Shalimar Paints (SHALPAINTS)₹81.07+0.36%Paints
In the Sep 2026 quarter (consolidated), Shalimar Paints reported sales of ₹116 Cr, down 13.3% from Sep 2025, and net profit of −₹32.92 Cr. For the year to Mar 2026, sales were ₹575 Cr and net profit −₹64.88 Cr.
Company filings, consolidated accounts; latest reported quarter Sep 2026
| Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 146 | 144 | 128 | 145 | 148 | 178 | 155 | 134 | 131 | 156 | 138 | 116 |
| Expenses | 153 | 167 | 150 | 158 | 164 | 185 | 162 | 140 | 142 | 154 | 150 | 139 |
| Operating Profit | −6.98 | −21.92 | −20.91 | −12.95 | −15.95 | −6.97 | −7.97 | −5.98 | −10.96 | 1.99 | −11.95 | −22.92 |
| OPM % | −4.8% | −16.0% | −16.0% | −9.0% | −11.0% | −4.1% | −4.9% | −4.7% | −8.0% | 1.3% | −9.0% | −20.0% |
| Other Income | 2.01 | 3.01 | 1.01 | 1.01 | 1.01 | 7.01 | 2.01 | 3.01 | −4.01 | 1.01 | 1.01 | 1.01 |
| Interest | 1.99 | 1.99 | 2.99 | 3.99 | 4.98 | 4.98 | 5.98 | 5.98 | 6.98 | 5.98 | 4.98 | 4.99 |
| Depreciation | 4.01 | 4.01 | 4.01 | 4.01 | 4.01 | 4.01 | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 | 5.01 |
| Profit before tax | −11.99 | −25.99 | −27.02 | −20.02 | −25.02 | −10.01 | −17.01 | −13.99 | −27.01 | −8.01 | −20.99 | −33.01 |
| Tax % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | −6.0% | 0.0% | 0.0% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −4.99 | 0.00 | 0.00 | 0.00 |
| Net Profit | −11.97 | −25.94 | −26.92 | −19.96 | −24.93 | −9.97 | −16.95 | −13.95 | −26.94 | −6.99 | −20.94 | −32.92 |
| EPS (Rs) | −1.37 | −3.15 | −3.22 | −2.33 | −2.92 | −1.13 | −1.99 | −1.68 | −3.17 | −0.87 | −2.53 | −3.88 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 384 | 350 | 271 | 288 | 344 | 326 | 358 | 484 | 534 | 600 | 575 | 541 |
| Expenses | 355 | 336 | 306 | 350 | 378 | 322 | 382 | 500 | 590 | 658 | 599 | 586 |
| Operating Profit | 29.90 | 13.95 | −33.88 | −60.74 | −33.89 | 3.98 | −21.90 | −14.95 | −53.79 | −57.74 | −21.92 | −43.84 |
| OPM % | 8.0% | 4.1% | −13.0% | −21.0% | −10.0% | 1.1% | −6.0% | −3.0% | −10.0% | −10.0% | −3.9% | −8.1% |
| Other Income | 1.01 | 1.01 | 1.01 | −14.03 | 8.02 | 5.01 | −3.01 | 7.02 | 8.02 | 10.02 | 2.01 | −0.98 |
| Interest | 21.91 | 22.91 | 25.89 | 24.92 | 19.95 | 18.93 | 21.94 | 15.95 | 12.95 | 17.93 | 24.90 | 22.93 |
| Depreciation | 5.01 | 8.01 | 8.02 | 9.01 | 11.02 | 13.01 | 13.03 | 13.01 | 15.03 | 16.02 | 20.03 | 20.04 |
| Profit before tax | 3.99 | −15.02 | −66.99 | −109 | −56.05 | −23.99 | −61.01 | −36.03 | −73.99 | −81.06 | −65.02 | −89.02 |
| Tax % | −23.0% | −36.0% | −32.0% | −25.0% | −32.0% | 110.0% | −1.0% | 0.0% | 0.0% | 0.0% | −1.0% | — |
| Exceptional items | 0.00 | −0.99 | 0.00 | −15.96 | 6.98 | 0.00 | −6.99 | 0.00 | 0.99 | 0.00 | −4.99 | −4.99 |
| Net Profit | 4.99 | −9.97 | −45.85 | −81.81 | −37.89 | −49.89 | −59.82 | −35.89 | −73.83 | −80.75 | −64.88 | −87.79 |
| EPS (Rs) | 0.92 | −1.71 | −8.09 | −15.24 | −7.02 | −9.17 | −8.35 | −5.00 | −8.81 | −9.69 | −7.75 | −10.45 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| 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 | 3.99 | 3.99 | 3.99 | 3.99 | 10.99 | 10.99 | 10.98 | 14.00 | 14.00 | 16.99 | 16.98 | 16.98 |
