Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 33.34 | 29.35 | 34.21 | 33.94 | 30.77 | 30.89 | 36.35 | 32.84 | 35.98 | 35.04 | 38.33 | 37.40 |
| Expenses | 25.92 | 24.39 | 33.27 | 26.67 | 24.43 | 24.65 | 30.77 | 25.48 | 28.06 | 27.44 | 30.29 | 28.05 |
| Operating Profit | 7.42 | 4.96 | 0.94 | 7.27 | 6.34 | 6.24 | 5.58 | 7.36 | 7.92 | 7.60 | 8.04 | 9.35 |
| OPM % | 22.26% | 16.90% | 2.75% | 21.42% | 20.60% | 20.20% | 15.35% | 22.41% | 22.01% | 21.69% | 20.98% | 25.00% |
| Other Income | 0.76 | 0.39 | 5.11 | 0.41 | 0.44 | 0.69 | 1.52 | 0.52 | 0.53 | 0.53 | -1.03 | 0.44 |
| Interest | 3.45 | 3.45 | 2.23 | 3.39 | 3.05 | 3.05 | 4.06 | 3.39 | 3.49 | 3.64 | 3.63 | 3.84 |
| Depreciation | 3.00 | 3.00 | 3.92 | 3.48 | 3.48 | 3.48 | 2.16 | 3.48 | 3.48 | 3.48 | 1.07 | 3.75 |
| Profit before tax | 1.73 | -1.10 | -0.10 | 0.81 | 0.25 | 0.40 | 0.88 | 1.01 | 1.48 | 1.01 | 2.31 | 2.20 |
| 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% |
| Net Profit | 1.73 | -1.10 | -0.10 | 0.81 | 0.25 | 0.40 | 0.88 | 1.01 | 1.48 | 1.01 | 2.32 | 2.20 |
| EPS in Rs | 0.40 | -0.26 | -0.02 | 0.19 | 0.06 | 0.09 | 0.21 | 0.24 | 0.35 | 0.24 | 0.54 | 0.51 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 96 | 101 | 105 | 115 | 111 | 88 | 97 | 121 | 128 | 132 | 142 | 147 |
| Expenses | 83 | 89 | 106 | 110 | 101 | 82 | 90 | 98 | 108 | 107 | 111 | 114 |
| Operating Profit | 13 | 11 | -1 | 5 | 10 | 6 | 7 | 22 | 20 | 25 | 31 | 33 |
| OPM % | 13% | 11% | -0.9% | 4.7% | 9% | 7% | 7% | 19% | 16% | 19% | 22% | 22% |
| Other Income | 1 | 24 | 218 | 3 | 7 | 2 | 14 | 9 | 7 | 3 | 1 | 0 |
| Interest | 8 | 8 | 8 | 9 | 12 | 16 | 13 | 15 | 13 | 13 | 14 | 15 |
| Depreciation | 6 | 6 | 5 | 5 | 9 | 9 | 9 | 10 | 13 | 13 | 12 | 12 |
| Profit before tax | -0 | 22 | 203 | -5 | -3 | -17 | -0 | 7 | 1 | 2 | 6 | 7 |
| Tax % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | |
| Net Profit | -0 | 22 | 203 | -5 | -3 | -17 | -0 | 7 | 1 | 2 | 6 | 7 |
| EPS in Rs | -0.06 | 5.79 | 54.11 | -1.20 | -0.78 | -3.90 | -0.02 | 1.53 | 0.34 | 0.55 | 1.36 | 1.64 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 4% | 10% | 6% | 12% | ||
| Compounded Profit Growth | 50% | 20% | 146% | 308% | ||
| Stock Price CAGR | 18% | 24% | 2% | 8% | ||
| Return on Equity | % | -1% | 8% | 19% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| Reserves | -183 | -183 | -161 | 43 | 37 | 34 | 18 | 18 | 24 | 26 | 29 | 35 |
| Borrowings | 83 | 118 | 86 | 73 | 92 | 93 | 85 | 85 | 91 | 90 | 89 | 91 |
| Other Liabilities | 235 | 206 | 233 | 34 | 40 | 62 | 76 | 60 | 45 | 51 | 71 | 75 |
| Total Liabilities | 143 | 149 | 166 | 159 | 177 | 198 | 187 | 171 | 168 | 175 | 198 | 210 |
| Fixed Assets | 41 | 49 | 48 | 46 | 73 | 68 | 77 | 71 | 94 | 89 | 79 | 110 |
| CWIP | 17 | 10 | 6 | 7 | 21 | 41 | 28 | 30 | 0 | 1 | 29 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 85 | 89 | 111 | 106 | 83 | 89 | 83 | 70 | 74 | 85 | 89 | 100 |
| Total Assets | 143 | 149 | 166 | 159 | 177 | 198 | 187 | 171 | 168 | 175 | 198 | 210 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 35 | -3 | 15 | 241 | 16 | 31 | 20 | 23 | 18 | 25 | 47 | 29 |
| Cash from Investing Activity | -13 | -7 | 1 | -2 | -46 | -20 | -5 | -4 | -3 | -9 | -31 | -12 |
| Cash from Financing Activity | -23 | 13 | 8 | -235 | 6 | -11 | -18 | -24 | -13 | -16 | -13 | -14 |
