Shilp Gravures Ltd

About [ edit ]

Shilp Gravures is engaged in the business of engraving of rollers using three different engraving technologies i.e. electronic, laser and chemical etching. The engraved rollers are used in printing and packaging industries.

  • Market Cap 74.3 Cr.
  • Current Price 121
  • High / Low 123 / 37.0
  • Stock P/E 8.27
  • Book Value 110
  • Dividend Yield 1.24 %
  • ROCE %
  • ROE %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Stock is trading at 1.10 times its book value

Cons

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Dec 2013 Mar 2014 Dec 2014 Mar 2015 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
15.04 14.75 16.01 14.73 18.78 16.93 18.85 18.22 16.66 11.23 19.70 19.25
11.68 12.29 12.02 12.38 14.96 14.34 17.14 15.10 13.26 11.19 14.93 14.71
Operating Profit 3.36 2.46 3.99 2.35 3.82 2.59 1.71 3.12 3.40 0.04 4.77 4.54
OPM % 22.34% 16.68% 24.92% 15.95% 20.34% 15.30% 9.07% 17.12% 20.41% 0.36% 24.21% 23.58%
Other Income 0.07 0.26 0.05 0.68 0.90 0.25 0.67 0.11 -2.11 1.83 1.33 2.15
Interest 0.43 0.75 0.72 0.63 0.61 0.30 0.38 0.40 0.39 0.41 0.31 0.24
Depreciation 1.56 1.68 1.72 1.65 1.66 1.53 1.66 1.70 1.25 1.41 1.31 1.37
Profit before tax 1.44 0.29 1.60 0.75 2.45 1.01 0.34 1.13 -0.35 0.05 4.48 5.08
Tax % 38.19% 155.17% 90.62% 44.00% 23.67% 4.95% 20.59% 22.12% -254.29% -240.00% 6.25% 12.60%
Net Profit 0.77 -0.09 0.21 0.43 1.61 0.96 0.28 0.88 -1.25 0.17 4.20 4.45
EPS in Rs 1.25 -0.15 0.34 0.70 2.62 1.56 0.46 1.43 -2.03 0.28 6.83 7.24

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2020 TTM
57.03 62.66 60.42 59.67 63.59 70.65 66.84
42.04 47.26 47.25 45.99 48.95 59.76 54.09
Operating Profit 14.99 15.40 13.17 13.68 14.64 10.89 12.75
OPM % 26.28% 24.58% 21.80% 22.93% 23.02% 15.41% 19.08%
Other Income 0.26 0.39 0.51 0.30 1.03 -1.15 3.20
Interest 2.01 1.88 2.63 2.15 1.70 1.47 1.35
Depreciation 5.80 6.24 6.60 6.24 6.07 6.14 5.34
Profit before tax 7.44 7.67 4.45 5.59 7.90 2.13 9.26
Tax % 29.03% 27.90% 51.24% 28.62% 29.37% 59.62%
Net Profit 5.25 5.51 2.49 3.79 5.53 0.87 7.57
EPS in Rs 8.54 8.96 4.05 6.16 8.99 1.41 12.32
Dividend Payout % 17.57% 16.74% 29.64% 19.47% 13.35% 106.03%
Compounded Sales Growth
10 Years:%
5 Years:3%
3 Years:%
TTM:%
Compounded Profit Growth
10 Years:%
5 Years:-15%
3 Years:%
TTM:%
Stock Price CAGR
10 Years:11%
5 Years:13%
3 Years:-1%
1 Year:203%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2020 Sep 2020
6.15 6.15 6.15 6.15 6.15 6.15 6.15
Reserves 27.74 32.17 33.79 36.05 40.69 56.72 61.24
Borrowings 17.54 19.50 21.30 17.89 11.31 17.78 9.28
14.81 17.64 18.73 19.25 15.38 13.07 16.70
Total Liabilities 66.24 75.46 79.97 79.34 73.53 93.72 93.37
41.98 42.47 52.96 49.44 44.20 52.44 50.09
CWIP 0.79 2.97 0.32 0.07 0.09 0.58 0.56
Investments 0.02 0.02 0.02 0.02 1.54 10.93 13.18
23.45 30.00 26.67 29.81 27.70 29.77 29.54
Total Assets 66.24 75.46 79.97 79.34 73.53 93.72 93.37

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2020
13.29 14.90 11.95 10.21 16.47 10.03
-8.18 -14.22 -9.12 -3.63 -10.03 -9.77
-4.92 -0.94 -2.87 -6.61 -6.46 -0.13
Net Cash Flow 0.19 -0.26 -0.04 -0.03 -0.03 0.12

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2020
ROCE % 17.50% 11.89% 13.70% 16.44%
Debtor Days 90.56 81.38 86.27 96.83 73.76 82.09
Inventory Turnover 3.82 3.24 2.28 2.71

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
60.52 60.52 60.73 60.78 60.79 60.79 60.79 60.79 60.80 60.80 60.80 60.80
0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 0.00 0.00 0.00
39.48 39.48 39.27 39.22 39.21 39.21 39.20 39.21 39.20 39.20 39.20 39.20

Documents