Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Shirpur Gold Refinery Ltd

SHIRPUR-G
NSE
4.95
Company Overview
Alert
Watchlist
Note

Shirpur Gold Refinery Ltd

SHIRPUR-G
NSE
4.95
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
14Cr
Close
Close Price
4.95
Industry
Industry
Mining/Minerals
PE
Price To Earnings
PS
Price To Sales
0.05
Revenue
Revenue
305Cr
Rev Gr TTM
Revenue Growth TTM
-92.05%
PAT Gr TTM
PAT Growth TTM
214.87%
Peer Comparison
How does SHIRPUR-G stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SHIRPUR-G
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Revenue
RevenueCr
1,2901,5131,2211,2211,3791,102789570305000
Growth YoY
Revenue Growth YoY%
3.512.4-4.3-10.06.9-27.2-35.4-53.3-77.9-100.0-100.0-100.0
Expenses
ExpensesCr
1,2961,5081,2191,2191,3781,097779571368211
Operating Profit
Operating ProfitCr
-66331510-1-63-2-1-1
OPM
OPM%
-0.50.40.20.20.10.51.3-0.1-20.6
Other Income
Other IncomeCr
21112122-2011
Interest Expense
Interest ExpenseCr
1111121213131610161261
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
-16-6-9-9-11-7-6-9-82-15-7-3
Tax
TaxCr
000000000000
PAT
PATCr
-16-6-9-9-11-7-6-9-82-15-7-3
Growth YoY
PAT Growth YoY%
73.381.774.420.429.8-28.940.11.1-616.8-97.3-17.966.5
NPM
NPM%
-1.3-0.4-0.8-0.8-0.8-0.7-0.7-1.6-26.8
EPS
EPS
-5.6-2.0-3.2121.5-3.9-2.6-1.9-3.2-28.1-5.1-2.3-1.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Revenue
RevenueCr
1,7443,2213,9494,9475,2974,2683,5554,3715,2705,3572,766305
Growth
Revenue Growth%
84.722.625.37.1-19.4-16.722.920.61.7-48.4-89.0
Expenses
ExpensesCr
1,6883,1433,8774,9075,2414,2133,6474,5745,2995,3412,815372
Operating Profit
Operating ProfitCr
577872405655-91-203-3017-48-67
OPM
OPM%
3.32.41.80.81.11.3-2.6-4.7-0.60.3-1.7-22.0
Other Income
Other IncomeCr
01490611106530
Interest Expense
Interest ExpenseCr
344958353332534645505535
Depreciation
DepreciationCr
1697877765444
PBT
PBTCr
6221261623-141-246-96-33-104-106
Tax
TaxCr
167321000000
PAT
PATCr
615531421-141-246-96-33-104-106
Growth
PAT Growth%
172.0-67.0-47.7443.148.8-759.2-74.860.966.1-219.5-2.0
NPM
NPM%
0.30.50.10.10.30.5-4.0-5.6-1.8-0.6-3.8-34.8
EPS
EPS
1.95.31.70.94.97.3-48.2-84.3-33.0-11.2-36.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital
Equity CapitalCr
292929292929292929292929
Reserves
ReservesCr
214231287293308331196-52-144-166-268-319
Current Liabilities
Current LiabilitiesCr
477665662725384509608593618660673692
Non Current Liabilities
Non Current LiabilitiesCr
7698535186115474747474747
Total Liabilities
Total LiabilitiesCr
7971,0231,0311,098807985880617550571481449
Current Assets
Current AssetsCr
558795803878545727623366325344257228
Non Current Assets
Non Current AssetsCr
239228229220262258257251225226224222
Total Assets
Total AssetsCr
7971,0231,0311,098807985880617550571481449

