Stock SHALIWIR6 SHALIMAR WIRES INDUSTRIES LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shalimar Wires Industries Limited

Equities

SHALIWIR6

INE655D01025

Textiles & Leather Goods

Delayed Bombay S.E.
Other stock markets
 04:07:14 2024-07-11 am EDT 		5-day change 1st Jan Change
25.8 INR +5.82% Intraday chart for Shalimar Wires Industries Limited +4.41% -2.90%
May. 27 Shalimar Wires Industries Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2024 CI
Feb. 09 Shalimar Wires Industries Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Capitalization 1 645.6 159 171.4 432.3 455.8 893.6
Enterprise Value (EV) 1 1,518 1,056 997 1,247 1,342 1,766
P/E ratio -12.6 x -4.77 x -1.03 x -506 x 6.98 x 61.5 x
Yield - - - - - -
Capitalization / Revenue 0.56 x 0.14 x 0.19 x 0.44 x 0.38 x 0.7 x
EV / Revenue 1.32 x 0.95 x 1.13 x 1.28 x 1.11 x 1.37 x
EV / EBITDA 28.6 x 10.4 x 17.3 x 18.7 x 6 x 8.77 x
EV / FCF -3.15 x -8.68 x 9.49 x -18.6 x -9.39 x 258 x
FCF Yield -31.7% -11.5% 10.5% -5.37% -10.6% 0.39%
Price to Book 1.4 x 0.37 x 0.65 x 1.65 x 1.4 x 2.58 x
Nbr of stocks (in thousands) 42,755 42,755 42,755 42,755 42,755 42,755
Reference price 2 15.10 3.720 4.010 10.11 10.66 20.90
Announcement Date 8/28/19 9/8/20 8/31/21 9/1/22 6/6/23 7/2/24
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net sales 1 1,153 1,110 884.3 971.7 1,208 1,285
EBITDA 1 53.08 101.5 57.78 66.83 223.9 201.3
EBIT 1 3.952 16.5 -31.99 -16.92 126.9 72.79
Operating Margin 0.34% 1.49% -3.62% -1.74% 10.5% 5.66%
Earnings before Tax (EBT) 1 -51.3 -33.38 -166.8 -0.844 65.29 14.66
Net income 1 -51.3 -33.38 -166.8 -0.844 65.29 14.66
Net margin -4.45% -3.01% -18.87% -0.09% 5.4% 1.14%
EPS 2 -1.200 -0.7807 -3.902 -0.0200 1.527 0.3400
Free Cash Flow 1 -481.6 -121.7 105.1 -66.92 -142.9 6.848
FCF margin -41.75% -10.96% 11.89% -6.89% -11.83% 0.53%
FCF Conversion (EBITDA) - - 181.94% - - 3.4%
FCF Conversion (Net income) - - - - - 46.71%
Dividend per Share - - - - - -
Announcement Date 8/28/19 9/8/20 8/31/21 9/1/22 6/6/23 7/2/24
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024
Net Debt 1 873 897 826 815 887 872
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 16.44 x 8.831 x 14.29 x 12.19 x 3.96 x 4.333 x
Free Cash Flow 1 -482 -122 105 -66.9 -143 6.85
ROE (net income / shareholders' equity) -10.5% -7.5% -48.2% -0.32% 22.2% 4.37%
ROA (Net income/ Total Assets) 0.15% 0.55% -1.04% -0.59% 4.67% 2.65%
Assets 1 -34,897 -6,078 16,032 143 1,398 554.2
Book Value Per Share 2 10.80 10.10 6.150 6.130 7.620 8.090
Cash Flow per Share 2 0.6500 0.5300 0.2700 0.4000 0.5400 0.5600
Capex 1 467 289 57.1 51.1 30.3 86.7
Capex / Sales 40.47% 26.07% 6.45% 5.26% 2.51% 6.75%
Announcement Date 8/28/19 9/8/20 8/31/21 9/1/22 6/6/23 7/2/24
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Textiles & Leather Goods

1st Jan change Capi.
SHALIMAR WIRES INDUSTRIES LIMITED Stock Shalimar Wires Industries Limited
-2.90% 12.48M
SASA POLYESTER SANAYI Stock Sasa Polyester Sanayi
+20.69% 6.98B
K.P.R. MILL LIMITED Stock K.P.R. Mill Limited
+5.48% 3.58B
SWAN ENERGY LIMITED Stock Swan Energy Limited
+44.55% 2.71B
RAYMOND LIMITED Stock Raymond Limited
+16.14% 2.52B
RUENTEX INDUSTRIES LTD. Stock Ruentex Industries Ltd.
+12.91% 2.38B
TRIDENT LIMITED Stock Trident Limited
+4.08% 2.26B
WELSPUN LIVING LIMITED Stock Welspun Living Limited
+16.86% 1.93B
ALOK INDUSTRIES LIMITED Stock Alok Industries Limited
+28.81% 1.64B
COATS GROUP PLC Stock Coats Group plc
+10.52% 1.73B
Other Textiles & Leather Goods
  1. Stock Market
  2. Equities
  3. SHALIWIR6 Stock
  4. Financials Shalimar Wires Industries Limited