Interactive Financial Charts Not Available

Shaily Engineering (SHAILY) | Financial Analysis & Statements

Shaily Engineering Plastics Ltd. | Mid-cap | Basic Materials

₹1,811.30

-1.22%

Shaily Engineering vs Asian Paints Shaily Engineering vs Pidilite Industries Shaily Engineering vs BASF India Shaily Engineering vs Kansai Nerolac Shaily Engineering vs Atul Shaily Engineering vs NIFTY 50 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 2.2B

Gross Profit 1.1B 51.71%

Operating Income 433.9M 19.92%

Net Income 285.9M 13.12%

Balance Sheet Metrics

Total Assets 9.3B

Total Liabilities 3.8B

Shareholders Equity 5.5B

Debt to Equity 0.70

Cash Flow Metrics

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Shaily Engineering Income Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Revenue i	7.9B	6.4B	6.1B	5.6B	3.5B
Cost of Goods Sold i	4.2B	4.0B	4.0B	3.8B	2.3B
Gross Profit i	3.7B	2.5B	2.0B	1.8B	1.3B
Gross Margin % i	47.2%	38.3%	33.2%	32.3%	36.0%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	-	152.3M	115.2M	99.5M	90.1M
Other Operating Expenses i	1.1B	555.3M	460.1M	480.3M	307.5M
Total Operating Expenses i	1.1B	707.6M	575.4M	579.8M	397.5M
Operating Income i	1.3B	823.2M	627.5M	545.3M	381.5M
Operating Margin % i	17.0%	12.8%	10.4%	9.7%	10.8%
Non-Operating Items
Interest Income i	-	30.3M	42.5M	47.2M	29.5M
Interest Expense i	169.5M	179.0M	178.8M	169.4M	127.3M
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	1.2B	698.5M	452.1M	465.3M	298.8M
Income Tax i	261.6M	125.6M	100.6M	112.7M	78.6M
Effective Tax Rate % i	21.9%	18.0%	22.2%	24.2%	26.3%
Net Income i	931.2M	572.9M	351.5M	350.0M	220.2M
Net Margin % i	11.8%	8.9%	5.8%	6.2%	6.2%
Key Metrics
EBITDA i	1.8B	1.2B	964.0M	899.9M	621.3M
EPS (Basic) i	₹20.29	₹12.49	₹7.66	₹7.99	₹5.29
EPS (Diluted) i	₹20.23	₹12.49	₹7.66	₹7.99	₹5.29
Basic Shares Outstanding i	45894036	45877120	45867510	43817680	41592150
Diluted Shares Outstanding i	45894036	45877120	45867510	43817680	41592150

Income Statement Trend

Shaily Engineering Balance Sheet From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Assets
Current Assets
Cash & Equivalents i	190.8M	222.2M	191.4M	351.5M	9.8M
Short-term Investments i	44.5M	1.9M	7.9M	80.0M	67.8M
Accounts Receivable i	1.7B	1.2B	919.2M	1.0B	695.3M
Inventory i	1.4B	836.0M	729.7M	1.1B	668.7M
Other Current Assets	522.5M	-1.0K	-1.0K	350.1M	323.9M
Total Current Assets i	3.9B	2.7B	2.4B	3.0B	1.8B
Non-Current Assets
Property, Plant & Equipment i	4.6B	1.4B	1.1B	894.9M	564.7M
Goodwill i	419.3M	424.1M	371.8M	214.8M	132.9M
Intangible Assets i	419.3M	424.1M	371.8M	214.8M	132.9M
Long-term Investments	-	-	0	29.1M	36.3M
Other Non-Current Assets	239.0M	132.0K	1.0K	-1.0K	231.4M
Total Non-Current Assets i	5.5B	5.2B	4.5B	3.8B	2.9B
Total Assets i	9.3B	7.8B	6.9B	6.8B	4.7B
Liabilities
Current Liabilities
Accounts Payable i	990.3M	686.6M	534.0M	855.6M	465.9M
Short-term Debt i	1.5B	1.4B	1.2B	726.5M	712.0M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	435.8M	5.2M	4.5M	227.5M	100.0M
Total Current Liabilities i	3.2B	2.3B	2.1B	1.9B	1.4B
Non-Current Liabilities
Long-term Debt i	402.0M	702.2M	633.1M	1.0B	1.3B
Deferred Tax Liabilities i	235.9M	208.4M	170.3M	131.8M	102.7M
Other Non-Current Liabilities	634.0K	-1.0K	1.0K	17.3M	3.4M
Total Non-Current Liabilities i	677.9M	940.6M	831.1M	1.2B	1.4B
Total Liabilities i	3.8B	3.2B	2.9B	3.1B	2.9B
Equity
Common Stock i	91.9M	91.7M	91.7M	91.7M	83.2M
Retained Earnings i	-	2.6B	2.1B	1.7B	1.4B
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	5.5B	4.6B	4.0B	3.7B	1.8B
Key Metrics
Total Debt i	1.9B	2.1B	1.9B	1.8B	2.0B
Working Capital i	684.7M	379.7M	295.5M	1.1B	343.4M

Balance Sheet Composition

Shaily Engineering Cash Flow Statement From 2021 to 2025

Metric	2025	2024	2023	2022	2021
Operating Activities
Net Income i	1.2B	698.5M	452.1M	465.3M	298.8M
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	-	-	-	-	-
Working Capital Changes i	-841.2M	-464.8M	321.6M	-656.1M	-272.7M
Operating Cash Flow i	508.2M	382.3M	910.0M	-51.6M	150.9M
Investing Activities
Capital Expenditures i	-679.1M	-869.8M	-943.4M	-1.1B	-748.2M
Acquisitions i	-	-	-	-	-
Investment Purchases i	-	-	-	-99.8M	-
Investment Sales i	-	-	80.1M	-	8.8M
Investing Cash Flow i	-679.1M	-869.8M	-863.4M	-1.2B	-730.5M
Financing Activities
Share Repurchases i	-	-	-	-	-
Dividends Paid i	-45.9M	-	-	-	-
Debt Issuance i	0	494.0M	0	138.0M	826.0M
Debt Repayment i	-382.3M	-431.3M	-381.7M	-270.6M	-110.0M
Financing Cash Flow i	-248.2M	210.4M	118.0M	1.2B	659.1M
Free Cash Flow i	378.4M	-28.0M	-216.6M	-657.7M	-605.7M
Net Change in Cash i	-419.0M	-277.1M	164.6M	-15.5M	79.6M

Cash Flow Trend

Shaily Engineering Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 72.47

Forward P/E 32.57

Price to Book 15.39

Price to Sales 9.87

PEG Ratio 0.53

Profitability Ratios

Profit Margin 13.68%

Operating Margin 23.05%

Return on Equity 17.00%

Return on Assets 9.98%

Financial Health

Current Ratio 1.22

Debt to Equity 34.37

Beta -0.12

Per Share Data

EPS (TTM) ₹25.30

Book Value per Share ₹119.18

Revenue per Share ₹185.97

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
shaily	84.3B	72.47	15.39	17.00%	13.68%	34.37
Asian Paints	2.4T	67.58	12.50	18.28%	10.63%	11.42
Pidilite Industries	1.6T	71.94	16.09	20.85%	16.16%	4.56
BASF India	196.0B	49.51	5.39	13.18%	2.61%	5.23
Kansai Nerolac	190.6B	16.81	2.96	17.85%	14.43%	4.63
Atul	186.9B	37.45	3.34	8.55%	8.71%	3.56

Financial data is updated regularly. All figures are in the company's reporting currency.