Cash Flow

Consolidated
Standalone
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Operating Cash Flow
Operating Cash FlowCr
-776-7598253-11742703826-99
Investing Cash Flow
Investing Cash FlowCr
10-10-1-50-10-32-4-1
Financing Cash Flow
Financing Cash FlowCr
17-98111-101-216122-63-44-41-1877
Net Cash Flow
Net Cash FlowCr
11-2226-3-134-222303-23
Free Cash Flow
Free Cash FlowCr
-975-8098253-11742703826
CFO To PAT
CFO To PAT%
-128.3497.7-1,480.63,715.71,762.8-548.7-29.7-28.4-39.8-78.594.9
CFO To EBITDA
CFO To EBITDA%
-12.797.1-103.0247.8450.3-213.7-45.6-34.3-129.5154.7205.0

Ratios

Consolidated
Standalone
Financial YearMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
15418922029236266172100
Price To Earnings
Price To Earnings
27.312.443.7110.225.33.10.00.00.00.0
Price To Sales
Price To Sales
0.10.10.10.10.10.00.00.00.00.0
Price To Book
Price To Book
0.60.70.70.91.10.20.1-0.90.00.0
EV To EBITDA
EV To EBITDA
3.32.511.020.412.610.3-5.7-2.5-16.631.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
4.53.12.51.21.31.50.60.30.50.50.7
OPM
OPM%
3.32.41.80.81.11.3-2.6-4.7-0.60.3-1.7
NPM
NPM%
0.30.50.10.10.30.5-4.0-5.6-1.8-0.6-3.8
ROCE
ROCE%
11.016.07.24.46.75.8-11.7-40.9-12.94.2-11.3
ROE
ROE%
2.35.91.60.84.35.9-62.41,088.183.823.943.6
ROA
ROA%
0.71.50.50.21.82.2-16.0-39.8-17.5-5.7-21.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
**Shirpur Gold Refinery Limited (SGRL)**, a member of the **Essel Group**, is an Indian precious metals entity currently in a state of severe financial and operational distress. Once a significant player in the gold refining and manufacturing sector, the company is presently undergoing a **Corporate Insolvency Resolution Process (CIRP)**. All manufacturing activities have been suspended since **February 2022**, and the company’s future remains contingent on the outcome of the legal resolution process and the recovery of siphoned funds. --- ### **Current Corporate Status & Insolvency Proceedings** The company is no longer managed by its Board of Directors; management is currently vested with a **Resolution Professional (RP)** following an order by the **NCLT, Mumbai Bench** on **June 24, 2024**. * **Insolvency Timeline:** The **Committee of Creditors (CoC)** has approved multiple extensions to the CIRP period, including a **90-day** extension in December 2024 and a further **60-day** extension in March 2025. * **Operational Standstill:** Standalone manufacturing operations at the Shirpur plant have been on hold since **February 2022** due to financial defaults and a lack of working capital. * **Credit Rating:** The company’s credit ratings for both Long-Term and Short-Term debt are at **'D' (Default)**. * **Listing Status:** While listed on the **BSE (512289)** and **NSE (SHIRPUR-G)**, trading has been suspended since **February 2021** due to non-payment of listing fees and regulatory fines. --- ### **Infrastructure & Technical Asset Base** Despite the cessation of operations, SGRL possesses a high-specification technical infrastructure located in **Shirpur, Maharashtra**. These assets represent the primary value remaining for potential resolution applicants. * **Refining & Manufacturing:** The facility is designed to refine gold and silver from the Dore stage to **99.99% purity**. The product range includes bullion bars, minted coins, and jewelry. * **Quality Certifications:** The plant holds **ISO 9001:2015**, **ISO 14001:2015**, and **OHSAS 18001:2007** certifications. * **NABL Accredited Laboratory:** Features an **ISO/IEC 17025** accredited lab for chemical analysis and fire assaying. * **BIS Hallmarking:** The company holds a **Bureau of Indian Standards (BIS)** certificate, a critical requirement for participation in the Government of India’s **Gold Monetisation Scheme**. * **Production Standards:** Historically, the company operated under a **Zero-defect** production philosophy, aiming to meet international benchmarks for premium high-reliability components. --- ### **Financial Performance & Capital Erosion** The company’s financial profile is characterized by **negative