Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹106Cr
Metal - Copper/Copper Alloy Products
Rev Gr TTM
Revenue Growth TTM
7.11%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SHILGRAVQ
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 14.4 | -4.6 | 5.4 | -1.2 | 1.5 | 7.5 | 0.1 | 8.1 | 3.6 | 9.0 | 7.7 | 8.1 |
| 19 | 18 | 20 | 18 | 20 | 20 | 22 | 21 | 22 | 21 | 22 | 20 |
Operating Profit Operating ProfitCr |
| 15.1 | 14.6 | 16.4 | 10.6 | 11.1 | 13.1 | 10.4 | 4.1 | 3.3 | 15.0 | 15.3 | 13.5 |
Other Income Other IncomeCr | 0 | 3 | 2 | 2 | 2 | 2 | 3 | -1 | -1 | 3 | 0 | -1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 2 | 4 | 4 | 3 | 3 | 4 | 4 | -1 | -1 | 5 | 3 | 1 |
| 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | -1 | 1 | 1 | 0 |
|
Growth YoY PAT Growth YoY% | 16.0 | 359.5 | -15.0 | 80.9 | -4.0 | -9.6 | -15.2 | -166.9 | -154.8 | 6.0 | -37.7 | 172.3 |
| 6.9 | 18.2 | 14.0 | 13.8 | 6.5 | 15.3 | 11.8 | -8.6 | -3.4 | 14.9 | 6.8 | 5.7 |
| 2.5 | 6.3 | 5.5 | 4.5 | 2.4 | 5.7 | 4.6 | -3.0 | -1.3 | 6.0 | 2.9 | 2.2 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 5.8 | 0.1 | -5.1 | 6.1 | | -1.2 | 7.1 | 16.6 | 0.3 | 4.6 | 6.2 |
| 42 | 45 | 47 | 44 | 46 | 62 | 57 | 63 | 73 | 76 | 84 | 86 |
Operating Profit Operating ProfitCr |
| 26.3 | 25.5 | 21.8 | 23.8 | 24.2 | 12.1 | 18.2 | 15.8 | 16.8 | 13.3 | 7.8 | 11.9 |
Other Income Other IncomeCr | 0 | 0 | 1 | 1 | 1 | 1 | 6 | 4 | 1 | 8 | 3 | 1 |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 6 | 6 | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 |
| 7 | 8 | 4 | 6 | 8 | 2 | 12 | 10 | 11 | 15 | 4 | 7 |
| 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 3 | 1 | 1 |
|
| | 4.9 | -61.0 | 110.3 | 27.5 | | 1,082.1 | -22.9 | -1.3 | 46.2 | -67.5 | 61.6 |
| 9.3 | 9.2 | 3.6 | 7.9 | 9.5 | 1.2 | 14.7 | 10.6 | 9.0 | 13.1 | 4.1 | 6.2 |
| 8.5 | 9.0 | 3.0 | 6.2 | 9.0 | 1.4 | 16.7 | 12.9 | 12.7 | 18.6 | 6.0 | 9.8 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| 28 | 32 | 34 | 36 | 41 | 57 | 67 | 74 | 81 | 91 | 93 | 97 |
Current Liabilities Current LiabilitiesCr | 21 | 20 | 21 | 24 | 19 | 20 | 12 | 13 | 14 | 12 | 11 | 17 |
Non Current Liabilities Non Current LiabilitiesCr | 11 | 16 | 19 | 13 | 8 | 10 | 5 | 4 | 5 | 6 | 6 | 6 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 23 | 24 | 25 | 28 | 28 | 37 | 39 | 41 | 50 | 55 | 60 | 69 |
Non Current Assets Non Current AssetsCr | 44 | 52 | 55 | 52 | 45 | 56 | 51 | 56 | 56 | 60 | 57 | 58 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 13 | 15 | 12 | 10 | 16 | 10 | 12 | 11 | 14 | 9 | 10 |
Investing Cash Flow Investing Cash FlowCr | -8 | -14 | -9 | -4 | -10 | -10 | 2 | -9 | -10 | -8 | -3 |
Financing Cash Flow Financing Cash FlowCr | -5 | -1 | -3 | -7 | -6 | 0 | -14 | -2 | -4 | 0 | -5 |
|
Free Cash Flow Free Cash FlowCr | 14 | 15 | 12 | 10 | 17 | -5 | 11 | 2 | 11 | 1 | 7 |
| 251.7 | 269.1 | 553.6 | 224.8 | 284.4 | 1,154.1 | 115.1 | 139.1 | 173.2 | 81.3 | 267.7 |
CFO To EBITDA CFO To EBITDA% | 88.7 | 96.8 | 90.8 | 74.7 | 111.8 | 117.7 | 93.1 | 93.1 | 92.5 | 80.0 | 138.9 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 24 | 20 | 19 | 28 | 37 | 25 | 56 | 55 | 55 | 80 | 139 |
Price To Earnings Price To Earnings | 4.7 | 3.7 | 8.2 | 7.7 | 6.8 | 29.2 | 5.5 | 6.9 | 7.1 | 7.0 | 37.3 |
Price To Sales Price To Sales | 0.4 | 0.3 | 0.3 | 0.5 | 0.6 | 0.4 | 0.8 | 0.7 | 0.6 | 0.9 | 1.5 |
