Shekhawati Industries Ltd

₹ 23.9 4.97%

29 Oct 9:55 a.m.

shekhawatiyarn.com BSE: 533301 NSE: SHEKHAWATI

About

Incorporated in 1990, Shekhawati Industries
Ltd is in the business of own production, job
work and trading of various Textile products
and also in Real Estate^[1]

Key Points

Business Overview:^[1]
SIL is primarily engaged in the business
of Real Estate development and manufacturing
of Textile Yarn. The real estate segment includes Acquisition of land, Development, Joint Venture, Re-development of Residential and Commercial projects. The textile segment manufactures Polyester, Textured & Twisted yarn.

Website BSE NSE - BE

Market Cap ₹ 82.3 Cr.
Current Price ₹ 23.9
High / Low ₹ 33.9 / 9.12
Stock P/E 9.48
Book Value ₹ 7.70
Dividend Yield 0.00 %
ROCE 47.3 %
ROE 49.1 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 22.5% CAGR over last 5 years
Promoter holding has increased by 1.47% over last quarter.

Cons

The company has delivered a poor sales growth of -10.5% over past five years.
Tax rate seems low
Earnings include an other income of Rs.9.00 Cr.
Working capital days have increased from 100 days to 269 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

Consumer Discretionary Textiles Textiles & Apparels Other Textile Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
	14.87	13.15	24.08	16.52	17.87	15.29	10.96	3.00	3.00	2.14	8.31	1.53	4.04
	16.55	13.63	14.86	14.92	15.46	13.94	10.97	1.21	1.09	2.35	3.96	2.74	5.23
Operating Profit	-1.68	-0.48	9.22	1.60	2.41	1.35	-0.01	1.79	1.91	-0.21	4.35	-1.21	-1.19
OPM %	-11.30%	-3.65%	38.29%	9.69%	13.49%	8.83%	-0.09%	59.67%	63.67%	-9.81%	52.35%	-79.08%	-29.46%
	12.13	5.09	138.06	0.89	0.41	0.39	0.08	1.24	0.18	0.05	0.70	8.22	0.03
Interest	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.04	0.04	0.10	0.23
Depreciation	2.15	2.24	1.80	0.12	0.25	0.22	0.22	0.21	0.21	0.32	0.37	0.39	0.41
Profit before tax	8.29	2.36	145.47	2.36	2.56	1.51	-0.16	2.81	1.87	-0.52	4.64	6.52	-1.80
Tax %	0.00%	0.00%	0.04%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	2.45%	0.56%
	8.29	2.36	145.41	2.36	2.56	1.51	-0.16	2.81	1.87	-0.51	4.63	6.37	-1.81
EPS in Rs	2.40	0.68	42.15	0.68	0.74	0.44	-0.05	0.82	0.54	-0.15	1.34	1.85	-0.53
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	354.26	225.38	92.87	144.25	147.14	162.76	28.69	363.26	303.43	76.75	60.64	16.45	16.02
	321.78	229.00	93.05	149.06	147.20	174.65	31.65	379.92	315.65	60.68	55.30	8.13	14.28
Operating Profit	32.48	-3.62	-0.18	-4.81	-0.06	-11.89	-2.96	-16.66	-12.22	16.07	5.34	8.32	1.74
OPM %	9.17%	-1.61%	-0.19%	-3.33%	-0.04%	-7.31%	-10.32%	-4.59%	-4.03%	20.94%	8.81%	50.58%	10.86%
	2.34	-67.08	-45.18	1.00	0.79	0.74	1.31	1.52	0.26	146.37	1.78	1.69	9.00
Interest	13.18	22.12	0.43	0.16	0.20	0.20	0.24	0.09	0.07	0.04	0.04	0.10	0.41
Depreciation	9.93	11.57	10.37	9.99	9.76	9.75	9.55	9.15	9.15	8.35	0.81	1.11	1.49
Profit before tax	11.71	-104.39	-56.16	-13.96	-9.23	-21.10	-11.44	-24.38	-21.18	154.05	6.27	8.80	8.84
Tax %	38.86%	0.00%	-0.07%	0.29%	0.00%	0.00%	0.00%	0.00%	0.00%	0.04%	-0.16%	0.00%
	7.16	-104.39	-56.12	-13.99	-9.23	-21.10	-11.44	-24.38	-21.18	153.99	6.28	8.81	8.68
EPS in Rs	3.25	-34.80	-16.27	-4.06	-2.68	-6.12	-3.32	-7.07	-6.14	44.63	1.82	2.56	2.51
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:	-23%
5 Years:	-11%
3 Years:	-62%
TTM:	-50%

Compounded Profit Growth
10 Years:	8%
5 Years:	22%
3 Years:	34%
TTM:	44%

Stock Price CAGR
10 Years:	1%
5 Years:	27%
3 Years:	66%
1 Year:	10%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	49%

