Paints · Founded 1902 · www.shalimarpaints.com · BSE 509874 · NSE SHALIMAR PAI · ISIN INE849C01026
No Notes Added Yet
Business
Shalimar Paints Ltd. is one of India's oldest paint manufacturers, primarily engaged in the business of manufacturing and selling decorative and industrial paints and coatings. The company offers a wide range of products including interior and exterior emulsions, enamels, distempers, primers, and specialized industrial coatings for various applications like marine, protective, and automotive sectors. Its core business model involves producing these paints and selling them through a network of dealers and direct sales channels to individual consumers (B2C) for decorative purposes, and to industrial clients (B2B) for their specific coating needs. The company makes money through the sales of these paint and coating products.
Revenue Mix
Shalimar Paints operates predominantly in two key segments:
Decorative Paints: Caters to individual consumers and commercial establishments for interior and exterior applications, including emulsions, enamels, and distempers.
Industrial Coatings: Focuses on specialized paints and coatings for various industries such as marine, protective coatings (for infrastructure, power, oil & gas), and certain industrial finishes.
While specific revenue percentages are not consistently detailed publicly, both segments contribute to the company's top line. Historically, the company has had a strong legacy in certain specialized industrial coating applications, alongside its decorative paint offerings.
Industry
The Indian paint industry is highly competitive, characterized by the dominance of a few large, well-established players (e.g., Asian Paints, Berger Paints, Kansai Nerolac, AkzoNobel). Shalimar Paints holds a smaller market share compared to these giants, positioning itself as a heritage brand with a long history. It competes across both decorative and industrial segments. While it benefits from brand recall due to its legacy, it faces significant challenges from larger peers who have extensive distribution networks, aggressive marketing budgets, and superior R&D capabilities. Shalimar aims to carve out niches, particularly in the industrial segment and through strategic expansion in decorative markets.
MOAT
Brand Heritage: Being one of the oldest paint companies in India provides Shalimar Paints with a degree of brand recognition and trust, especially among older generations and in certain traditional markets.
Niche Expertise: The company has developed expertise in specific industrial coating applications, which can offer higher switching costs for industrial clients compared to the commoditized decorative segment.
Dealer Network (Legacy): An established, albeit less extensive than leaders, dealer network provides reach in certain geographies.
However, its competitive advantages are relatively modest against the market leaders, who possess much larger scale, superior distribution, greater financial strength, and advanced R&D.
Growth Drivers
Urbanization & Housing Growth: Rapid urbanization, increasing disposable incomes, and government initiatives like "Housing for All" are expected to drive demand for decorative paints.
Infrastructure Development: Government focus on infrastructure projects (roads, ports, industrial corridors) will boost demand for industrial and protective coatings.
Repainting Cycle: The regular repainting cycle for existing homes and commercial structures provides recurring demand.
Premiumization Trend: Growing consumer preference for higher-value, durable, and specialized paints (e.g., eco-friendly, anti-bacterial) could drive value growth.
Expansion into Tier 2/3 Cities: Untapped markets in smaller towns and cities offer potential for increased penetration.
Risks
Raw Material Price Volatility: Key inputs like crude oil derivatives (binders, solvents) and titanium dioxide are subject to significant price fluctuations, impacting profitability.
Intense Competition: Fierce competition from well-capitalized and aggressively marketed larger players can limit market share growth and pricing power.
Distribution & Reach Challenges: Expanding and strengthening its distribution network to compete with industry leaders requires substantial investment and faces execution risks.
Economic Slowdown: A downturn in the broader economy, especially in construction or industrial output, can directly impact paint demand.
Technological Obsolescence: Failure to innovate or adapt to new paint technologies and application methods could lead to loss of competitive edge.
Financial Constraints: Being a smaller player, limited financial resources compared to giants can constrain R&D, marketing, and expansion efforts.
Management & Ownership
Shalimar Paints Ltd. has seen changes in its management and ownership structure over the years. Currently, Divyprakash Finstock Private Limited and other promoter group entities hold a significant stake in the company. The management focuses on leveraging the company's legacy while navigating the competitive landscape, aiming for operational efficiencies and strategic market expansion. The ownership structure includes promoter holdings, institutional investors, and public shareholders.