Price To Book Price To Book | 0.7 | 0.5 | 0.5 | 0.7 | 0.8 | 0.4 | 0.8 | 0.7 | 0.6 | 0.8 | 1.4 |
| 2.5 | 2.4 | 2.8 | 3.1 | 2.7 | 4.6 | 4.8 | 5.0 | 3.9 | 7.1 | 18.9 |
Profitability Ratios Profitability Ratios |
| 66.1 | 65.7 | 67.3 | 72.8 | 72.8 | 74.0 | 72.0 | 68.4 | 68.2 | 67.1 | 65.3 |
| 26.3 | 25.5 | 21.8 | 23.8 | 24.2 | 12.1 | 18.2 | 15.8 | 16.8 | 13.3 | 7.8 |
| 9.3 | 9.2 | 3.6 | 7.9 | 9.5 | 1.2 | 14.7 | 10.6 | 9.0 | 13.1 | 4.1 |
| 19.1 | 17.1 | 12.1 | 14.5 | 16.9 | 4.7 | 17.0 | 12.5 | 12.4 | 15.1 | 4.8 |
| 15.6 | 14.4 | 5.4 | 10.8 | 12.4 | 1.4 | 14.0 | 9.9 | 9.0 | 11.8 | 3.8 |
| 8.0 | 7.3 | 2.7 | 5.7 | 7.9 | 0.9 | 11.4 | 8.2 | 7.4 | 9.9 | 3.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Shilp Gravures Limited is India’s pioneer in gravure roller manufacturing, providing high-precision engraving solutions for the global printing and packaging industries. An **ISO 9001** certified organization, the company integrates advanced **electronic**, **laser**, and **chemical etching** technologies to serve a diverse clientele ranging from flexible packaging giants to decorative laminate manufacturers.
---
### **Strategic Ownership Transition & New Leadership**
The company is currently navigating a transformative phase following a significant change in corporate control in **June 2025**. After three decades of leadership, the original founder-promoters retired, transferring a controlling stake to **Aikyam Sampati Management LLP**.
**Key Acquisition Metrics:**
* **Principal Acquirer:** Aikyam Sampati Management LLP.
* **Controlling Stake:** **60.75%** (via Share Purchase Agreement for **3,736,207** shares).
* **Transaction Pricing:** SPA price of **₹159.35** per share; Open Offer price of **₹213.00** per share.
* **Potential Ownership:** Up to **86.75%** post-Open Offer, with a commitment to align with the **25% Minimum Public Shareholding (MPS)** requirement within statutory timelines.
The new management, led by **Mr. Pranav Bhalara** (who brings over **18 years** of industry experience), is focused on aggressive growth through **forward and backward integration**, technological modernization, and expanding the company’s footprint in the flexible packaging and lamination sectors.
---
### **Core Business Segments & Revenue Performance**
Shilp Gravures operates through three primary reportable segments. While the core engraving business remains the dominant revenue driver, the company has diversified into renewable energy to bolster its operational sustainability.
**Consolidated Revenue Breakdown (FY 2024-25):**
| Segment | Primary Activities | Revenue (FY25 - ₹ in lacs) | Revenue (FY24 - ₹ in lacs) |
| :--- | :--- | :---: | :---: |
| **Engraved Copper Rollers** | Manufacture of electronic, copper, and chrome-plated rollers. | **8,658.89** | **8,254.40** |
| **Power Generation** | Wind and Solar energy production for captive use and sale. | **332.26** | **416.62** |
| **Others** | Specialized rollers, photopolymer plates, and related services. | **492.66** | **493.57** |
| **Total Consolidated** | | **9,483.81** | **9,164.59** |
---
### **Technological Capabilities & Product Ecosystem**
The company’s infrastructure is built to handle high-volume, high-precision requirements for both **Gravure** and **Flexographic** printing processes.
