Shreyas Intermediates Ltd

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

Shreyas Intermediates Ltd

₹ 10.1 -4.62%
12 Dec - close price
shreyasintermediates.co.in BSE: 526335
About

Incorporated in 1992, Shreyas Intermediates Ltd is a manufacturer of Phthalocyanine Blue Crude and its downstream products.[1]

Key Points

Business Overview:[1][2]
SIL is engaged in the business of manufacturing Pigments and Pigment Intermediates. The co.
contributes up to ~15% of the entire Copper Phthalocyanine market of India. It has a global presence in 15 countries.

Website BSE
  • Market Cap ₹ 71.6 Cr.
  • Current Price ₹ 10.1
  • High / Low ₹ 14.1 / 6.90
  • Stock P/E
  • Book Value ₹ 2.23
  • Dividend Yield 0.00 %
  • ROCE -6.34 %
  • ROE -12.1 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.

Cons

  • Stock is trading at 4.53 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of -10.7% over last 3 years.
  • Company might be capitalizing the interest cost
  • Promoter holding has decreased over last 3 years: -9.46%

* 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

Commodities Chemicals Chemicals & Petrochemicals Commodity Chemicals

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.32 10.37
0.06 0.23 0.04 0.05 0.20 0.18 -0.05 0.09 0.20 0.08 0.02 6.35 10.30
Operating Profit -0.06 -0.23 -0.04 -0.05 -0.20 -0.18 0.05 -0.09 -0.20 -0.08 -0.02 -0.03 0.07
OPM % -0.47% 0.68%
0.18 0.14 0.15 0.12 0.14 0.00 0.25 0.12 0.12 0.14 0.14 0.12 0.12
Interest 0.00 0.00 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.43 0.43 0.42 0.43 0.43 0.42 0.42 0.43 0.43 0.42 0.42 0.43 0.43
Profit before tax -0.31 -0.52 -0.35 -0.36 -0.49 -0.60 -0.12 -0.40 -0.51 -0.36 -0.30 -0.34 -0.24
Tax % 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%
-0.31 -0.52 -0.35 -0.36 -0.49 -0.60 -0.12 -0.40 -0.51 -0.36 -0.30 -0.34 -0.24
EPS in Rs -0.04 -0.07 -0.05 -0.05 -0.07 -0.08 -0.02 -0.06 -0.07 -0.05 -0.04 -0.05 -0.03
Raw PDF

Profit & Loss

Figures in Rs. Crores

Sep 2014 Mar 2015 6m Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
13.63 45.87 7.61 0.49 0.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16.69
14.34 50.83 8.63 0.48 0.35 0.13 0.56 0.34 0.19 0.41 0.39 0.39 16.75
Operating Profit -0.71 -4.96 -1.02 0.01 0.12 -0.13 -0.56 -0.34 -0.19 -0.41 -0.39 -0.39 -0.06
OPM % -5.21% -10.81% -13.40% 2.04% 25.53% -0.36%
0.00 32.01 0.05 1.21 0.65 1.33 0.57 0.58 0.54 0.59 0.51 0.52 0.52
Interest 9.06 0.01 0.04 0.01 0.00 0.04 0.00 0.00 0.00 0.04 0.00 0.01 0.00
Depreciation 5.61 2.77 4.06 4.06 4.06 4.06 2.04 1.70 1.70 1.71 1.71 1.71 1.70
Profit before tax -15.38 24.27 -5.07 -2.85 -3.29 -2.90 -2.03 -1.46 -1.35 -1.57 -1.59 -1.59 -1.24
Tax % 0.00% -4.33% 0.00% -31.58% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
-15.38 25.32 -5.07 -1.95 -3.29 -2.90 -2.03 -1.47 -1.35 -1.57 -1.58 -1.59 -1.24
EPS in Rs -9.55 15.72 -3.15 -1.21 -2.04 -1.80 -0.29 -0.21 -0.19 -0.22 -0.22 -0.22 -0.17
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: %
5 Years: %
3 Years: %
TTM: %
Compounded Profit Growth
10 Years: 6%
5 Years: 4%
3 Years: -6%
TTM: 24%
Stock Price CAGR
10 Years: 9%
5 Years: 0%
3 Years: -12%
1 Year: -25%
Return on Equity
10 Years: %
5 Years: -9%
3 Years: -11%
Last Year: -12%

Balance Sheet

Figures in Rs. Crores

Sep 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 16.10 16.10 16.10 16.10 16.10 16.10 70.85 70.85 70.85 70.85 70.85 70.85 74.85
Reserves -107.34 -82.02 -87.09 -89.04 -92.33 -95.23 -50.90 -52.37 -53.73 -55.29 -56.88 -58.46 -59.03
173.08 114.11 114.11 113.64 113.16 112.21 11.60 10.65 11.74 11.74 11.74 11.74 7.74
20.41 5.91 3.04 1.58 2.79 2.04 2.04 2.05 2.03 1.94 1.99 2.48 2.19
Total Liabilities 102.25 54.10 46.16 42.28 39.72 35.12 33.59 31.18 30.89 29.24 27.70 26.61 25.75
80.20 31.65 29.95 28.24 26.54 24.83 23.13 21.42 19.72 18.01 16.31 14.61 13.75
CWIP 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
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.83 0.83
22.05 22.45 16.21 14.04 13.18 10.29 10.46 9.76 11.17 11.23 11.39 11.17 11.17
Total Assets 102.25 54.10 46.16 42.28 39.72 35.12 33.59 31.18 30.89 29.24 27.70 26.61 25.75

Cash Flows

Figures in Rs. Crores

Sep 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-0.05 -13.75 -0.57 -0.69 -0.21 -0.39 -1.05 0.36 -1.56 -0.65 0.51 1.35
0.00 37.02 0.05 1.20 0.65 1.33 0.57 0.58 0.54 0.54 -0.51 -1.35
0.04 -24.93 0.00 -0.48 -0.48 -0.95 0.50 -0.95 1.09 0.00 0.00 0.00
Net Cash Flow -0.01 -1.66 -0.52 0.03 -0.03 -0.01 0.01 -0.01 0.07 -0.11 0.00 0.00

Ratios

Figures in Rs. Crores

Sep 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 348.66 66.44 333.34 4,603.47 5,886.60
Inventory Days 62.64 18.67 0.00
Days Payable 576.62 53.46
Cash Conversion Cycle -165.32 31.66 333.34 4,603.47 5,886.60
Working Capital Days -998.06 40.82 222.55 3,970.31 4,387.77
ROCE % -7.44% -11.22% -11.02% -6.78% -8.48% -8.17% -6.28% -4.81% -4.66% -5.45% -6.00% -6.34%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
66.67% 66.67% 66.67% 57.21% 57.21% 57.21% 57.21% 57.21% 57.21% 57.21% 57.21% 57.21%
0.00% 0.00% 0.00% 9.46% 9.46% 9.46% 9.46% 9.46% 8.54% 8.53% 8.53% 8.42%
33.33% 33.34% 33.33% 33.34% 33.34% 33.33% 33.33% 33.33% 34.23% 34.25% 34.26% 34.38%
No. of Shareholders 5,0965,1045,2055,1945,4645,5405,5225,6556,4616,4306,4406,544

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings