Shalimar Wires Peer Comparison

BSE: 532455

₹18.42

₹0.48 (2.68%)

As on 23-Oct-2026IST

Market cap

₹79 Cr

Revenue (TTM)

₹147 Cr

P/E Ratio

11.2

P/B Ratio

1.7

Div. Yield

0 %

Edit

	Shalimar Wires	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Market cap (₹ Cr)	79	25,973	20,241	13,131	13,016
Revenue (₹ Cr)	147	7,937	2,191	1,611	3,059
Net Profit (₹ Cr)	7.00	534.60	321.72	193.81	-6.53
Net Margin (%)	4.69	6.69	14.39	11.64	-0.21
RoE (%)	21.41	16.32	16.79	15.65	0.87
Price to Earnings	11.25	47.56	62.91	58.71	616.04
Price-To-Book	1.73	7.01	9.83	7.62	3.84

Income Statement (₹ Cr)

	Shalimar Wires	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Operating Revenue	146.75	7,936.74	2,191.43	1,233.59	3,059.29
Total Income	149.19	7,987.41	2,235.39	1,276.57	3,142.79
Total Expenditure	113.93	6,547.67	1,656.06	1,061.38	2,828.17
EBITDA	32.82	1,389.07	535.37	172.21	231.12
Depreciation	11.78	182.89	53.01	19.13	145.65
EBIT	21.04	1,206.18	482.36	153.08	85.46
Interest	14.61	499.37	82.00	12.06	133.13
Other Income	2.45	50.67	43.96	42.98	83.50
Exceptional Items	-1.88	-32.45	0.00	0.00	0.00
Profit before Tax	7.00	725.03	444.32	184.00	35.83
Provision for Tax	0.00	190.43	122.60	39.91	42.36
Profit after Tax	7.00	534.60	321.72	144.09	-6.53

	Shalimar Wires	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Shareholder's Funds	43.20	3,620.19	2,001.33	1,595.31	3,407.18
Minority Interest	0.00	11.55	0.00	0.00	22.06
Non-Current Liabilities	95.21	3,377.71	435.62	64.92	186.06
Current Liabilities	71.44	3,899.60	1,178.38	363.67	721.27
Total Liabilities	209.84	10,845.90	3,615.33	--	4,309.94

	Shalimar Wires	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Non-Current Assets	109.88	5,062.29	847.95	462.14	675.20
Current Assets	94.32	5,428.11	2,657.87	1,388.20	3,400.92
Total Assets	209.84	10,845.90	3,615.33	--	4,309.94
Total Debt*	91.47	5,313.78	849.63	--	317.61
Net Current Assets	22.88	1,528.51	1,479.49	1,024.53	2,679.65
Contingent Liabilities	14.13	234.24	463.04	--	9.10

	Shalimar Wires	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Cash From Operating Activities	29.08	932.21	54.39	--	350.34
Cash Flow from Investing Activities	-12.40	-320.68	-302.05	--	-1,004.42
Cash from Financing Activities	-13.82	-588.96	287.15	--	1,689.91
Net Cash Inflow / Outflow	2.86	22.57	39.49	--	1,035.83

	Shalimar Wires	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
ROCE (%)	15.30	14.46	21.34	--	8.37
ROE (%)	21.41	16.32	16.79	10.48	0.87
ROA (%)	3.44	5.01	10.04	9.90	-0.20
EBIT Margin (%)	14.34	15.20	22.01	12.41	2.79
Net Margin (%)	4.69	6.69	14.39	11.29	-0.21
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Shalimar Wires	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Revenue Growth (%)	12.16	22.88	17.44	55.31	84.88
EBIT Growth (%)	62.97	15.98	5.61	35.30	-62.75
Net Profit Growth (%)	175.45	18.37	-4.40	49.92	-103.36
EPS Growth (%)	306.80	28.45	-4.40	22.17	-88.00
Book Value Growth (%)	15.99	17.20	18.69	--	143.95

	Shalimar Wires	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Price / Earnings	8.87	45.44	62.91	86.82	480.24
Price / Book Value	1.73	7.01	9.83	8.02	3.84
Dividend Yield (%)	0.00	0.39	0.00	0.30	0.12
EV/EBITDA	4.90	21.39	39.14	74.14	47.65
Market Cap (₹ Cr)	70.88	19,284.87	16,421.65	--	12,440.13

	Shalimar Wires	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Debt to Equity	1.66	0.86	0.20	0.01	0.04
Short term debt to equity ratio	0.42	0.21	0.19	--	0.05
Current Ratio	1.32	1.39	2.26	3.82	4.72
Quick Ratio	0.64	1.20	1.27	3.02	4.11
Interest Coverage	1.48	2.45	6.42	16.26	1.27

	Shalimar Wires	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Debtors to sales (%)	21.60	12.01	27.34	10.70	14.77
Asset Turnover	0.72	0.74	0.68	0.85	0.95
Receivable days	78.09	39.08	94.66	--	102.78
Inventory Days	114.08	31.64	180.17	--	91.84
Payable days	328.42	65.92	178.73	--	144.55
Cash Conversion Cycle	-136.25	4.80	96.10	--	50.08

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.