Shilp Gravures Peer Comparison

BSE: 513709

₹149.50

₹4.55 (3.14%)

As on 25-Sep-2026IST

Market cap

₹91 Cr

Revenue (TTM)

₹98 Cr

P/E Ratio

13.7

P/B Ratio

0.8

Div. Yield

1.4 %

Edit

	Shilp Gravures	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Market cap (₹ Cr)	91	31,090	24,236	15,704	15,278
Revenue (₹ Cr)	98	7,937	2,191	3,059	1,611
Net Profit (₹ Cr)	6.65	534.60	321.72	-6.53	193.81
Net Margin (%)	6.60	6.69	14.39	-0.21	11.64
RoE (%)	10.23	16.32	16.79	0.87	15.65
Price to Earnings	13.66	56.93	75.33	743.24	68.30
Price-To-Book	0.84	8.39	11.77	4.76	8.86

Income Statement (₹ Cr)

	Shilp Gravures	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Operating Revenue	98.25	7,936.74	2,191.43	3,059.29	1,611.28
Total Income	100.67	7,987.41	2,235.39	3,142.79	1,665.40
Total Expenditure	83.86	6,547.67	1,656.06	2,828.17	1,382.41
EBITDA	14.39	1,389.07	535.37	231.12	228.87
Depreciation	5.82	182.89	53.01	145.65	25.98
EBIT	8.57	1,206.18	482.36	85.46	202.89
Interest	0.32	499.37	82.00	133.13	14.85
Other Income	2.42	50.67	43.96	83.50	54.12
Exceptional Items	-2.52	-32.45	0.00	0.00	0.00
Profit before Tax	8.15	725.03	444.32	35.83	242.16
Provision for Tax	1.51	190.43	122.60	42.36	48.35
Profit after Tax	6.65	534.60	321.72	-6.53	193.81

	Shilp Gravures	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Shareholder's Funds	104.94	3,620.19	2,001.33	3,407.18	1,670.85
Minority Interest	0.00	11.55	0.00	22.06	-12.10
Non-Current Liabilities	6.87	3,377.71	435.62	186.06	82.98
Current Liabilities	8.31	3,899.60	1,178.38	721.27	602.79
Total Liabilities	119.33	10,845.90	3,615.33	4,309.94	--

	Shilp Gravures	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Non-Current Assets	59.40	5,062.29	847.95	675.20	507.30
Current Assets	52.32	5,428.11	2,657.87	3,400.92	1,668.76
Total Assets	119.33	10,845.90	3,615.33	4,309.94	--
Total Debt*	0.00	5,313.78	849.63	317.61	--
Net Current Assets	44.01	1,528.51	1,479.49	2,679.65	1,065.97
Contingent Liabilities	0.03	234.24	463.04	9.10	--

	Shilp Gravures	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Cash From Operating Activities	9.59	932.21	54.39	350.34	--
Cash Flow from Investing Activities	-10.42	-320.68	-302.05	-1,004.42	--
Cash from Financing Activities	-2.13	-588.96	287.15	1,689.91	--
Net Cash Inflow / Outflow	-2.96	22.57	39.49	1,035.83	--

	Shilp Gravures	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
ROCE (%)	8.77	14.46	21.34	8.37	--
ROE (%)	10.23	16.32	16.79	0.87	15.65
ROA (%)	5.62	5.01	10.04	-0.20	11.54
EBIT Margin (%)	8.72	15.20	22.01	2.79	12.59
Net Margin (%)	6.60	6.69	14.39	-0.21	11.64
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Shilp Gravures	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Revenue Growth (%)	5.01	22.88	17.44	84.88	55.31
EBIT Growth (%)	250.82	15.98	5.61	-62.75	35.30
Net Profit Growth (%)	70.30	18.37	-4.40	-103.36	49.92
EPS Growth (%)	172.93	28.45	-4.40	-88.00	22.17
Book Value Growth (%)	5.87	17.20	18.69	143.95	--

	Shilp Gravures	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Price / Earnings	8.53	54.41	75.33	583.09	65.05
Price / Book Value	0.84	8.39	11.77	4.76	8.86
Dividend Yield (%)	1.42	0.33	0.00	0.10	0.25
EV/EBITDA	4.32	25.07	46.60	59.28	65.17
Market Cap (₹ Cr)	81.30	19,284.87	16,421.65	12,440.13	--

	Shilp Gravures	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Debt to Equity	0.00	0.86	0.20	0.04	0.01
Short term debt to equity ratio	--	0.21	0.19	0.05	--
Current Ratio	6.30	1.39	2.26	4.72	2.77
Quick Ratio	5.58	1.20	1.27	4.11	2.05
Interest Coverage	26.63	2.45	6.42	1.27	17.31

	Shilp Gravures	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Debtors to sales (%)	17.28	12.01	27.34	14.77	14.89
Asset Turnover	0.83	0.74	0.68	0.95	0.96
Receivable days	60.54	39.08	94.66	102.78	--
Inventory Days	24.14	31.64	180.17	91.84	--
Payable days	82.47	65.92	178.73	144.55	--
Cash Conversion Cycle	2.21	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.