net worth**, significant consolidated losses, and a total cessation of standalone revenue. **Key Financial Metrics (Five-Year Trend)** | Metric (₹ Crore) | FY 2018-19 | FY 2019-20 | FY 2020-21 | FY 2021-22 | FY 2022-23 | | :--- | :---: | :---: | :---: | :---: | :---: | | **Standalone Revenue** | **1,895.96** | **542.20** | **NIL** | **NIL** | **NIL** | | **Consolidated Revenue** | - | - | **4,755.31** | **5,275.87** | **5,362.42** | | **Consolidated Net Loss** | - | - | **(245.69)** | **(96.17)** | **(32.60)** | | **Standalone Net Worth** | - | - | - | **(186.68)** | - | * **Revenue Concentration Risk:** Historically, the Dubai-based subsidiary (**Shirpur Gold DMCC**) accounted for nearly all consolidated revenue (e.g., **₹5,276 crore** in FY22). With this entity now closed, consolidated revenue is expected to collapse. * **Net Worth Depletion:** As of March 31, 2022, the company reported a **negative net worth** on both standalone and consolidated bases. * **Audit Qualifications:** Statutory auditors have issued disclaimers regarding the company’s status as a **"Going Concern,"** citing the lack of physical verification of inventories and fixed assets. --- ### **Debt Obligations & Asset Seizure** SGRL is under intense pressure from financial creditors following defaults on working capital loans and corporate credit facilities. * **Lender Dues:** Outstanding dues to three banks and one financial institution totaled **₹380.1 crore** (as of late 2019), including **₹96.93 crore** in interest and penalties. * **SARFAESI Actions:** Lenders took constructive possession of the Shirpur factory in **September 2022**. Subsequent **E-Auctions** for the sale of plant machinery and immovable property received **no response** from bidders. * **Working Capital Default:** A **₹65 crore** corporate loan from 2017 remains a primary driver of the current insolvency. --- ### **Corporate Structure & Subsidiary Dissolution** The company’s international footprint has effectively vanished following the closure of its overseas arms. | Entity Name | Relationship | Location | Status | | :--- | :--- | :--- | :--- | | **Shirpur Gold DMCC** | Wholly Owned Subsidiary | Dubai, UAE | **Closed** (May 2024); Bankruptcy filed Sept 2024 | | **Precious Metals Mining & Refining** | Step-down Subsidiary | Papua New Guinea | **Struck off** (Nov 2023) | | **Metallic Exploration & Mining** | Step-down Subsidiary | Mali | **Non-operative** | --- ### **Regulatory Investigations & Legal Risks** SGRL is embroiled in significant legal disputes that threaten the recovery of assets and the company’s reputation. * **SEBI Siphoning Allegations:** A **SEBI** investigation (Interim Order dated **April 25, 2023**) alleged that **₹404 crore** was siphoned off to promoter-connected entities. SEBI has rejected the company’s settlement applications. * **Forensic Audits:** While a **PNB** forensic audit reportedly found no fraud, a separate audit by **KPMG** (on behalf of SEBI) remains a major regulatory overhang. * **Recovery Litigation:** * **₹93.77 crore** claim against **Balmukh Goldjewel** (Under liquidation). * **₹94.95 crore** claim against **Magicstone Traders** (Only **₹68.38 crore** admitted by their RP). * **₹12.42 crore** insurance claim for a 2015 robbery remains pending and is considered doubtful by auditors. --- ### **Operational & Market Risk Factors** * **Reporting Failures:** The company has failed to submit financial results for multiple quarters in 2025, citing non-cooperation from the suspended board. * **Depository Suspension:** Due to non-payment of fees to **NSDL** and **CDSL**, the company cannot access shareholding data (**Benpos**), leading to non-compliance with SEBI filing requirements. * **Commodity & Currency Exposure:** The company remains exposed to **Gold/Silver price volatility** and **USD/INR** exchange rate fluctuations on foreign currency liabilities totaling **$154.14 Million USD**. * **Regulatory Sensitivity:** Operations are highly vulnerable to changes in the **SEZ Act** and shifts in custom duties for precious metals and gemstones.