Shirpur Gold Refinery Ltd

Shirpur Gold Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Shirpur Gold Refinery Ltd

₹ 5.02 -1.57%
13 Dec 2021
shirpurgold.com BSE: 512289 NSE: SHIRPUR-G
About

Shirpur Gold Refinery Ltd is operates as a metal refinery with installed capacity to refine gold and silver in Shirpur, Maharashtra.

[ add key points ]
Website BSE NSE - BZ
  • Market Cap ₹ 14.6 Cr.
  • Current Price ₹ 5.02
  • High / Low ₹ /
  • Stock P/E
  • Book Value ₹ -98.5
  • Dividend Yield 0.00 %
  • ROCE -2.77 %
  • ROE %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.
  • Contingent liabilities of Rs.327 Cr.

* 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 Metals & Mining Non - Ferrous Metals Precious Metals

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
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
4.80 19.49 0.51 0.58 0.18 0.10 0.02 0.15 0.02 0.18 0.11 0.27 0.52
Operating Profit -4.80 -19.49 -0.51 -0.58 -0.18 -0.10 -0.02 -0.15 -0.02 -0.18 -0.11 -0.27 -0.52
OPM %
0.00 0.00 0.00 0.00 0.00 0.12 0.04 0.00 0.00 0.00 0.00 0.02 0.07
Interest 9.83 9.58 9.73 9.84 9.83 9.64 9.75 9.85 9.85 9.74 9.10 0.00 0.00
Depreciation 1.11 1.08 1.09 1.11 1.11 1.08 1.09 1.11 1.11 1.09 1.09 1.11 1.11
Profit before tax -15.74 -30.15 -11.33 -11.53 -11.12 -10.70 -10.82 -11.11 -10.98 -11.01 -10.30 -1.36 -1.56
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%
-15.73 -30.15 -11.34 -11.52 -11.12 -10.70 -10.83 -11.11 -10.98 -11.01 -10.30 -1.35 -1.56
EPS in Rs -5.40 -10.35 -3.89 -3.95 -3.82 -3.67 -3.72 -3.81 -3.77 -3.78 -3.53 -0.46 -0.54
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
4,047 1,744 3,221 3,895 1,699 1,954 1,895 541 0 0 0 0 0
3,999 1,687 3,143 3,817 1,669 1,920 1,863 642 213 52 1 0 1
Operating Profit 48 57 79 78 30 34 32 -102 -213 -52 -1 -0 -1
OPM % 1% 3% 2% 2% 2% 2% 2% -19%
2 0 1 4 8 3 -1 2 0 -23 0 0 0
Interest 31 34 49 55 23 25 20 41 40 39 39 39 19
Depreciation 16 16 9 7 7 7 7 6 6 5 4 4 4
Profit before tax 2 6 22 20 8 5 4 -147 -259 -120 -45 -44 -24
Tax % -29% 8% 29% 33% 41% 39% 32% 0% 0% 0% 0% 0%
2 6 15 14 5 3 3 -147 -259 -120 -45 -44 -24
EPS in Rs 0.78 1.99 5.30 4.72 1.66 1.04 0.94 -50.61 -88.75 -41.05 -15.33 -15.09 -8.31
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: %
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 22%
TTM: 44%
Stock Price CAGR
10 Years: -24%
5 Years: -4%
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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 29 29 29 29 29 29 29 29 29 29 29 29 29
Reserves 206 212 227 296 304 307 310 162 -96 -216 -260 -304 -316
70 124 182 653 464 291 395 342 328 328 348 504 513
402 430 581 52 177 29 18 38 78 118 139 23 23
Total Liabilities 708 794 1,019 1,030 974 657 752 572 339 259 255 251 249
197 183 174 171 164 158 151 145 138 110 106 101 99
CWIP 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 34 34 39 39 36 34 34 34 34 34 34 34
510 578 811 820 770 463 567 394 167 115 116 116 116
Total Assets 708 794 1,019 1,030 974 657 752 572 339 259 255 251 249

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
57 29 78 -86 205 177 -58 35 40 41 19 -117
-4 -36 -1 -9 1 4 -0 -0 0 0 0 0
-35 17 -98 110 -214 -184 61 -50 -39 -39 -19 117
Net Cash Flow 18 11 -22 15 -8 -3 3 -15 1 2 -0 0
Free Cash Flow 53 27 77 -90 205 177 -58 35 40 41 19 -117
CFO/OP 119% 51% 99% -111% 690% 527% -181% -35% -19% -77% -1,542% 31,576%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 7 30 51 26 105 52 54 201
Inventory Days 5 14 9 14 6 7 7 1 365
Days Payable 35 92 66 4 36 4 3 10 7,528
Cash Conversion Cycle -23 -48 -6 36 75 55 58 192
Working Capital Days -2 -9 -9 4 13 23 27 -4
ROCE % 11% 12% 18% 11% 4% 4% 4% -17% -55% -28% -4% -3%

Insights

In beta
Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Installed Gold Refining Capacity
Metric Tonnes per annum (MTPA)

Log in to view insights

Please log in to see hidden values.

Login
Promoter Group Shareholding
%
Total Permanent Employees
Number
Installed Silver Refining Capacity
Metric Tonnes per annum (MTPA)
Traded Goods (Gold) Revenue Share
%
Zee Gold Branded Coin & Bar Revenue Share
%
Subsidiary Stake in MEAM Gold Mines (Mali)
%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
43.66% 43.66% 43.66% 43.66% 43.66% 43.66% 43.66% 43.66% 43.66% 43.66% 43.66% 43.66%
2.20% 2.18% 2.18% 2.18% 2.18% 2.61% 2.61% 2.61% 2.61% 2.61% 2.61% 2.61%
54.14% 54.16% 54.16% 54.16% 54.16% 53.74% 53.73% 53.74% 53.73% 53.73% 53.73% 53.73%
No. of Shareholders 9,4149,3229,3159,3119,3089,3029,2979,2969,2949,2909,2889,280

* 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