Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹14 Cr.
Stock P/E
-0.4
P/B
-0.1
Current Price
₹5
Book Value
₹ -35.5
Face Value
10
52W High
—
52W Low
—
Dividend Yield
0%

ShirpurGold Refinery Overview

Business

Shirpur Gold Refinery Ltd. is primarily engaged in the business of refining precious metals, specifically gold and silver. The company refines raw gold (dore bar) and silver into high-purity forms, which are then sold as bars, coins, and medallions. Its core business model is B2B, serving bullion dealers, jewelry manufacturers, and institutional buyers in India. The company makes money through the sale of these refined precious metals, with profitability influenced by refining margins, purity differentials, and trading activities.

Revenue Mix

The company operates largely as a single business segment focused on the refining and trading of precious metals. While specific revenue contribution between gold and silver, or between refining services and direct product sales (bars, coins), is not typically disaggregated in financial reporting, gold refining and sales generally constitute the dominant portion of its revenue.

Industry

Shirpur Gold Refinery operates in India's precious metals industry, one of the world's largest markets for gold consumption. The industry processes both imported dore bars and recycled scrap. It is characterized by increasing formalization, though a significant unorganized sector still exists. Shirpur Gold Refinery is one of the established and larger organized players in the Indian gold refining sector, known for its modern infrastructure and processing capabilities. It competes with other major refiners like MMTC-PAMP and Kundan Gold Refinery, as well as several smaller and regional players.

MOAT

Scale and Capacity: Shirpur possesses a significant refining capacity, allowing for economies of scale in sourcing and processing.

Advanced Technology: The company utilizes modern refining technology, enabling it to produce high-purity gold and silver.

Accreditations & Trust: Its NABL-accredited laboratory for assaying and BIS license for gold coins build trust among B2B customers regarding the quality and purity of its products, which is crucial in the precious metals market.

Established Supply Chain: Long-standing relationships for sourcing dore bars from international markets provide a degree of supply chain stability.

Growth Drivers

Robust Domestic Demand: Continued high demand for gold and silver in India, driven by cultural significance, investment purposes, and bridal consumption.

Industry Formalization: Government initiatives such as GST and mandatory hallmarking promote organized players, potentially diverting business from the unorganized sector.

"Make in India" Initiative: Government focus on domestic refining over importing finished bars could support local refiners.

Economic Growth: Rising disposable incomes and urbanization in India typically correlate with increased demand for gold and jewelry.

Capacity Expansion: Any future plans to expand refining capacity or diversify product offerings could drive additional growth.

Risks

Commodity Price Volatility: Fluctuations in international gold and silver prices can impact inventory valuations, hedging effectiveness, and profitability margins.

Regulatory Changes: Alterations in import duties on dore bars or refined metals, changes in GST, or other government policies related to precious metals can directly affect operational costs and market dynamics.

Intense Competition: Competition from other organized refiners and the unorganized market can put pressure on refining margins.

Foreign Exchange Risk: As dore bars are imported, the company is exposed to currency fluctuations (USD-INR), which can affect input costs.

Sourcing Risk: Dependence on a stable and cost-effective supply of dore bars from international markets.

Working Capital Management: The business is capital-intensive, requiring efficient management of working capital, inventory, and financing costs.

Management & Ownership

The company is promoted and led by the Padia family. Mr. Ranjeet Singh Padia serves as the Chairman & Managing Director, bringing experience in the precious metals sector. As of the latest available information, the promoter group holds a significant stake in the company (~65.65%), which is common for family-controlled businesses in India. The ownership structure reflects a concentrated promoter holding.

Outlook

Shirpur Gold Refinery is positioned within a structurally growing market driven by India's enduring demand for gold. Its established refining infrastructure and accreditations provide a competitive edge in the organized sector. The increasing formalization of the Indian gold market and potential government support for domestic refining could create opportunities. However, the company remains susceptible to the inherent volatility of global precious metal prices and currency fluctuations. Managing these external factors, along with intense competition and evolving regulatory landscapes, will be key to its sustained performance and growth.

