| Key Financial Ratios of Shalimar Paints (in Rs. Cr.) |
Mar 10 |
Mar 09 |
Mar 08 |
Mar 07 |
Mar 06 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
26.42 |
9.41 |
25.31 |
12.54 |
9.01 |
|
| Diluted EPS (Rs.) |
26.42 |
9.41 |
25.31 |
12.54 |
9.01 |
|
| Cash EPS (Rs.) |
35.35 |
18.39 |
33.38 |
19.59 |
16.28 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
112.66 |
95.02 |
89.12 |
71.99 |
65.30 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
120.54 |
103.24 |
97.69 |
81.04 |
74.85 |
|
| Dividend / Share(Rs.) |
7.50 |
3.00 |
7.00 |
5.00 |
3.50 |
|
| Revenue from Operations/Share (Rs.) |
970.57 |
880.29 |
792.48 |
677.62 |
574.51 |
|
| PBDIT/Share (Rs.) |
74.34 |
47.95 |
62.70 |
42.60 |
28.20 |
|
| PBIT/Share (Rs.) |
65.40 |
38.97 |
54.64 |
35.55 |
20.93 |
|
| PBT/Share (Rs.) |
45.33 |
22.26 |
38.25 |
21.44 |
13.22 |
|
| Net Profit/Share (Rs.) |
26.42 |
9.41 |
25.31 |
12.54 |
9.01 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
7.65 |
5.44 |
7.91 |
6.28 |
4.90 |
|
| PBIT Margin (%) |
6.73 |
4.42 |
6.89 |
5.24 |
3.64 |
|
| PBT Margin (%) |
4.67 |
2.52 |
4.82 |
3.16 |
2.30 |
|
| Net Profit Margin (%) |
2.72 |
1.06 |
3.19 |
1.85 |
1.56 |
|
| Return on Networth / Equity (%) |
23.44 |
9.90 |
28.40 |
17.41 |
13.80 |
|
| Return on Capital Employed (%) |
19.72 |
7.85 |
20.88 |
10.43 |
8.05 |
|
| Return on Assets (%) |
4.68 |
1.95 |
4.93 |
2.83 |
2.42 |
|
| Total Debt/Equity (X) |
1.26 |
1.67 |
1.80 |
2.18 |
2.02 |
|
| Asset Turnover Ratio (%) |
172.09 |
182.73 |
154.57 |
153.42 |
154.53 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
1.11 |
1.14 |
1.13 |
1.19 |
1.21 |
|
| Quick Ratio (X) |
0.72 |
0.77 |
0.71 |
0.71 |
0.71 |
|
| Inventory Turnover Ratio (X) |
5.85 |
6.59 |
4.80 |
4.40 |
4.37 |
|
| Dividend Payout Ratio (NP) (%) |
28.39 |
31.87 |
27.65 |
39.87 |
38.82 |
|
| Dividend Payout Ratio (CP) (%) |
21.21 |
16.31 |
20.97 |
25.52 |
21.50 |
|
| Earnings Retention Ratio (%) |
71.61 |
68.13 |
72.35 |
60.13 |
61.18 |
|
| Cash Earnings Retention Ratio (%) |
78.79 |
83.69 |
79.03 |
74.48 |
78.50 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
142.05 |
104.03 |
174.38 |
108.20 |
102.10 |
|
| EV/Net Operating Revenue (X) |
0.39 |
0.31 |
0.58 |
0.42 |
0.47 |
|
| EV/EBITDA (X) |
5.05 |
5.73 |
7.35 |
6.71 |
9.57 |
|
| MarketCap/Net Operating Revenue (X) |
0.28 |
0.17 |
0.42 |
0.23 |
0.28 |
|
| Retention Ratios (%) |
71.60 |
68.12 |
72.34 |
60.12 |
61.17 |
|
| Price/BV (X) |
2.40 |
1.60 |
3.76 |
2.21 |
2.47 |
|
| Price/Net Operating Revenue |
0.28 |
0.17 |
0.42 |
0.23 |
0.28 |
|
| Earnings Yield |
0.10 |
0.06 |
0.08 |
0.08 |
0.06 |
|
Source : Dion Global Solutions Limited