Outlook
Shalimar Paints holds a valuable legacy brand in the Indian paint market, providing it with a foundation in both decorative and industrial segments. The overall Indian paint industry is poised for growth driven by macroeconomic factors like urbanization, infrastructure development, and rising disposable incomes. For Shalimar, the potential lies in effectively leveraging its brand heritage, strengthening its niche industrial expertise, and improving its operational efficiencies and distribution reach. However, the company faces an uphill battle against much larger, financially stronger, and more entrenched competitors who dominate the market with extensive networks and aggressive strategies. Its ability to capture meaningful market share and achieve sustainable profitability will depend heavily on its strategic execution, innovation in product offerings, and prudent financial management amidst intense competitive pressures and volatile raw material costs.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 144 | 128 | 145 | 148 | 178 | 155 | 134 | 131 | 156 | 138 |
| Other Income | 3 | 1 | 1 | 1 | 7 | 2 | 3 | 1 | 1 | 1 |
| Total Income | 147 | 129 | 146 | 149 | 185 | 156 | 137 | 132 | 157 | 139 |
| Total Expenditure | 167 | 150 | 158 | 164 | 186 | 162 | 140 | 142 | 154 | 150 |
| Operating Profit | -20 | -20 | -11 | -15 | -1 | -6 | -3 | -10 | 3 | -11 |
| Interest | 2 | 3 | 4 | 5 | 5 | 6 | 6 | 7 | 6 | 5 |
| Depreciation | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 |
| Profit Before Tax | -26 | -27 | -20 | -25 | -10 | -17 | -14 | -27 | -8 | -21 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Tax | -26 | -27 | -20 | -25 | -10 | -17 | -14 | -27 | -7 | -21 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -26 | -27 | -20 | -25 | -10 | -17 | -14 | -27 | -7 | -21 |
| Adjusted Earnings Per Share | -3.2 | -3.2 | -2.3 | -2.9 | -1.2 | -2 | -1.7 | -3.2 | -0.9 | -2.5 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 403 | 350 | 271 | 288 | 344 | 326 | 358 | 484 | 535 | 600 | 576 | 559 |
| Other Income | 1 | 2 | 1 | 2 | 1 | 7 | 5 | 7 | 8 | 10 | 7 | 6 |
| Total Income | 404 | 352 | 272 | 290 | 345 | 333 | 363 | 491 | 543 | 610 | 582 | 565 |
| Total Expenditure | 373 | 336 | 305 | 349 | 378 | 322 | 381 | 499 | 589 | 657 | 598 | 586 |
| Operating Profit | 31 | 16 | -33 | -60 | -32 | 11 | -18 | -8 | -46 | -48 | -16 | -21 |
| Interest | 22 | 23 | 26 | 25 | 20 | 19 | 22 | 16 | 13 | 18 | 25 | 24 |
| Depreciation | 5 | 8 | 8 | 9 | 11 | 13 | 13 | 13 | 15 | 16 | 20 | 20 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -16 | 7 | -2 | -7 | 0 | 0 | 0 | -5 | -5 |
| Profit Before Tax | 4 | -15 | -67 | -109 | -56 | -24 | -61 | -36 | -74 | -81 | -65 | -70 |
| Provision for Tax | -1 | -6 | -22 | -27 | -18 | 26 | -1 | 0 | 0 | 0 | -0 | 0 |
| Profit After Tax | 5 | -10 | -46 | -82 | -38 | -50 | -60 | -36 | -74 | -81 | -65 | -69 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | -10 | -46 | -82 | -38 | -50 | -60 | -36 | -74 | -81 | -65 | -69 |
| Adjusted Earnings Per Share | 2 | -3.7 | -18.3 | -15.2 | -7 | -9.2 | -8.4 | -5 | -8.8 | -9.7 | -7.8 | -8.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -4% | 6% | 12% | 4% |
