Shalimar Paints Ltd
Shalimar Paint Color & Varnish Company was established in 1902 by two Britishers. It is the first paint company of India. [1][2] It was acquired by Ratan Jindal faction of the O.P. Jindal Group and S. S. Jhunjhunwala group in 1989. It manufactures decorative paints and industrial coatings. Some of India’s iconic buildings and structures such as the Howrah Bridge, Rashtrapati Bhawan, etc. were painted with Shalimar paints.[3]
- Market Cap ₹ 1,411 Cr.
- Current Price ₹ 169
- High / Low ₹ 226 / 141
- Stock P/E
- Book Value ₹ 36.0
- Dividend Yield 0.00 %
- ROCE -4.13 %
- ROE -10.8 %
- Face Value ₹ 2.00
Pros
- Company has reduced debt.
- Promoter holding has increased by 43.8% over last quarter.
Cons
- Stock is trading at 4.68 times its book value
- Company has low interest coverage ratio.
- Company has a low return on equity of -16.5% over last 3 years.
- Promoters have pledged 28.5% of their holding.
- Working capital days have increased from 96.1 days to 150 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: Paints/Varnish Industry: Paints / Varnishes
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
436 | 478 | 465 | 416 | 384 | 350 | 271 | 288 | 344 | 326 | 358 | 486 | 526 | |
395 | 440 | 450 | 407 | 354 | 335 | 305 | 349 | 377 | 322 | 381 | 500 | 564 | |
Operating Profit | 40 | 38 | 15 | 9 | 30 | 14 | -34 | -61 | -34 | 4 | -22 | -15 | -38 |
OPM % | 9% | 8% | 3% | 2% | 8% | 4% | -13% | -21% | -10% | 1% | -6% | -3% | -7% |
0 | -2 | 6 | 2 | 1 | 1 | 1 | -14 | 8 | 5 | -2 | 7 | 9 | |
Interest | 15 | 17 | 21 | 21 | 22 | 23 | 26 | 25 | 20 | 19 | 22 | 16 | 15 |
Depreciation | 4 | 4 | 4 | 5 | 5 | 8 | 8 | 9 | 11 | 13 | 13 | 13 | 14 |
Profit before tax | 21 | 16 | -4 | -15 | 4 | -15 | -67 | -109 | -56 | -23 | -61 | -36 | -57 |
Tax % | 31% | 30% | 22% | 29% | -22% | 36% | 32% | 25% | 32% | -111% | 1% | 0% | |
14 | 11 | -3 | -11 | 5 | -10 | -45 | -82 | -38 | -50 | -60 | -36 | -57 | |
EPS in Rs | 2.56 | 1.95 | -0.50 | -1.87 | 0.94 | -1.71 | -8.08 | -15.21 | -6.98 | -9.12 | -8.30 | -5.00 | -7.67 |
Dividend Payout % | 26% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 0% |
5 Years: | 12% |
3 Years: | 12% |
TTM: | 16% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 4% |
3 Years: | 6% |
TTM: | -75% |
Stock Price CAGR | |
---|---|
10 Years: | 11% |
5 Years: | 15% |
3 Years: | 25% |
1 Year: | 14% |
Return on Equity | |
---|---|
10 Years: | -18% |
5 Years: | -19% |
3 Years: | -17% |
Last Year: | -11% |
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 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 11 | 11 | 11 | 14 | 14 | 14 |
Reserves | 60 | 71 | 70 | 58 | 62 | 163 | 117 | 278 | 246 | 196 | 320 | 322 | 287 |
69 | 88 | 110 | 130 | 137 | 171 | 179 | 152 | 122 | 131 | 168 | 140 | 128 | |
171 | 204 | 198 | 191 | 188 | 177 | 177 | 136 | 141 | 152 | 126 | 129 | 123 | |
Total Liabilities | 303 | 367 | 381 | 382 | 391 | 515 | 477 | 577 | 520 | 490 | 628 | 605 | 553 |
32 | 32 | 31 | 71 | 67 | 194 | 222 | 218 | 267 | 256 | 248 | 245 | 246 | |
CWIP | 1 | 8 | 18 | 1 | 6 | 14 | 1 | 24 | 0 | 0 | 0 | 2 | 6 |