ShirpurGold Refinery Share Price

Live · BSE / NSE · Inception: 1984
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

ShirpurGold Refinery Quarterly Results

#(Fig in Cr.) Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Net Sales 1221 1221 1379 1102 789 570 305 0 0 0
Other Income 1 1 2 1 2 2 -2 0 1 1
Total Income 1223 1223 1381 1103 791 573 303 0 1 1
Total Expenditure 1219 1219 1378 1097 779 571 368 2 1 1
Operating Profit 4 4 3 6 12 2 -65 -2 0 -1
Interest 12 12 13 13 16 10 16 12 6 1
Depreciation 1 1 1 1 1 1 1 1 1 1
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -9 -9 -11 -7 -6 -9 -82 -15 -7 -3
Provision for Tax 0 0 0 0 0 0 0 0 0 0
Profit After Tax -9 -9 -11 -7 -6 -9 -82 -15 -7 -3
Adjustments -0 -0 0 0 0 0 0 0 0 -0
Profit After Adjustments -9 -9 -11 -7 -6 -9 -82 -15 -7 -3
Adjusted Earnings Per Share -3.2 -3.2 -3.9 -2.6 -1.9 -3.2 -28.1 -5.1 -2.3 -1.1

ShirpurGold Refinery 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 4047 1744 3221 3949 4947 5297 4268 3555 4371 5270 5357 305
Other Income 2 5 1 4 32 0 6 11 10 6 5 0
Total Income 4049 1750 3222 3953 4979 5297 4275 3566 4381 5276 5362 305
Total Expenditure 3999 1688 3143 3877 4907 5241 4213 3647 4574 5299 5341 372
Operating Profit 49 62 79 76 72 56 61 -80 -193 -23 22 -68
Interest 31 40 49 58 58 33 32 53 46 45 50 35
Depreciation 16 16 9 7 8 7 7 7 6 5 4 4
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 -23 0 0
Profit Before Tax 2 6 22 12 6 16 23 -141 -246 -96 -33 -107
Provision for Tax -1 1 6 7 3 2 1 0 0 0 0 0
Profit After Tax 2 6 15 5 3 14 21 -141 -246 -96 -33 -107
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 2 6 15 5 3 14 21 -141 -246 -96 -33 -107
Adjusted Earnings Per Share 0.8 1.9 5.2 1.7 0.9 4.9 7.3 -48.2 -84.3 -33 -11.2 -36.6

ShirpurGold Refinery 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 235 243 260 317 322 337 360 225 -23 -115 -137
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 67 73 95 49 49 84 113 45 45 45 45
Other Non-Current Liabilities -53 -50 -48 -46 -35 -44 -44 -43 -43 -43 -42
Total Current Liabilities 404 477 665 662 725 384 509 608 593 618 660
Total Liabilities 654 743 972 982 1061 760 939 835 573 505 526
Fixed Assets 197 183 174 173 166 204 200 197 189 163 163
Other Non-Current Assets 3 2 1 3 14 2 3 5 5 5 5
Total Current Assets 452 558 795 803 878 545 727 623 366 325 344
Total Assets 654 743 972 982 1061 760 939 835 573 505 526

ShirpurGold Refinery 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 2 20 31 9 35 32 19 23 1 24 24
Cash Flow from Operating Activities 57 -7 76 -75 98 253 -117 42 70 38 26
Cash Flow from Investing Activities -4 1 0 -10 -1 -50 -1 -0 -3 2 -4
Cash Flow from Financing Activities -35 17 -98 111 -101 -215 122 -63 -44 -41 -18
Net Cash Inflow / Outflow 18 11 -22 26 -3 -13 4 -22 23 -0 3
Closing Cash & Cash Equivalent 20 31 9 35 32 19 23 1 24 24 27

