Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Shalimar Wires Inds
Join Channel
Consolidated Standalone

Shalimar Wires Inds

₹24.3 1.1 | 4.7%

Market Cap ₹104 Cr.

Stock P/E 18.0

P/B 3

Current Price ₹24.3

Book Value ₹ 8

Face Value 2

52W High ₹30.3

Dividend Yield 0%

52W Low ₹ 11.5

Edit Ratio

Shalimar Wires Inds Research see more...

Overview Inc. Year: 1996Industry: Metal - Non Ferrous

Shalimar Wires Inds Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Shalimar Wires Inds Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 24 24 26 28 31 30 31 32 33 29
Other Income 0 3 0 1 0 1 1 1 1 0
Total Income 24 28 27 29 31 31 32 32 34 30
Total Expenditure 23 23 24 24 24 25 25 25 26 24
Operating Profit 2 4 2 5 7 6 7 7 8 5
Interest 4 4 2 3 3 3 6 3 3 3
Depreciation 2 2 1 2 2 2 3 3 3 3
Exceptional Income / Expenses 0 0 10 0 0 0 6 0 0 0
Profit Before Tax -4 -2 10 0 1 1 4 1 2 -1
Provision for Tax 0 0 0 0 0 0 0 0 0 0
Profit After Tax -4 -2 10 0 1 1 4 1 2 -1
Adjustments 0 0 0 0 0 -0 -0 0 0 0
Profit After Adjustments -4 -2 10 0 1 1 4 1 2 -1
Adjusted Earnings Per Share -0.9 -0.4 2.3 0 0.3 0.2 1 0.2 0.4 -0.3

Shalimar Wires Inds Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 92 91 94 96 102 105 115 111 88 97 121 125
Other Income 1 2 1 2 4 3 3 7 2 4 3 3
Total Income 94 92 96 98 107 109 119 118 91 101 124 128
Total Expenditure 74 81 80 83 91 106 110 101 83 90 98 100
Operating Profit 19 11 16 14 16 2 9 17 8 11 25 27
Interest 3 7 9 8 7 8 9 12 16 13 15 15
Depreciation 7 7 6 6 6 5 5 9 9 9 10 12
Exceptional Income / Expenses 0 5 -1 0 20 215 0 0 0 10 6 6
Profit Before Tax 10 2 1 0 22 203 -5 -3 -17 -0 7 6
Provision for Tax 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Tax 10 2 1 0 22 203 -5 -3 -17 -0 7 6
Adjustments -1 -1 -1 -0 0 0 0 0 0 0 0 0
Profit After Adjustments 9 1 -0 -0 22 203 -5 -3 -17 -0 7 6
Adjusted Earnings Per Share 3.1 0.6 0.2 0 5.8 47.6 -1.2 -0.8 -3.9 -0 1.5 1.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 25% 3% 3% 3%
Operating Profit CAGR 127% 14% 66% 3%
PAT CAGR 0% 0% -49% -4%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 103% 52% 13% 23%
ROE Average 22% -9% -9% -4%
ROCE Average 18% 10% 8% 75%

Shalimar Wires Inds Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds -148 -145 -146 -146 -124 51 46 43 26 26 33
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 53 51 37 56 52 65 78 78 74 75 82
Other Non-Current Liabilities 9 9 10 10 9 9 8 8 9 6 6
Total Current Liabilities 210 214 242 228 230 33 45 69 79 64 48
Total Liabilities 124 128 143 149 166 159 177 198 187 171 168
Fixed Assets 46 43 41 49 48 46 73 68 77 71 94
Other Non-Current Assets 13 21 30 21 17 19 28 47 34 35 6
Total Current Assets 65 64 72 78 101 94 76 83 76 65 69
Total Assets 124 128 143 149 166 159 177 198 187 171 168

Shalimar Wires Inds Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 4 2 2 2 4 28 33 9 9 6 2
Cash Flow from Operating Activities 14 13 35 -3 14 241 16 31 20 23 18
Cash Flow from Investing Activities -15 -9 -13 -7 1 -2 -46 -20 -5 -4 -3
Cash Flow from Financing Activities -1 -3 -23 13 9 -235 6 -11 -18 -24 -13
Net Cash Inflow / Outflow -2 0 -1 3 24 4 -24 -0 -2 -5 2
Closing Cash & Cash Equivalent 2 2 2 4 28 33 9 9 6 2 4

