| Shaily Engineering Plastics Ltd | Industry : (Plastic products) | |
|---|---|---|
|
BSE Code : 501423 |
NSE Symbol : SHAILY |
P/E(TTM) : 75.99 |
|
ISIN Demat : INE151G01028 |
Div & Yield% : 0.10 |
EPS(TTM) : 27.13 |
|
Book Value(₹) : 122.86 |
Market Cap(₹Cr) : 9,474.56 |
Face Value(₹) : 2.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 738.12 | 615.97 | 599.71 | 565.85 | 360.60 |
| Other Income | 7.43 | 6.49 | 4.50 | 8.83 | 2.58 |
| Stock Adjustments | 13.87 | 4.95 | -18.26 | 21.55 | 11.88 |
| Total Income | 759.42 | 627.41 | 585.95 | 596.23 | 375.06 |
| EXPENDITURE : | |||||
| Raw Materials | 429.60 | 375.04 | 368.23 | 378.46 | 227.14 |
| Power and Fuel Cost | 31.41 | 29.19 | 26.39 | 26.92 | 17.94 |
| Other Manufacturing Expenses | 38.38 | 30.72 | 25.99 | 33.76 | 16.94 |
| Selling and Administration Expenses | 29.79 | 23.95 | 18.46 | 18.07 | 13.66 |
| Miscellaneous Expenses | 5.51 | 10.29 | 7.39 | 4.68 | 2.20 |
| Employee Benefit Expenses | 72.82 | 55.90 | 47.21 | 43.20 | 34.22 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 151.91 | 102.33 | 92.29 | 91.13 | 62.96 |
| Interest | 17.84 | 18.96 | 19.06 | 18.23 | 13.55 |
| Gross Profit | 134.07 | 83.37 | 73.23 | 72.90 | 49.41 |
| Depreciation | 39.42 | 34.69 | 33.18 | 26.49 | 19.53 |
| Profit Before Tax | 94.65 | 48.68 | 40.05 | 46.41 | 29.88 |
| Current Tax | 20.39 | 8.54 | 5.95 | 8.43 | 5.23 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 3.36 | 4.02 | 4.10 | 2.83 | 2.64 |
| Reported Net Profit | 70.91 | 36.13 | 29.99 | 35.14 | 22.02 |
| Extraordinary Items | 0.04 | 0.03 | -0.01 | 0.02 | 0.01 |
| Adjusted Net Profit | 70.87 | 36.10 | 30.00 | 35.12 | 22.01 |
| Adjustment below Net Profit | -3.43 | -0.70 | -1.12 | -0.16 | -0.19 |
| Profit/Loss Balance carried down | 237.54 | 202.11 | 173.24 | 138.25 | 116.42 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 4.59 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 300.43 | 237.54 | 202.11 | 173.24 | 138.25 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 100.00 | 50.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 2.00 | 1.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 15.43 | 7.88 | 32.70 | 38.31 | 26.47 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 107.98 | 94.07 | 431.28 | 400.05 | 218.63 |
| Book Value(Adj)-Unit Curr | 107.98 | 94.07 | 86.26 | 80.01 | 43.73 |