Shahlon Silk Industries Limite (SHAHLON.BO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+0.9%

₹23.57

vs ₹23.35 price

Levered DCF

-₹11.71

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

2.7

Grey zone

Rating

D+

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	38.48×	38.43×	62.76×	24.4×	43.33×	37.95×	341.75×	37.18×
P/B	1.56×	1.27×	2.45×	0.93×	1.47×	1.44×	0.96×	1.55×
P/S	0.66×	0.54×	0.81×	0.3×	0.45×	0.62×	0.23×	0.26×
EV / EBITDA	11.13×	9.08×	13.87×	7.82×	9.54×	8.45×	7.39×	8.45×
Gross margin	10.5%	22.4%	18.1%	7.1%	8.7%	7.4%	7.0%	6.0%
Operating margin	8.0%	8.8%	6.4%	3.8%	6.0%	3.7%	4.5%	3.9%
Net margin	1.7%	1.4%	1.3%	1.2%	1.0%	1.6%	0.1%	0.7%
Current ratio	3×	2.02×	1.44×	1.34×	1.46×	1.21×	1.13×	1.18×
Debt / equity	1.12×	1.26×	1.29×	1.32×	1.54×	1.65×	1.7×	2.01×
Interest coverage	1.34×	1.28×	1.33×	0.83×	1.3×	0.45×	0.94×	1.14×
Dividend yield	0.4%	0.4%	0.2%	0.6%	0.3%	0.3%	1.2%	0.7%
Payout ratio	14.1%	15.3%	13.5%	14.2%	14.1%	12.9%	423.0%	24.4%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	4.0%	3.3%	3.9%	3.8%	3.3%	3.8%	0.3%	4.2%
Return on invested capital	6.4%	5.3%	5.4%	3.7%	4.2%	2.2%	1.6%	5.8%
Return on assets	1.6%	1.2%	1.2%	1.3%	1.1%	1.3%	0.1%	1.2%
Free cash flow yield	-0.1%	0.9%	2.4%	6.3%	4.8%	-12.7%	21.0%	19.4%
Earnings yield	2.6%	2.6%	1.6%	4.1%	2.3%	2.6%	0.3%	2.7%
Enterprise value	₹2.9B	₹2.7B	₹3.8B	₹2.2B	₹2.9B	₹2.8B	₹2.4B	₹3.2B
Net debt / EBITDA	4.65×	4.52×	4.78×	4.6×	4.88×	4.51×	4.71×	4.77×
Cash conversion cycle (days)	268	277	189	169	173	240	118	96