ShirpurGold Refinery 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) 0.78 1.93 5.25 1.73 0.91 4.92 7.32 -48.24 -84.32 -33 -11.19
CEPS(Rs) 6.39 7.55 8.22 4.04 3.62 7.32 9.71 -45.92 -82.12 -31.34 -9.68
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 80.32 83 88.45 107.41 109.15 112.22 120.56 73.71 -12.14 -43.87 -51.84
Core EBITDA Margin(%) 1.17 3.24 2.37 1.82 0.8 1.06 1.28 -2.57 -4.65 -0.56 0.31
EBIT Margin(%) 0.82 2.62 2.14 1.75 1.29 0.93 1.27 -2.45 -4.56 -0.98 0.32
Pre Tax Margin(%) 0.04 0.35 0.65 0.3 0.12 0.31 0.53 -3.95 -5.62 -1.82 -0.61
PAT Margin (%) 0.06 0.32 0.46 0.13 0.05 0.27 0.5 -3.95 -5.62 -1.82 -0.61
Cash Profit Margin (%) 0.46 1.26 0.72 0.3 0.21 0.4 0.66 -3.76 -5.47 -1.73 -0.53
ROA(%) 0.35 0.8 1.78 0.52 0.26 1.57 2.51 -15.84 -34.89 -17.83 -6.32
ROE(%) 0.97 2.36 6.12 1.77 0.84 4.44 6.29 -49.66 -273.91 0 0
ROCE(%) 10.89 13.69 17.56 9.87 6.81 6 6.56 -10.47 -32.89 -11.96 4.39
Receivable days 7.26 23.39 32.89 33.67 35.88 37.85 37.99 54.51 37.46 20.4 19.21
Inventory Days 4.7 12.26 7.71 10.13 6.35 2.44 3.5 1.95 0.09 0.05 0.05
Payable days 35.42 88.62 57.71 28.56 7.69 8.13 4.61 7.66 7.2 3.8 2.79
PER(x) 70.35 27.33 12.38 43.67 110.74 25.26 3.12 0 0 0 0
Price/Book(x) 0.69 0.63 0.73 0.7 0.92 1.11 0.19 0.08 -0.59 0 0
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.04 0.11 0.06 0.2 0.16 0.13 0.13 0.15 0.12 0.1 0.1
EV/Core EBITDA(x) 3.22 3.05 2.48 10.46 11.22 12.61 9.17 -6.52 -2.63 -22.36 25.43
Net Sales Growth(%) 0 -56.9 84.67 22.6 25.27 7.08 -19.43 -16.7 22.94 20.55 1.67
EBIT Growth(%) 0 38.45 54.23 -1.63 -7.96 -23.31 10.45 -260.7 -128.69 74.16 133.3
PAT Growth(%) 0 146.45 171.99 -67 -47.68 443.05 48.78 -759.19 -74.81 60.86 66.1
EPS Growth(%) 0 146.45 171.98 -67 -47.68 443.05 48.78 -759.19 -74.81 60.86 66.1
Debt/Equity(x) 0.3 0.51 0.71 2.1 1.86 1.22 1.64 2.43 -14.43 -4.02 -3.61
Current Ratio(x) 1.12 1.17 1.19 1.21 1.21 1.42 1.43 1.02 0.62 0.53 0.52
Quick Ratio(x) 0.99 1.03 1.08 0.99 1.17 1.3 1.36 1.02 0.62 0.52 0.52
Interest Cover(x) 1.06 1.15 1.44 1.2 1.1 1.5 1.72 -1.63 -4.3 -1.15 0.34
Total Debt/Mcap(x) 0.44 0.81 0.96 2.98 2.03 1.1 8.67 30.25 24.57 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +2% +15% 0% +3%
Operating Profit CAGR — — -17% -8%
PAT CAGR — — 0% 0%
Share Price CAGR 0% -13% 0% -29%
ROE Average 0% -91% -63% -27%
ROCE Average +4% -13% -9% +2%

ShirpurGold Refinery Shareholding Pattern

Latest · Mar 2024
100% held
Promoters 43.66 %
FII 2.61 %
DII (MF + Insurance) 0 %
Public (retail) 53.73 %
# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 43.6643.6643.6643.6643.6643.6643.6643.6643.6643.66
FII 2.182.182.182.612.612.612.612.612.612.61
DII 0000000000
Public 54.1654.1654.1653.7353.7353.7353.7353.7353.7353.73
Others 0000000000
Total 100100100100100100100100100100

ShirpurGold Refinery Peer Comparison

Metal - Non Ferrous Edit Columns

ShirpurGold Refinery Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

ShirpurGold Refinery Pros & Cons

Pros

  • Stock is trading at -0.1 times its book value
  • Debtor days have improved from 3.8 to 2.79days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 43.66%.
  • Company has a low return on equity of -91% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp