Metal - Non Ferrous · Founded 1984 · www.shirpurgold.com · BSE 512289 · NSE SHIRPUR GOLD · ISIN INE196B01016
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 2% | 15% | 0% | 3% |
| Operating Profit CAGR | 0% | 0% | -17% | -8% |
| PAT CAGR | 0% | 0% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 0% | -13% | 0% | -29% |
| ROE Average | 0% | -91% | -63% | -27% |
| ROCE Average | 4% | -13% | -9% | 2% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 43.66 | 43.66 | 43.66 | 43.66 | 43.66 | 43.66 | 43.66 | 43.66 | 43.66 | 43.66 |
| FII | 2.18 | 2.18 | 2.18 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 54.16 | 54.16 | 54.16 | 53.73 | 53.73 | 53.73 | 53.73 | 53.73 | 53.73 | 53.73 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 |
| FII | 0.06 | 0.06 | 0.06 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.58 | 1.58 | 1.58 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 |
| # | 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% |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 43.66 | 43.66 | 43.66 | 43.66 | 43.66 | 43.66 | 43.66 | 43.66 | 43.66 | 43.66 |
| FII | 2.18 | 2.18 | 2.18 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 | 2.61 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 54.16 | 54.16 | 54.16 | 53.73 | 53.73 | 53.73 | 53.73 | 53.73 | 53.73 | 53.73 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 | 1.27 |
| FII | 0.06 | 0.06 | 0.06 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.58 | 1.58 | 1.58 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 | 2.91 |
* 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.