SHAILY ENG PLASTICS LTD
SHAILY · General/Diversified · NSE
₹3,018
Current Market Price
Fair Value (DCF)
₹1,039
Discount to FV
-65.6%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
8/9
Economic Moat
Wide
Confidence
47%
ROE
17.0%
Debt/Equity
0.34
WACC
11.1%
Market Cap
₹13,882 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.2%
Return on capital employed
EV / EBITDA
44.5×
Enterprise multiple
Debt / EBITDA
0.6×
Leverage vs earnings
Interest Coverage
8.0×
EBIT covers interest
Current Ratio
1.22×
Short-term liquidity
Asset Turnover
0.96×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹3,018.2
Bear case
Discount -421.3%
Base case
Discount -190.4%
Bull case
Discount -150.7%
Ratio Trends
SHAILY · last 4 annual periods
ROE
17.0%
ROCE
24.2%
Operating Margin
—
Debt / Equity
0.34×
PE
475.9×
EV / EBITDA
50.1×
Historical Financials
SHAILY · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹565 Cr | ₹605 Cr | ₹642 Cr | ₹787 Cr | ₹991 Cr | +15.1% |
| EBITDA | ₹90.0 Cr | ₹96.4 Cr | ₹123 Cr | ₹178 Cr | ₹288 Cr | +33.7% |
| EBIT | ₹63.5 Cr | ₹63.1 Cr | ₹87.7 Cr | — | — | +8.4% |
| PAT | ₹35.0 Cr | ₹35.1 Cr | ₹57.3 Cr | ₹93.1 Cr | ₹170 Cr | +48.4% |
| EPS (diluted) | ₹39.94 | ₹38.32 | ₹12.49 | — | — | -25.2% |
| CFO | ₹55.0 Cr | ₹90.0 Cr | ₹92.3 Cr | ₹110 Cr | ₹226 Cr | +42.3% |
| CapEx | ₹-121 Cr | ₹-112 Cr | ₹-95.1 Cr | ₹-72.2 Cr | ₹-186 Cr | — |
| FCF | ₹-65.8 Cr | ₹-21.7 Cr | ₹-2.8 Cr | ₹37.8 Cr | ₹40.1 Cr | — |
| Total Assets | ₹677 Cr | ₹693 Cr | ₹782 Cr | ₹933 Cr | ₹1147 Cr | +14.1% |
| Total Debt | ₹175 Cr | ₹188 Cr | ₹209 Cr | ₹188 Cr | ₹177 Cr | +0.3% |
| Shareholders' Equity | ₹367 Cr | ₹401 Cr | ₹459 Cr | ₹548 Cr | ₹717 Cr | +18.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SHAILY vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
GRWRHITECH GRWRHITECH | — | — | Pending | 12.7% | — |
 CLEAN CLEAN | — | — | Pending | 14.5% | — |
 ALKYLAMINE ALKYLAMINE | — | — | Pending | 11.7% | 35.0× |
 JUBLINGREA JUBLINGREA | — | — | Pending | 8.9% | — |
 SUDARSCHEM SUDARSCHEM | — | — | Pending | 1.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹3.00/sh
Last payout
2025-09-19
₹2.00
Peak payout
₹2.00
Trailing yield
0.07%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. SHAILY ENG PLASTICS LTD (SHAILY.NS) trades at 3018.20 vs a model fair value of 1039.30, a gap of -65.6%. Piotroski F-score: 8/9. Moat lab...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SHAILY →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SHAILY →
Compare
Head-to-head with peers
Compare SHAILY side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SHAILYNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.