
143.19
121.97
83.09
7.95
45.08
Closing Cash & Equivalent
53.49
30.52
277.34
205.04
53.25
81.52
143.19
121.97
83.09
18.36

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.)
434.95
344.55
282.70
508.79
474.09
454.39
403.78
350.63
306.36
266.97
ROA
15.15%
13.30%
8.99%
5.35%
4.54%
8.66%
9.36%
8.76%
7.39%
4.81%
ROE
25.55%
21.27%
13.72%
8.07%
7.03%
14.42%
16.46%
16.07%
14.29%
9.99%
ROCE
29.59%
25.82%
17.57%
10.92%
8.55%
20.06%
21.71%
19.27%
16.71%
12.11%
Fixed Asset Turnover
1.96
1.89
1.61
1.32
1.51
2.22
2.29
2.28
1.51
1.01
Receivable days
50.04
51.56
59.92
64.31
67.60
63.20
57.49
51.74
51.83
53.25
Inventory Days
41.86
46.15
53.72
64.58
72.46
58.64
53.63
50.44
50.06
52.76
Payable days
99.15
104.58
146.21
175.19
66.20
59.59
60.87
61.30
52.66
47.13
Cash Conversion Cycle
-7.25
-6.87
-32.58
-46.30
73.85
62.25
50.25
40.88
49.23
58.88
Total Debt/Equity
0.24
0.20
0.11
0.11
0.10
0.12
0.20
0.29
0.42
0.52
Interest Cover
20.34
21.37
20.28
10.55
7.98
16.03
13.84
9.37
6.04
3.47

Annual Reports:

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

News Update:


  • Shriram Pistons & Rings renews technical collaboration agreement with Fuji
    6th Dec 2024, 11:17 AM

    The present agreement is valid till December 2029

    Read More
  • Shriram Pistons & Rings - Quarterly Results
    28th Oct 2024, 12:00 AM

    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.