Shalimar Productions Ltd

Shalimar Prod. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Shalimar Productions Ltd

₹ 0.49 -2.00%
18 Apr 3:31 p.m.
shalimarpro.com BSE: 512499
About

Incorporated in 1985, Shalimar Productions Ltd is in the business of Media and Media products

Key Points

Business Overview:
a) Production:[1]
Company productes regional albums, short films and movies for its library & distribution network.
b) OTT:[2]
Company is planning to launch a OTT platform viz., NJOYMAX . It would showcase family-friendly mainstream & regional media contents. Initially this application will be available only on Android devices. Development of a Web-browser based NJOYMAX platform is also underway and it will be introduced shortly after Android app’s Launch

Website BSE
  • Market Cap ₹ 48.2 Cr.
  • Current Price ₹ 0.49
  • High / Low ₹ 0.70 / 0.49
  • Stock P/E
  • Book Value ₹ 1.03
  • Dividend Yield 0.00 %
  • ROCE 0.10 %
  • ROE 0.07 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.49 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -26.5% over past five years.
  • Promoter holding is low: 6.03%
  • Company has a low return on equity of 0.06% over last 3 years.
  • Company has high debtors of 392 days.
  • Promoter holding has decreased over last 3 years: -11.2%
  • Working capital days have increased from 3,500 days to 5,338 days

* 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.

Peer comparison

Sector: Entertainment Industry: Entertainment / Electronic Media Software

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
1.49 0.00 1.24 1.44 2.10 0.15 0.71 0.37 0.31 0.80 0.00 0.66 0.25
1.21 0.12 1.08 1.36 1.80 0.18 0.67 0.50 0.29 0.59 0.35 0.84 0.14
Operating Profit 0.28 -0.12 0.16 0.08 0.30 -0.03 0.04 -0.13 0.02 0.21 -0.35 -0.18 0.11
OPM % 18.79% 12.90% 5.56% 14.29% -20.00% 5.63% -35.14% 6.45% 26.25% -27.27% 44.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.05 0.00 0.02 0.00 0.03 0.01 0.02 0.02 0.02 0.02 0.02 0.02
Profit before tax 0.28 -0.17 0.16 0.06 0.30 -0.06 0.03 -0.15 0.00 0.19 -0.37 -0.20 0.09
Tax % 0.00% -11.76% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.28 -0.19 0.16 0.06 0.30 -0.06 0.02 -0.14 0.01 0.19 -0.37 -0.19 0.10
EPS in Rs 0.00 -0.00 0.00 0.00 0.00 -0.00 0.00 -0.00 0.00 0.00 -0.00 -0.00 0.00
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
0.77 0.97 1.13 3.47 2.66 4.43 10.15 8.13 4.86 4.47 4.93 2.18 1.71
0.89 0.88 0.67 3.19 2.53 4.34 10.01 8.06 4.81 4.34 4.79 2.02 1.92
Operating Profit -0.12 0.09 0.46 0.28 0.13 0.09 0.14 0.07 0.05 0.13 0.14 0.16 -0.21
OPM % -15.58% 9.28% 40.71% 8.07% 4.89% 2.03% 1.38% 0.86% 1.03% 2.91% 2.84% 7.34% -12.28%
0.01 0.00 0.00 0.01 0.02 0.03 0.00 0.01 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.05 0.17 0.17 0.17 0.12 0.08 0.07 0.06 0.06 0.05 0.05 0.06 0.08
Profit before tax -0.16 -0.08 0.29 0.12 0.03 0.04 0.07 0.02 -0.01 0.08 0.09 0.10 -0.29
Tax % 0.00% 0.00% 44.83% 50.00% -266.67% 25.00% 28.57% 0.00% 0.00% 25.00% 33.33% 30.00%
-0.16 -0.08 0.16 0.06 0.11 0.03 0.05 0.01 -0.01 0.06 0.06 0.07 -0.27
EPS in Rs -0.01 -0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.00 0.00 0.00 0.00 0.00
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 8%
5 Years: -26%
3 Years: -23%
TTM: 11%
Compounded Profit Growth
10 Years: 11%
5 Years: 7%
3 Years: 108%
TTM: -59%
Stock Price CAGR
10 Years: -22%
5 Years: 0%
3 Years: 1%
1 Year: 2%
Return on Equity
10 Years: 0%
5 Years: 0%
3 Years: 0%
Last Year: 0%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 22.27 98.43 98.43 98.43 98.43 98.43 98.43 98.43 98.43 98.43 98.43 98.43 98.43
Reserves 1.09 2.34 2.50 2.57 2.67 2.70 2.75 2.76 2.75 2.81 3.48 3.55 2.99
0.00 0.00 0.10 0.10 0.07 0.39 0.61 0.02 0.13 0.00 0.01 0.26 0.61
0.05 0.13 0.27 2.02 1.91 3.14 4.89 1.55 0.21 4.36 2.93 1.93 1.03
Total Liabilities 23.41 100.90 101.30 103.12 103.08 104.66 106.68 102.76 101.52 105.60 104.85 104.17 103.06
0.37 64.89 64.72 64.55 64.42 62.12 62.05 61.99 61.93 61.88 61.83 61.77 64.01
CWIP 0.00 0.00 0.00 0.00 0.00 2.22 2.22 2.22 2.22 2.22 2.22 2.22 0.00
Investments 1.28 2.84 4.14 4.14 4.12 3.54 1.89 1.89 1.89 1.88 4.27 4.57 4.62
21.76 33.17 32.44 34.43 34.54 36.78 40.52 36.66 35.48 39.62 36.53 35.61 34.43
Total Assets 23.41 100.90 101.30 103.12 103.08 104.66 106.68 102.76 101.52 105.60 104.85 104.17 103.06

