Shilp Gravures Ltd
Incorporated in 1993, Shilp Gravures Ltd manufactures engraved copper rollers and does energy generation through wind mill[1]
- Market Cap ₹ 108 Cr.
- Current Price ₹ 175
- High / Low ₹ 208 / 90.7
- Stock P/E 9.59
- Book Value ₹ 152
- Dividend Yield 1.20 %
- ROCE 11.1 %
- ROE 8.13 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Stock is trading at 1.15 times its book value
Cons
- The company has delivered a poor sales growth of 2.19% over past five years.
- Company has a low return on equity of 9.38% over last 3 years.
- Earnings include an other income of Rs.7.28 Cr.
* 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: Mining & Mineral products Industry: Mining / Minerals / Metals
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
56 | 57 | 54 | 60 | 64 | 65 | 69 | 74 | 66 | 63 | 68 | 77 | 77 | |
41 | 41 | 39 | 46 | 49 | 49 | 54 | 59 | 54 | 51 | 56 | 64 | 66 | |
Operating Profit | 15 | 15 | 15 | 14 | 15 | 16 | 15 | 15 | 12 | 12 | 12 | 13 | 11 |
OPM % | 27% | 27% | 27% | 23% | 23% | 24% | 21% | 21% | 18% | 19% | 17% | 17% | 15% |
0 | 0 | 0 | 1 | -2 | 1 | 1 | 2 | -2 | 6 | 4 | 2 | 7 | |
Interest | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
Depreciation | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 7 | 6 | 5 | 4 | 4 | 4 |
Profit before tax | 7 | 8 | 6 | 6 | 5 | 10 | 8 | 9 | 3 | 13 | 11 | 10 | 14 |
Tax % | 29% | 28% | 33% | 26% | 43% | 27% | 17% | 15% | 56% | 16% | 22% | 27% | |
5 | 5 | 4 | 5 | 3 | 7 | 7 | 8 | 1 | 10 | 9 | 8 | 11 | |
EPS in Rs | 8.57 | 8.93 | 6.88 | 7.38 | 4.93 | 11.56 | 11.43 | 12.54 | 1.84 | 17.04 | 14.15 | 12.31 | 18.30 |
Dividend Payout % | 18% | 17% | 17% | 16% | 24% | 13% | 13% | 32% | 82% | 11% | 13% | 17% |
Compounded Sales Growth | |
---|---|
10 Years: | 3% |
5 Years: | 2% |
3 Years: | 5% |
TTM: | 2% |
Compounded Profit Growth | |
---|---|
10 Years: | 2% |
5 Years: | 0% |
3 Years: | 47% |
TTM: | 35% |
Stock Price CAGR | |
---|---|
10 Years: | 19% |
5 Years: | 13% |
3 Years: | 17% |
1 Year: | 87% |
Return on Equity | |
---|---|
10 Years: | 10% |
5 Years: | 9% |
3 Years: | 9% |
Last Year: | 8% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves | 28 | 32 | 36 | 39 | 41 | 48 | 54 | 58 | 57 | 68 | 75 | 82 | 87 |
18 | 17 | 19 | 15 | 11 | 8 | 11 | 13 | 16 | 3 | 3 | 2 | 2 | |
13 | 14 | 14 | 14 | 15 | 14 | 15 | 13 | 12 | 11 | 11 | 13 | 14 | |
Total Liabilities | 65 | 69 | 74 | 75 | 73 | 76 | 85 | 90 | 91 | 88 | 96 | 102 | 109 |
42 | 42 | 49 | 46 | 44 | 41 | 44 | 43 | 43 | 39 | 44 | 41 | 43 | |
CWIP | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 1 |
Investments | 1 | 1 | 3 | 4 | 2 | 12 | 16 | 20 | 15 | 19 | 21 | 28 | 31 |
21 | 26 | 22 | 25 | 28 | 22 | 25 | 27 | 32 | 30 | 30 | 30 | 34 | |
Total Assets | 65 | 69 | 74 | 75 | 73 | 76 | 85 | 90 | 91 | 88 | 96 | 102 | 109 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
14 | 15 | 13 | 11 | 17 | 12 | 10 | 10 | 10 | 11 | 10 | 12 | |
-8 | -12 | -10 | -5 | -10 | -8 | -10 | -9 | -9 | 2 | -9 | -9 | |
-5 | -3 | -3 | -6 | -7 | -5 | -0 | -2 | -1 | -13 | -1 | -3 | |
Net Cash Flow | -0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 93 | 80 | 85 | 85 | 74 | 71 | 82 | 78 | 82 | 83 | 72 | 68 |
Inventory Days | 81 | 97 | 111 | 141 | 109 | 116 | 130 | 144 | 178 | 140 | 126 | 102 |
Days Payable | 97 | 111 | 115 | 140 | 152 | 147 | 156 | 134 | 160 | 111 | 101 | 85 |
Cash Conversion Cycle | 77 | 66 | 81 | 87 | 31 | 40 | 56 | 88 | 100 | 112 | 97 | 85 |
Working Capital Days | 65 | 58 | 61 | 67 | 56 | 56 | 54 | 62 | 67 | 82 | 79 | 69 |
ROCE % | 18% | 18% | 15% | 14% | 16% | 17% | 14% | 13% | 8% | 14% | 10% | 11% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 2d
- Compliance Certificate Under Regulation 40(9) Of SEBI (LODR) Regulations, 2015 16 Apr
- Compliance Certificate For The Year End 31St March, 2024 8 Apr
- Announcement Under Regulation 30 Of SEBI (LODR) Regulations 2015 - Revised Filing Of Proceedings Of Annual General Meeting Dated 26.08.2023 6 Apr
- Format of the Annual Disclosure to be made by an entity identified as a LC - Annexure B2 5 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Overview:[1]
SGL has setup the first gravure roller manufacturing house in India. It is engaged in engraving of rollers using 3 different engraving technologies i.e. electronic, laser and chemical etching. The engraved rollers are used in printing and packaging industries