Investments | 1 | 1 | 1 | 1 | 1 | 4 | 1 | 1 | 1 | 1 | 6 | 6 | 6 |
269 | 326 | 331 | 310 | 317 | 303 | 253 | 334 | 251 | 232 | 374 | 353 | 295 | |
Total Assets | 303 | 367 | 381 | 382 | 391 | 515 | 477 | 577 | 520 | 490 | 628 | 605 | 553 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
15 | 26 | 10 | 38 | 36 | 34 | 36 | -94 | -10 | 16 | -61 | -48 | |
-3 | -10 | -6 | -26 | -5 | -16 | -10 | -33 | -28 | -5 | -6 | -84 | |
-9 | -13 | -15 | -16 | -23 | -19 | -18 | 198 | -46 | -11 | 225 | -7 | |
Net Cash Flow | 3 | 2 | -11 | -4 | 8 | -1 | 7 | 70 | -83 | -0 | 157 | -139 |
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 | 116 | 118 | 125 | 135 | 136 | 130 | 142 | 126 | 76 | 89 | 80 | 81 |
Inventory Days | 121 | 136 | 126 | 126 | 154 | 139 | 129 | 118 | 136 | 146 | 130 | 116 |
Days Payable | 150 | 169 | 168 | 187 | 218 | 193 | 244 | 162 | 151 | 183 | 133 | 102 |
Cash Conversion Cycle | 86 | 85 | 83 | 73 | 72 | 75 | 28 | 82 | 61 | 52 | 77 | 95 |
Working Capital Days | 78 | 89 | 104 | 101 | 98 | 118 | 64 | 81 | 56 | 54 | 85 | 150 |
ROCE % | 29% | 23% | 7% | 2% | 13% | 3% | -13% | -18% | -10% | -1% | -7% | -4% |
Documents
Announcements
- Compliance Certificate Pursuant To Regulation 40(9) Of SEBI (LODR) Regulations, 2015 For The Financial Year Ended March 31, 2024 2d
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 18 Apr
- Disclosure Under Regulation 30 Of SEBI (LODR) Regulations, 2015 11 Apr
-
Announcement under Regulation 30 (LODR)-Change in Management
11 Apr - Disclosure under Regulation 30 of SEBI (LODR) Regulations 2015
-
Announcement under Regulation 30 (LODR)-Change in Directorate
11 Apr - Disclosure Under Regulation 30 of SEBI (LODR) Regulations, 2015
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 nse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Aug 2023Transcript PPT
-
Jun 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
Jun 2022Transcript PPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
Jun 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Nov 2020TranscriptNotesPPT
-
Sep 2020TranscriptNotesPPT
-
May 2020TranscriptNotesPPT
-
Feb 2020TranscriptNotesPPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
Business Segments
1. Decorative Paints: The Co. manufactures a wide range of decorative paints for interior and exterior surfaces - concrete, plaster, metal etc. It has established brands in exterior emulsions like Weather Pro, Xtra Tough and Super Shaktiman. It also has a wide range of interior emulsions with brands like Signature, Stay Clean, Superlac Advance and No. 1 Silk.
2. Industrial Paints: The Co. manufactures industrial coatings to cater Protective coating sector, Product Finish (OEM, General Industrial Sector), Range of marine paints including antifouling paints. Packaging coatings for metal decoration including food can lacquers are established products running successfully in different coating lines for years.[1]
It has tinting systems under the brand “Color Space” where it offers more than 10,000 shades across all product lines to its customers.[2] The company launched 2 new products in Q1FY24.[3]