SHAILY ENG PLASTICS LTD
SHAILY · General/Diversified · NSE
₹1,841
Current Market Price
Fair Value (DCF)
₹795
Margin of Safety
-56.8%
Updated 2d ago
YieldIQ Score
55/100
Piotroski F-Score
8/9
Economic Moat
Narrow
Confidence
34%
ROE
—
Debt/Equity
0.30
WACC
11.1%
Market Cap
₹8,458 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.1%
Return on capital employed
EV / EBITDA
32.1×
Enterprise multiple
Debt / EBITDA
0.7×
Leverage vs earnings
Interest Coverage
8.0×
EBIT covers interest
Current Ratio
1.22×
Short-term liquidity
Asset Turnover
0.84×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,840.6
Bear case
₹476.35
MoS -286.4%
Base case
₹795.33
MoS -131.4%
Bull case
₹989.73
MoS -86.0%
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 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹568 Cr | ₹134 Cr | ₹171 Cr | ₹782 Cr | +11.3% |
| EBITDA | ₹90.0 Cr | ₹96.4 Cr | ₹123 Cr | ₹178 Cr | +25.6% |
| EBIT | ₹63.5 Cr | ₹16.6 Cr | ₹26.3 Cr | — | -25.5% |
| PAT | ₹35.3 Cr | ₹9.9 Cr | ₹19.3 Cr | ₹93.1 Cr | +38.2% |
| EPS (diluted) | ₹39.94 | ₹10.83 | ₹4.22 | — | -52.7% |
| CFO | ₹55.3 Cr | ₹90.0 Cr | ₹92.3 Cr | ₹110 Cr | +25.8% |
| CapEx | — | — | — | ₹-72.2 Cr | — |
| FCF | — | — | — | ₹37.8 Cr | +0.0% |
| Total Assets | ₹677 Cr | ₹693 Cr | ₹782 Cr | ₹933 Cr | +11.3% |
| Total Debt | — | ₹123 Cr | ₹139 Cr | ₹188 Cr | +15.2% |
| Shareholders' Equity | — | ₹401 Cr | ₹459 Cr | ₹548 Cr | +10.9% |
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 | 14.0% | — |
| CLEAN CLEAN | — | — | Pending | 18.7% | — |
| ALKYLAMINE ALKYLAMINE | — | — | Pending | 13.3% | — |
| JUBLINGREA JUBLINGREA | — | — | Pending | 8.6% | — |
| SUDARSCHEM SUDARSCHEM | — | — | Pending | 1.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SHAILY in the last 10 years.
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.