| Operating Profit CAGR | 0% | 0% | NAN% | NAN% |
| PAT CAGR | 0% | 0% | 0% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -2% | -23% | -3% | -6% |
| ROE Average | -38% | -34% | -27% | -21% |
| ROCE Average | -12% | -15% | -12% | -8% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 66 | 184 | 138 | 305 | 273 | 223 | 351 | 353 | 393 | 314 | 251 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 34 | 24 | 25 | 18 | 18 | 24 | 82 | 15 | 20 | 17 | 0 |
| Other Non-Current Liabilities | 5 | 29 | 7 | -19 | -38 | -13 | 9 | 9 | 12 | 15 | 15 |
| Total Current Liabilities | 284 | 324 | 350 | 288 | 262 | 278 | 205 | 248 | 244 | 355 | 376 |
| Total Liabilities | 388 | 560 | 519 | 592 | 515 | 511 | 647 | 624 | 670 | 702 | 643 |
| Fixed Assets | 75 | 222 | 250 | 246 | 295 | 283 | 276 | 272 | 275 | 303 | 297 |
| Other Non-Current Assets | 12 | 24 | 3 | 30 | 2 | 2 | 5 | 7 | 50 | 44 | 13 |
| Total Current Assets | 301 | 314 | 266 | 316 | 219 | 226 | 366 | 344 | 345 | 355 | 306 |
| Total Assets | 388 | 560 | 519 | 592 | 515 | 511 | 647 | 624 | 670 | 702 | 643 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1 | 9 | 8 | 16 | 86 | 3 | 3 | 160 | 11 | 22 | -24 |
| Cash Flow from Operating Activities | 38 | 34 | 36 | -94 | -9 | 16 | -62 | -48 | 18 | -59 | 23 |
| Cash Flow from Investing Activities | -7 | -16 | -11 | -34 | -28 | -5 | -6 | -84 | -51 | -16 | -1 |
| Cash Flow from Financing Activities | -23 | -19 | -18 | 198 | -46 | -11 | 225 | -7 | 44 | 29 | -25 |
| Net Cash Inflow / Outflow | 8 | -1 | 7 | 70 | -83 | -0 | 157 | -139 | 11 | -46 | -2 |
| Closing Cash & Cash Equivalent | 9 | 8 | 16 | 86 | 3 | 3 | 160 | 21 | 22 | -24 | -26 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.99 | -3.68 | -18.29 | -15.24 | -7.03 | -9.18 | -8.36 | -5.01 | -8.82 | -9.7 | -7.76 |
| CEPS(Rs) | 3.91 | -0.59 | -15.12 | -13.61 | -5.03 | -6.73 | -6.5 | -3.25 | -7.05 | -7.81 | -5.42 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 23.92 | 69.58 | 55.3 | 56.87 | 50.21 | 41.06 | 48.57 | 28.58 | 33.76 | 24.35 | 16.85 |
| Core EBITDA Margin(%) | 6.25 | 3.43 | -10.89 | -19.21 | -8.86 | 1 | -5.54 | -2.7 | -8.64 | -8.17 | -3.41 |
| EBIT Margin(%) | 5.5 | 1.87 | -13.21 | -26.19 | -9.51 | -1.25 | -9.56 | -3.71 | -9.72 | -9.01 | -6.1 |
| Pre Tax Margin(%) | 0.89 | -3.86 | -21.52 | -33.99 | -14.71 | -6.59 | -15.08 | -6.62 | -11.78 | -11.5 | -9.95 |
| PAT Margin (%) | 1.09 | -2.46 | -14.55 | -25.46 | -10 | -13.82 | -14.93 | -6.62 | -11.78 | -11.5 | -9.89 |
| Cash Profit Margin (%) | 2.14 | -0.39 | -12.03 | -22.73 | -7.16 | -10.13 | -11.62 | -4.29 | -9.42 | -9.26 | -6.91 |
| ROA(%) | 1.37 | -2.05 | -8.44 | -14.73 | -6.9 | -9.71 | -10.42 | -5.69 | -11.42 | -11.84 | -9.66 |
| ROE(%) | 8.63 | -7.87 | -28.37 | -36.94 | -13.22 | -20.12 | -21.04 | -12.98 | -30.21 | -33.38 | -37.68 |
| ROCE(%) | 13.6 | 2.65 | -12.31 | -21.72 | -8.53 | -1.2 | -8.88 | -4.5 | -15.81 | -17.06 | -12.18 |
| Receivable days | 112.73 | 124.07 | 134.38 | 116.39 | 81.5 | 76.5 | 71.43 | 62.17 | 63.61 | 66.73 | 79.33 |
| Inventory Days | 82.37 | 94.22 | 97.09 | 82.59 | 75.51 | 88.76 | 83.16 | 69.82 | 67 | 64.82 | 65.67 |