**Manufacturing Infrastructure:**
* **Advanced Machinery:** Utilizes industry-leading tech including **KODAK Flexcel NX 5080** and **ESKO Spark 5080**.
* **Subsidiaries:** Operations are supported by a wholly-owned material subsidiary, **Etone India Private Limited**.
* **Workforce:** Employs a total of **421** personnel (**262** on-roll and **159** contract workers).
**Product Portfolio & Applications:**
* **Gravure Cylinders:** High-speed components for labels, cartons, and precision coatings.
* **Photopolymer Plates:** Catering to the flexographic segment’s shift toward **non-toxic and water-based inks**.
* **Specialized Rollers:** Includes **Anilox**, **Embossing** (for PVC flooring/wallpapers), **Ceramic**, and **Security Printing** rollers.
* **Substrate Versatility:** Products enable printing on plastic films, **laminated tetra packs**, corrugated board, textiles, and **metalized films**.
---
### **Energy Sustainability & Operational Efficiency**
To mitigate rising manufacturing costs and reduce its carbon footprint, Shilp Gravures has invested heavily in captive renewable energy.
* **Solar Power:** **2,424.66 KW** total capacity across three plants, generating **~35,00,000 Kwh** annually.
* **Wind Power:** Five windmills with a total capacity of **2.8 MW**, generating **~36,50,000 Kwh** annually.
* **Impact:** These installations provide substantial offsets to the electricity consumption required for heavy plant and machinery operations.
---
### **Financial Health & Shareholder Returns**
While the company achieved a **4.62%** growth in consolidated revenue for FY 2024-25, profitability faced significant headwinds.
**Financial Summary (Consolidated):**
* **Revenue from Operations:** **₹9,151.55 Lacs** (up from ₹8,747.57 Lacs in FY24).
* **Profit After Tax (PAT):** **₹371.21 Lacs** (a **67.49%** decline from ₹1,141.84 Lacs in FY24).
* **Dividend Policy:** Despite the profit dip, the company maintained a consistent dividend of **₹2.10 per share** (**21%** on face value), resulting in a total payout of **₹129.14 Lacs**.
---
### **Market Outlook & Growth Drivers**
The Indian packaging market is projected to undergo significant expansion through **2030-2035**, driven by changing consumer lifestyles and the rise of **Quick-commerce**.
| Segment | Projected Market Size | CAGR | Strategic Focus |
| :--- | :--- | :--- | :--- |
| **Gravure Printing** | **USD 8,808.8 Mn** (by 2035) | **6.8%** | High-quality furniture and flexible packaging. |
| **Flexo Printing** | **USD 26.28 Bn** (by 2030) | **5.83%** | E-commerce, automation, and corrugated board. |
**Strategic Initiatives for Growth:**
* **Sustainability:** Developing solutions for **aseptic**, **retort**, and **biodegradable** packaging to meet global decarbonization targets.
* **Rural Adaptation:** Creating pack formats suitable for **cold-chain gaps** and multilingual labeling in rural markets.
* **Automation:** Utilizing capital to fund **advanced analytics** and automated converting operations.
---
### **Risk Profile & Mitigation Strategies**
Shilp Gravures manages a complex risk environment involving commodity prices, currency fluctuations, and regulatory shifts.
**1. Market & Operational Risks:**
* **Raw Material Volatility:** Fluctuations in **recycled/virgin fiber** and **aluminum** prices impact margins.
* **Sustainability Costs:** The transition to **bio-based packaging** involves high R&D costs that the market is not yet fully prepared to absorb.
**2. Financial Risk Exposure (as of March 31, 2025):**
* **Investment Risk:** The company holds **₹32.27 crore** in Mutual Funds; a **10%** change in NAV impacts income by **₹3.23 crore**.
* **Currency Risk:** Exposure to **USD, CHF, and EURO**. The company holds **77.51 units** of USD assets against minimal liabilities.
* **Interest Rate Risk:** Exposure to floating rates on long-term debt was reduced to **₹9.66 Lacs** in 2024 (from ₹54.80 Lacs).
* **Liquidity Risk:** Managed through rolling forecasts; lease liabilities total **₹77.07 Lacs**, with **₹41.00 Lacs** due in the 1–5 year bracket.
**3. Credit Management:**
The company utilizes a **provision matrix** for trade receivables based on historical loss data. Counterparty risk is mitigated by dealing primarily with **high-credit-rated** financial institutions.