DCM Shriram Ltd

DCM Shriram Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

DCM Shriram Ltd

₹ 1,000 -1.74%
30 Apr - close price
dcmshriram.com BSE: 523367 NSE: DCMSHRIRAM
About

DCM Shriram is engaged in the business of manufacturing facilities of Fertiliser, Chloro Vinyl & Cement in Kota (Rajasthan) and of Chlor- Alkali in Bharuch (Gujrat).(Source : Company Web-site )

Key Points

Business Segments
1) Sugar (35% in 9M FY25 vs 26% in FY23): [1] [2] The company is a major player in the domestic sugar industry having 4 integrated sugar complexes located in central UP at Ajbapur, Hariawan, Loni, and Rupapur with a total crushing capacity of 42,400 TCD. It also operates 3 distilleries with 560 KLD capacity. [3]

Website BSE NSE
  • Market Cap ₹ 15,597 Cr.
  • Current Price ₹ 1,000
  • High / Low ₹ 1,371 / 885
  • Stock P/E 28.7
  • Book Value ₹ 426
  • Dividend Yield 0.66 %
  • ROCE 8.99 %
  • ROE 6.60 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 22.9%
  • Debtor days have improved from 27.8 to 21.6 days.

Cons

  • The company has delivered a poor sales growth of 7.05% over past five years.
  • Company has a low return on equity of 13.6% over last 3 years.
  • Company might be capitalizing the interest cost

* 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: Diversified Industry: Diversified - Mega

Part of BSE Allcap BSE 500 Nifty 500 BSE SmallCap BSE Industrials

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
2,791 2,873 2,851 2,740 3,236 2,720 2,780 2,708 3,035 2,399 2,876 2,957 3,367
2,202 2,239 2,415 2,470 2,682 2,374 2,614 2,594 2,590 2,134 2,629 2,776 2,871
Operating Profit 589 635 436 270 554 346 166 114 445 265 248 181 496
OPM % 21% 22% 15% 10% 17% 13% 6% 4% 15% 11% 9% 6% 15%
25 28 28 32 33 26 17 22 35 24 26 54 41
Interest 17 17 17 11 13 12 25 15 15 32 29 38 43
Depreciation 61 61 61 63 66 71 72 74 77 80 86 101 109
Profit before tax 536 585 387 228 509 289 86 47 389 177 158 96 386
Tax % 35% 31% 34% 44% 33% 35% 34% 32% 38% 33% 37% 34% 32%
350 401 254 128 342 187 57 32 240 118 100 63 262
EPS in Rs 22.43 25.73 16.29 8.22 21.94 11.97 3.63 2.07 15.42 7.55 6.43 4.03 16.81
Raw PDF
Upcoming result date: 5 May 2025

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
5,539 6,182 5,639 5,780 5,788 6,900 7,771 7,767 8,308 9,627 11,547 10,922 11,600
4,999 5,673 5,240 5,276 5,017 5,866 6,402 6,575 7,156 7,831 9,941 9,932 10,410
Operating Profit 540 509 399 505 771 1,035 1,369 1,192 1,152 1,796 1,606 991 1,190
OPM % 10% 8% 7% 9% 13% 15% 18% 15% 14% 19% 14% 9% 10%
-20 50 52 41 47 56 88 88 92 92 120 99 145
Interest 155 149 112 85 71 83 119 164 122 85 53 88 143
Depreciation 147 138 110 98 114 141 157 219 233 238 260 303 376
Profit before tax 219 272 228 362 633 867 1,180 897 889 1,565 1,413 699 816
Tax % 7% 11% 8% 17% 13% 23% 24% 20% 24% 32% 36% 36%
203 242 211 301 552 669 904 722 674 1,067 911 447 543
EPS in Rs 12.23 14.85 12.98 18.58 33.97 41.22 56.99 45.96 43.17 68.45 58.41 28.67 34.82
Dividend Payout % 13% 14% 17% 17% 17% 20% 17% 18% 22% 22% 24% 23%
Compounded Sales Growth
10 Years: 6%
5 Years: 7%
3 Years: 10%
TTM: 3%
Compounded Profit Growth
10 Years: 6%
5 Years: -14%
3 Years: -14%
TTM: 5%
Stock Price CAGR
10 Years: 24%
5 Years: 29%
3 Years: -6%
1 Year: 4%
Return on Equity
10 Years: 17%
5 Years: 15%
3 Years: 14%
Last Year: 7%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 33 33 33 33 33 33 31 31 31 31 31 31 31
Reserves 1,462 1,654 1,826 2,058 2,495 3,007 3,494 4,018 4,617 5,470 6,162 6,491 6,611
1,557 1,177 760 1,064 1,074 756 1,610 2,150 1,521 1,577 1,707 2,152 2,203
1,699 1,988 1,798 1,852 1,972 1,857 2,001 1,935 1,621 2,290 2,819 2,874 3,255
Total Liabilities 4,751 4,852 4,417 5,007 5,574 5,652 7,136 8,135 7,790 9,369 10,720 11,547 12,101
1,565 1,513 1,443 1,428 2,022 2,211 2,690 3,499 3,360 3,408 4,105 4,222 5,974
CWIP 44 51 62 357 65 117 332 59 109 494 1,630 2,615 1,188
Investments 7 203 6 35 31 30 31 29 30 3 12 54 54
3,134 3,085 2,906 3,186 3,457 3,294 4,084 4,548 4,291 5,463 4,973 4,656 4,885
Total Assets 4,751 4,852 4,417 5,007 5,574 5,652 7,136 8,135 7,790 9,369 10,720 11,547 12,101

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
319 969 167 100 772 827 775 496 1,887 1,224 1,296 794
40 -200 228 -326 -411 -321 -803 -518 -642 -888 -1,543 -1,070
-443 -585 -594 166 -185 -571 277 183 -918 -275 -235 169
Net Cash Flow -84 184 -200 -59 176 -65 248 161 327 62 -482 -107

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 68 61 69 81 63 48 49 51 23 34 27 22
Inventory Days 148 105 120 141 194 163 190 208 146 190 153 168
Days Payable 114 120 119 123 138 110 113 89 57 79 65 65
Cash Conversion Cycle 102 47 71 100 120 100 126 170 111 145 115 124
Working Capital Days 85 46 65 77 67 64 73 102 64 67 52 58
ROCE % 14% 14% 12% 15% 21% 25% 29% 19% 16% 24% 19% 9%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
66.52% 66.53% 66.53% 66.53% 66.53% 66.53% 66.53% 66.53% 66.53% 66.53% 66.53% 66.53%
3.05% 2.97% 2.74% 2.67% 2.58% 2.86% 3.41% 3.76% 3.74% 3.77% 3.99% 4.10%
8.77% 8.62% 8.82% 8.81% 8.66% 8.50% 8.37% 8.07% 8.07% 7.66% 7.64% 7.76%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
20.59% 20.84% 20.86% 20.97% 21.26% 21.18% 20.74% 20.70% 20.77% 21.28% 21.10% 20.82%
1.05% 1.01% 1.04% 1.01% 0.96% 0.92% 0.94% 0.92% 0.87% 0.72% 0.71% 0.79%
No. of Shareholders 64,49961,74558,41557,79658,87055,81155,15757,17160,14858,12059,83761,682

* 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

Concalls