Balance Sheet

Figures in Rs. Crores

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Sep 2026
Equity Capital	22.01	29.99	34.47	34.47	34.47	34.47	34.47	34.47	34.47	34.47	34.47	34.47	34.47
Reserves	91.53	-13.79	-79.91	-93.97	-103.24	-124.24	-135.56	-159.98	-181.38	-27.20	-21.28	-12.48	-7.93
	145.12	197.89	194.19	192.36	191.56	190.90	203.93	202.05	201.57	0.84	0.36	1.38	5.34
	51.99	38.07	20.31	14.00	17.61	14.78	3.15	69.38	53.58	36.01	24.55	8.53	1.06
Total Liabilities	310.65	252.16	169.06	146.86	140.40	115.91	105.99	145.92	108.24	44.12	38.10	31.90	32.94
	114.71	134.82	126.49	116.52	106.79	97.59	88.07	80.91	73.56	2.21	1.78	3.45	3.49
CWIP	12.87	6.37	6.37	6.37	6.37	6.37	6.37	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	1.38	3.80	3.68	0.18
	183.07	110.97	36.20	23.97	27.24	11.95	11.55	65.01	34.68	40.53	32.52	24.77	29.27
Total Assets	310.65	252.16	169.06	146.86	140.40	115.91	105.99	145.92	108.24	44.12	38.10	31.90	32.94

Cash Flows

Figures in Rs. Crores

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	12.41	-44.05	3.94	0.90	-0.07	1.33	-1.62	4.76	2.41	12.35	-0.55	-8.11
	-50.24	-2.34	-2.38	1.17	0.96	-0.46	0.14	-1.28	-1.70	47.51	0.77	9.66
	38.03	46.24	-1.62	-2.00	-1.00	-0.85	1.48	-2.69	-0.54	-60.64	-0.10	-0.27
Net Cash Flow	0.19	-0.14	-0.06	0.07	-0.11	0.01	0.00	0.80	0.17	-0.78	0.13	1.29
Free Cash Flow	-37.35	-49.13	1.93	0.88	-0.11	0.79	-1.64	3.52	0.61	72.75	-1.29	-9.70
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit	45%	1,210%	-2,344%	-32%	-117%	-14%	37%	-32%	-27%	86%	-24%	-116%

Ratios

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	88.63	115.63	60.41	22.34	29.22	6.50	54.07	18.67	23.22	56.55	3.31	10.43
Inventory Days	19.91	5.46	21.49	14.82	19.09	3.08	36.24	39.79	1.65	43.57	415.53	4,994.42
Days Payable	43.19	13.12	28.94	1.76	14.50	6.96	249.80	78.68	75.08	582.47	582.92	2,320.79
Cash Conversion Cycle	65.34	107.98	52.96	35.41	33.81	2.63	-159.49	-20.22	-50.21	-482.36	-164.08	2,684.05
Working Capital Days	34.11	-55.58	-476.15	-466.42	-456.86	-439.23	-2,506.91	-211.36	-273.33	21.78	9.09	269.15
ROCE %	10.80%	-5.94%	-5.60%	-9.80%	-7.06%	-18.68%	-10.98%	-27.08%	-32.18%	35.14%	57.34%	47.29%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Electricity Consumption
KWH

xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xx,xxx,xxx	xxx,xxx
x.xx	xx.xx	x.xx	x.xx	x.xx	xx.xx	x.xx	xx.xx	xx.xx	xx.xx	xx.xx
xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xx

Please log in to see hidden values.

Job Work Income as % of Total Revenue from Operations
%

Number of Employees
employees

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

6 Recently

	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
	57.49%	57.52%	57.80%	58.02%	58.02%	62.37%	64.12%	64.12%	64.12%	64.13%	64.09%	65.56%
	42.50%	42.49%	42.19%	41.97%	41.99%	37.63%	35.89%	35.88%	35.89%	35.88%	35.92%	34.45%
No. of Shareholders	11,474	12,813	14,439	16,638	18,027	18,192	18,076	17,610	17,165	16,913	16,875	16,703

	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Sep 2026
	47.93%	49.97%	49.97%	49.97%	54.32%	57.49%	57.49%	57.49%	57.52%	62.37%	64.13%	65.56%
	52.07%	50.03%	50.03%	50.03%	45.68%	42.51%	42.51%	42.51%	42.49%	37.63%	35.88%	34.45%
No. of Shareholders	4,092	5,387	7,944	7,697	7,607	10,779	10,783	10,782	12,813	18,192	16,913	16,703

Documents

Announcements

All

Annual reports

DRHP

Credit ratings

Rating update
29 Mar 2015 from crisil