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-3.15 -11.17 1.36 0.16 -0.19 -0.51 -0.01 0.01 -0.07 0.04 2.32 -0.25
-0.15 -66.19 -1.30 -0.01 0.02 0.59 0.00 0.00 0.00 0.00 -2.38 0.00
2.91 77.35 -0.12 -0.06 0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.25
Net Cash Flow -0.39 -0.01 -0.06 0.10 -0.12 0.08 -0.01 0.01 -0.07 0.04 -0.06 -0.01

Ratios

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 535.65 11.29 9.69 144.11 186.62 333.69 281.57 232.11 268.87 542.19 288.74 391.79
Inventory Days 8,726.31 29,365.91 33,827.68 3,584.00 4,480.58 2,438.59 1,082.73 1,103.73 1,942.69 2,189.10 2,034.73 6,110.47
Days Payable 0.00 0.00 0.00 239.74 282.27 261.71 175.44 62.98 1.59 364.10 221.93 441.15
Cash Conversion Cycle 9,261.96 29,377.20 33,837.37 3,488.37 4,384.93 2,510.56 1,188.87 1,272.87 2,209.97 2,367.19 2,101.55 6,061.11
Working Capital Days 9,627.47 10,950.00 9,183.14 3,005.20 4,045.19 2,568.18 1,251.79 1,546.65 2,603.82 2,764.04 2,399.52 5,337.71
ROCE % -0.73% -0.13% 0.29% 0.12% 0.02% 0.04% 0.07% 0.02% -0.01% 0.08% 0.09% 0.10%

Shareholding Pattern

Numbers in percentages

5 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
17.21% 17.21% 17.21% 6.03% 6.03% 6.03% 6.03% 6.03% 6.03% 6.03% 6.03% 6.03%
82.79% 82.79% 82.79% 93.97% 93.97% 93.97% 93.97% 93.97% 93.97% 93.96% 93.98% 93.97%
No. of Shareholders 13,58817,19936,61294,2821,36,3071,67,4331,67,6181,65,5391,65,0521,65,7711,64,9631,66,426

Documents

Announcements

Annual reports