Shalimar Wires Inds Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 3.14 0.63 0.19 0.03 5.79 47.59 -1.2 -0.78 -3.9 -0.02 1.53
CEPS(Rs) 5.2 2.41 1.78 1.61 7.47 48.84 -0.02 1.24 -1.77 1.98 3.82
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) -56.05 -46.47 -46.57 -46.63 -40.84 12.01 10.76 10.05 6.15 6.13 7.62
Core EBITDA Margin(%) 17.92 9.64 14.21 11.84 9.84 -1.01 4.19 8.99 6.57 6.92 18.61
EBIT Margin(%) 12.76 9.32 8.98 7.66 25.89 195.65 2.86 7.56 -1.01 12.87 17.8
Pre Tax Margin(%) 9.78 2.39 0.67 0.1 19.38 188.28 -3.99 -3.01 -18.87 -0.09 5.4
PAT Margin (%) 9.78 2.39 0.67 0.1 19.38 188.28 -3.99 -3.01 -18.87 -0.09 5.4
Cash Profit Margin (%) 16.2 9.14 6.44 5.71 25.01 193.24 -0.06 4.78 -8.54 8.69 13.51
ROA(%) 8.34 1.88 0.52 0.07 13.82 125.31 -3.05 -1.78 -8.66 -0.05 3.85
ROE(%) 0 0 0 0 0 0 -10.54 -7.5 -48.17 -0.32 22.22
ROCE(%) 0 0 0 0 0 786.93 2.87 6.2 -0.73 11.4 18.46
Receivable days 105.14 110.09 113.02 127.9 128.92 123.43 89.4 96.97 126.57 110.6 78.24
Inventory Days 92.3 100.54 100.77 102.78 93.1 87.98 74.31 102.74 140.6 125.15 106.33
Payable days 83.01 86.58 121.45 141.2 135.2 141.03 193.89 345.48 516.26 435.71 316.54
PER(x) 1.91 5 18.53 127.56 0.73 0.34 0 0 0 0 6.98
Price/Book(x) -0.11 -0.07 -0.07 -0.08 -0.1 1.35 1.4 0.37 0.65 1.65 1.4
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 1.09 1.16 1.02 1.12 0.72 1.01 1.26 0.89 1.07 1.28 1.1
EV/Core EBITDA(x) 5.2 9.35 6.03 7.63 4.76 47.85 16.65 5.82 11.46 11.76 5.26
Net Sales Growth(%) 6.96 -2.02 4.19 1.68 6.4 3.13 9.48 -3.77 -20.33 9.88 24.32
EBIT Growth(%) -16.29 -28.73 0.93 -12.93 258.54 626.82 -98.26 127.8 -110.67 1497.13 71.93
PAT Growth(%) -24.07 -76.16 -70.51 -84.78 0 834.5 -102.52 34.93 -399.83 99.49 7836.02
EPS Growth(%) -55.37 -79.94 -70.51 -84.75 0 721.94 -102.52 34.93 -399.81 99.5 7851.78
Debt/Equity(x) -0.37 -0.46 -0.38 -0.47 -0.46 1.36 1.96 2.14 3.18 3.18 2.79
Current Ratio(x) 0.31 0.3 0.3 0.34 0.44 2.84 1.67 1.19 0.97 1.01 1.43
Quick Ratio(x) 0.18 0.17 0.18 0.21 0.32 2.31 1.07 0.69 0.55 0.49 0.66
Interest Cover(x) 4.28 1.34 1.08 1.01 3.98 26.53 0.42 0.72 -0.06 0.99 1.44
Total Debt/Mcap(x) 2.88 5.6 4.3 5.05 3.61 1 1.39 5.77 4.88 1.93 2

Shalimar Wires Inds Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 65.64 65.64 65.64 65.64 65.64 65.64 65.64 65.64 65.64 65.64
FII 0 0 0 0 0 0 0 0 0 0
DII 1.65 1.65 1.65 27.64 27.61 27.61 27.61 1.65 1.65 1.65
Public 32.71 32.71 32.71 6.72 6.75 6.75 6.75 32.71 32.71 32.71
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 435.71 to 316.54days.

Cons

  • Company has a low return on equity of -9% over the last 3 years.
  • The company has delivered a poor profit growth of -49% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Shalimar Wires Inds News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!