| Reserves | 58.03 | 62.01 | 180 | 134 | 295 | 262 | 212 | 336 | 338 | 376 | 298 | 234 |
| Borrowings | 130 | 137 | 171 | 179 | 154 | 121 | 131 | 168 | 140 | 106 | 164 | 165 |
| Other Liabilities | 192 | 189 | 181 | 178 | 136 | 142 | 152 | 129 | 135 | 171 | 224 | 226 |
| Total Liabilities | 383 | 392 | 536 | 495 | 595 | 537 | 506 | 648 | 628 | 671 | 703 | 642 |
| Fixed Assets | 75.94 | 74.95 | 222 | 250 | 246 | 295 | 283 | 276 | 272 | 275 | 303 | 300 |
| CWIP | 0.99 | 5.98 | 13.96 | 0.99 | 23.95 | 0.00 | 0.00 | 0.00 | 1.99 | 34.91 | 26.96 | 0.00 |
| Investments | 0.00 | 0.00 | 3.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 306 | 312 | 297 | 245 | 326 | 242 | 223 | 372 | 354 | 361 | 373 | 342 |
| Inventories | 106 | 111 | 93.09 | 74.03 | 70.99 | 87.13 | 89.09 | 95.07 | 117 | 116 | 134 | 102 |
| Trade receivables | 154 | 143 | 125 | 106 | 98.85 | 71.92 | 79.87 | 77.90 | 108 | 111 | 147 | 138 |
| Cash & equivalents | 1.01 | 9.03 | 12.06 | 19.06 | 91.31 | 5.02 | 8.03 | 163 | 23.08 | 56.21 | 45.15 | 47.15 |
| Total Assets | 383 | 392 | 536 | 495 | 595 | 537 | 506 | 648 | 628 | 671 | 703 | 642 |
| 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 | 37.98 | 38.01 | 33.99 | 35.97 | −94.02 | −8.99 | 15.99 | −61.94 | −47.97 | 18.01 | −58.96 | 22.98 |
| Cash from investing activity | −26.06 | −7.02 | −16.03 | −11.02 | −34.11 | −28.07 | −5.02 | −6.02 | −84.19 | −51.15 | −16.05 | −1.01 |
| Cash from financing activity | −15.94 | −22.94 | −18.95 | −17.96 | 198 | −45.86 | −10.96 | 224 | −6.97 | 43.86 | 28.93 | −24.92 |
| Net cash flow | −2.99 | 7.97 | −0.99 | 6.97 | 69.71 | −82.71 | 0.00 | 156 | −139 | 10.96 | −45.81 | −1.99 |
| Capex | 28.27 | 8.37 | 13.56 | 14.42 | 33.20 | 32.73 | 2.03 | 3.06 | 11.18 | 57.12 | 33.38 | 10.17 |
| Free cash flow | 10.99 | 28.99 | 23.97 | 21.97 | −127 | −41.99 | 13.99 | −64.98 | −58.97 | −37.95 | −83.90 | 12.99 |
| CFO / OP % | 429.9% | 125.0% | 240.9% | −104.0% | 152.9% | 27.9% | 442.9% | 274.9% | 321.9% | −32.1% | 100.9% | −101.1% |
| 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 | 135 | 136 | 130 | 142 | 126 | 76 | 89 | 80 | 81 | 76 | 90 | 88 |
| Inventory days | 127 | 155 | 140 | 130 | 119 | 137 | 147 | 131 | 121 | 111 | 113 | 97 |
| Days payable | 188 | 219 | 194 | 245 | 163 | 152 | 184 | 134 | 103 | 135 | 162 | 167 |
| Cash conversion cycle | 72 | 71 | 74 | 27 | 81 | 60 | 51 | 76 | 97 | 51 | 40 | 17 |
| Working capital days | 4 | 8 | −25 | −138 | −80 | −51 | −66 | −1 | 58 | 30 | −28 | −75 |
| ROCE % | 2.0% | 13.0% | 3.0% | −12.0% | −18.0% | −10.0% | −1.0% | −7.0% | −4.0% | −13.1% | −13.0% | −8.0% |
For the Sep 2026 quarter, Shalimar Paints reported sales of ₹116 Cr, down 13.3% year on year and net profit of −₹32.92 Cr. The operating margin was −20.0%.
Shalimar Paints' sales for the year to Mar 2026 were ₹575 Cr; over the last twelve months they were ₹541 Cr.
Net profit for the year to Mar 2026 was −₹64.88 Cr, and −₹87.79 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−10.45.
Shalimar Paints reported borrowings of ₹165 Cr at Mar 2026, against cash and equivalents of ₹47.15 Cr.
Cash from operations was ₹22.98 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹12.99 Cr.