| Net Cash Flow | -1 | 3 | 24 | 4 | -24 | -0 | -2 | -5 | 2 | 0 | 3 | 3 |
| Free Cash Flow | 22 | -11 | 13 | 237 | -31 | 10 | 15 | 19 | 15 | 16 | 16 | 16 |
| CFO/OP | 236% | -23% | 132% | -24,130% | 280% | 299% | 346% | 348% | 78% | 125% | 186% | 94% |
| 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 | 136 | 149 | 146 | 114 | 95 | 95 | 134 | 99 | 77 | 73 | 81 | 81 |
| Inventory Days | 390 | 404 | 327 | 258 | 282 | 385 | 424 | 377 | 355 | 422 | 367 | 434 |
| Days Payable | 139 | 142 | 142 | 160 | 229 | 448 | 508 | 427 | 269 | 335 | 308 | 356 |
| Cash Conversion Cycle | 387 | 411 | 331 | 212 | 149 | 31 | 50 | 49 | 164 | 160 | 139 | 159 |
| Working Capital Days | -665 | -587 | -571 | 97 | 67 | 15 | -37 | -5 | 51 | 33 | 32 | 34 |
| ROCE % | -11% | 3% | 6% | -1% | 2% | 13% | 10% | 12% | 17% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 65.64% | 65.64% | 65.64% | 65.64% | 65.64% | 65.64% | 65.64% | 65.64% | 65.71% | 65.71% | 65.71% | 65.71% |
| DIIs | 1.65% | 1.65% | 1.65% | 1.65% | 1.65% | 1.65% | 1.65% | 1.65% | 1.65% | 1.65% | 1.65% | 1.65% |
| Public | 32.71% | 32.71% | 32.71% | 32.72% | 32.71% | 32.70% | 32.71% | 32.71% | 32.64% | 32.63% | 32.64% | 32.64% |
| No. of Shareholders | 16,392 | 16,692 | 17,253 | 17,818 | 18,337 | 18,598 | 18,603 | 18,480 | 18,354 | 18,296 | 18,202 | 18,179 |
Fundamentals
Market Cap₹ 90.9 Cr.
Current Price₹ 21.3
Stock P/E10.2
Book Value₹ 10.1
ROCE16.7 %
ROE19.1 %
Dividend Yield0.00 %
Face Value₹ 2.00
Compounded Sales Growth (TTM)12%
Compounded Profit Growth (TTM)308%
Standalone figures.
Valuation
Market capRs 91 Cr
Enterprise valueRs 173 Cr
P/E (TTM)13.02x
Price to book2.11x
Price to sales0.62x
EV / EBITDA5.19x
EV / EBIT8.02x
EV / sales1.18x
Price to cash flow3.14x
Earnings yield7.68%
P/E, 3-year average36.85x
P/B, 3-year average2.20x
P/E, 5-year average29.38x
P/B, 5-year average1.93x
Profitability
Operating margin (excl. other income)21.76%
Operating margin (incl. other income)22.15%
EBITDA margin22.75%
Pre-tax margin4.77%
Net profit margin4.78%
Net margin, latest quarter5.88%
ROE14.47%
ROCE15.30%
ROA2.86%
ROE, 3-year average8.45%
ROCE, 3-year average13.01%
ROA, 3-year average1.66%
ROE, 5-year average9.46%
ROCE, 5-year average13.72%
ROA, 5-year average1.75%
ROIC (approx.)17.26%
Other income / net worth1.27%
Growth
Sales growth (latest year)7.77%
Profit growth (latest year)148.72%
Sales CAGR, 3 years5.58%
Sales CAGR, 5 years9.96%
Profit CAGR, 3 years-3.76%
Sales growth QoQ-2.43%
Profit growth QoQ-5.17%
Sales growth YoY (latest quarter)13.89%
Profit growth YoY (latest quarter)117.82%
Per share
EPS (TTM)Rs 1.64
EPS (latest year)Rs 1.36
EPS (latest quarter)Rs 0.51
EPS, 3-year averageRs 0.75
EPS, 5-year averageRs 0.75
Book value per shareRs 10.10
Sales per shareRs 34.32
Cash flow per shareRs 6.80
Free cash flow per shareRs 3.74
Efficiency
Asset turnover0.68x
Fixed asset turnover1.30x
Inventory turnover1.27x
Inventory days287 days
Debtor days81 days
Debtors turnover4.49x
Creditor days356 days
Cash conversion cycle159 days
Working capital days34 days
Leverage
Total debtRs 91 Cr
Cash and bankRs 10 Cr
Net debtRs 82 Cr
Debt to equity2.12x
Net debt / EBITDA2.45x
Interest coverage1.48x
Owners' fund to total sources20.59%
Debt to assets43.59%