| Payable days | 209.33 | 200.5 | 211.97 | 181.55 | 138.28 | 170.41 | 142.3 | 101.11 | 113.87 | 139.82 | 173.97 |
| PER(x) | 39.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 3.33 | 1.71 | 1.9 | 1.43 | 0.98 | 2.38 | 2.41 | 4.78 | 4.93 | 4.06 | 2.14 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.84 | 1.35 | 1.55 | 1.73 | 1.12 | 2.01 | 2.37 | 2.28 | 2.69 | 1.56 | 0.72 |
| EV/Core EBITDA(x) | 10.74 | 30.49 | -12.6 | -8.33 | -11.84 | 60.33 | -47.62 | -146.02 | -31.29 | -19.52 | -25.95 |
| Net Sales Growth(%) | -7 | -13.19 | -22.47 | 6.06 | 19.55 | -5.32 | 10.02 | 35.07 | 10.56 | 12.13 | -4.03 |
| EBIT Growth(%) | 355.44 | -72.15 | -661.52 | -103.49 | 56.85 | 87.62 | -759.72 | 47.61 | -200.69 | -4.48 | 37.05 |
| PAT Growth(%) | 149.63 | -284.53 | -369.96 | -79.51 | 53.31 | -30.59 | -21.03 | 40.1 | -104.29 | -9.91 | 19.98 |
| EPS Growth(%) | 149.59 | -284.53 | -397.28 | 16.63 | 53.87 | -30.58 | 8.99 | 40.09 | -76.22 | -9.91 | 19.98 |
| Debt/Equity(x) | 2.17 | 0.93 | 1.3 | 0.5 | 0.44 | 0.59 | 0.47 | 0.67 | 0.37 | 0.75 | 1.11 |
| Current Ratio(x) | 1.06 | 0.97 | 0.76 | 1.1 | 0.83 | 0.81 | 1.79 | 1.39 | 1.41 | 1 | 0.81 |
| Quick Ratio(x) | 0.67 | 0.69 | 0.55 | 0.85 | 0.5 | 0.49 | 1.32 | 0.93 | 0.94 | 0.62 | 0.54 |
| Interest Cover(x) | 1.19 | 0.33 | -1.59 | -3.36 | -1.83 | -0.23 | -1.73 | -1.27 | -4.7 | -3.63 | -1.58 |
| Total Debt/Mcap(x) | 0.65 | 0.54 | 0.58 | 0.35 | 0.45 | 0.25 | 0.2 | 0.14 | 0.07 | 0.18 | 0.52 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75.73 | 75.73 | 75.73 | 75.73 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 |
| FII | 0.08 | 0.02 | 0 | 0 | 0.01 | 0 | 0.01 | 0.04 | 0.08 | 0.04 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Public | 24.16 | 24.22 | 24.24 | 24.24 | 24.99 | 25 | 25 | 24.97 | 24.93 | 24.96 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.34 | 6.34 | 6.34 | 6.34 | 6.28 | 6.28 | 6.28 | 6.28 | 6.27 | 6.27 |
| FII | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 2.02 | 2.03 | 2.03 | 2.03 | 2.09 | 2.09 | 2.09 | 2.09 | 2.09 | 2.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.37 | 8.37 | 8.37 | 8.37 | 8.37 | 8.37 | 8.37 | 8.37 | 8.37 | 8.37 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -4% | +6% | +12% | +4% |
| Operating Profit CAGR | — | — | 0% | 0% |
| PAT CAGR | — | — | — | 0% |
| Share Price CAGR | -2% | -23% | -3% | -6% |
| ROE Average | -38% | -34% | -27% | -21% |
| ROCE Average | -12% | -15% | -12% | -8% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75.73 | 75.73 | 75.73 | 75.73 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 | 74.96 |
| FII | 0.08 | 0.02 | 0 | 0 | 0.01 | 0 | 0.01 | 0.04 | 0.08 | 0.04 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Public | 24.16 | 24.22 | 24.24 | 24.24 | 24.99 | 25 | 25 | 24.97 | 24.93 | 24.96 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.34 | 6.34 | 6.34 | 6.34 | 6.28 | 6.28 | 6.28 | 6.28 | 6.27 | 6.27 |
| FII | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 2.02 | 2.03 | 2.03 | 2.03 | 2.09 | 2.09 | 2.09 | 2.09 | 2.09 | 2.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.37 | 8.37 | 8.37 | 8.37 | 8.37 | 8.37 | 8.37 | 8.37 | 8.37 | 8.37 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.