Cash flow
Cash from Operating Activity (latest year)Rs 29 Cr
Cash from Investing Activity (latest year)Rs -12 Cr
Cash from Financing Activity (latest year)Rs -14 Cr
Net Cash Flow (latest year)Rs 3 Cr
Free cash flow (latest year)Rs 16 Cr
FCFE (approx.: FCF + change in debt)Rs 18 Cr
Cash from ops / profit, 5 years8.88x
Sales to cash flow4.89x
Statement figures
Net sales (TTM)Rs 147 Cr
Net sales (latest year)Rs 142 Cr
Sales (latest quarter)Rs 37 Cr
Operating profit excl. other income (latest year)Rs 31 Cr
Operating profit (latest quarter)Rs 9 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs 33 Cr
PBDT (TTM)Rs 19 Cr
Profit before tax (TTM)Rs 7 Cr
Net profit (TTM)Rs 7 Cr
Net profit (latest year)Rs 6 Cr
Net profit (latest quarter)Rs 2 Cr
Depreciation (TTM)Rs 12 Cr
Depreciation (latest quarter)Rs 4 Cr
Interest (TTM)Rs 15 Cr
Cost of goods sold (latest year)Rs 62 Cr
Total expenditure (latest year)Rs 111 Cr
Total income (latest year)Rs 143 Cr
Share capitalRs 9 Cr
ReservesRs 35 Cr
Shareholders' fundsRs 43 Cr
Total assetsRs 210 Cr
Net blockRs 110 Cr
Capital work in progressRs 0 Cr
InvestmentsRs 0 Cr
ReceivablesRs 32 Cr
InventoryRs 49 Cr
Other liabilitiesRs 75 Cr
Shares outstanding (crore)4.28
Ownership
Promoter holding65.71% (+0.07 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 13.0 is at the 46th percentile of its own 5.4-year range
(median 13.2, low 0.3, high 80.9).
P/B 2.11 is at the 57th percentile (median 1.83).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 532455 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +12.3% | -2.8% | +15.0 pts |
| 1 month | +13.5% | -6.8% | +20.3 pts |
| 3 months | +20.5% | -7.6% | +28.1 pts |
| 3 years | +7.9% | +14.2% | -6.3 pts |
| 5 years | +202.7% | +27.9% | +174.8 pts |
Red flags
F-score 8 of 8| explain | Low interest cover Interest cover 1.4x in 2026 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹37 Cr +13.9% vs Jun 2025.
Net profit ₹2 Cr +117.8%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| K P R Mill Ltd | 36,967 | 40.5 | 19.6 % |
| Welspun Living Ltd | 21,277 | 76.5 | 6.26 % |
| Vardhman Textiles Ltd | 15,335 | 18.1 | 8.55 % |
| Trident Ltd | 11,461 | 29.0 | 9.79 % |
| Indo Count Industries Ltd | 8,614 | 57.1 | 8.19 % |
| Garware Technical Fibres Ltd | 7,361 | 33.4 | 22.0 % |
| Kusumgar Ltd | 6,378 | 50.7 | 18.8 % |
| Filatex India Ltd | 4,973 | 25.9 | 19.1 % |
| Jindal Worldwide Ltd | 4,719 | 55.7 | 8.63 % |
| Sanathan Textiles Ltd | 4,352 | 71.6 | 6.89 % |
| Raymond Lifestyle Ltd | 4,026 | 27.0 | 3.52 % |
| Alok Industries Ltd | 3,501 | -3.95 % | |
| Nitin Spinners Ltd | 3,403 | 16.1 | 12.2 % |
| Sangam (India) Ltd | 3,248 | 25.8 | 10.7 % |
| Ganesha Ecosphere Ltd | 2,703 | 47.8 | 5.58 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Shalimar Wires Industries Ltd?
Shalimar Wires Industries Ltd (532455) has a market capitalisation of Rs 90.9 Cr. at the 2026-10-01 close.
What is the P/E ratio of Shalimar Wires Industries Ltd?
Shalimar Wires Industries Ltd trades at a P/E of 10.2 on trailing twelve-month profit, at the 2026-10-01 close.
What were Shalimar Wires Industries Ltd's latest quarterly results?
In the Jun 2026 quarter, Shalimar Wires Industries Ltd sales was Rs 37 Cr (+13.9% vs Jun 2025) and net profit was Rs 2 Cr.