Shalimar Productions Ltd

NSE: BSE: 512499

₹0.22

-0.01 (4.35%)

Fri, 23 Oct 2026, 07:56 pm

MTF 5xInvest in Shalimar Productions Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)22.64

PE Ratio0

Dividend0

Consumer Services

Movies/Entertainment

24.5K

Shalimar Productions Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-49.55K	-39.42K	-17.34K	—	0	0	0	0	0	0	-354	—	-236	-2.98K	-46.10K	-2.00K	-5.00K	-2.00K
Pretax equity in earnings	—	0	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0	0
Total assets	52.99M	55.40M	41.91M	206.60M	234.06M	1.01B	1.01B	1.03B	1.03B	1.05B	1.07B	1.03B	1.02B	1.06B	1.05B	1.04B	1.03B	1.08B
Total current assets	45.09M	48.74M	27.52M	183.68M	196.43M	285.01M	285.51M	298.70M	307.56M	337.59M	392.07M	360.02M	348.09M	381.78M	352.59M	337.07M	331.85M	391.95M
Cash and short term investments	110.61K	520.84K	115.85K	4.37M	478.29K	1.08M	390.21K	1.37M	205.72K	987.43K	869.71K	940.18K	289.94K	733.28K	135.26K	46.00K	2.06M	456.00K
Cash & equivalents	110.61K	520.84K	115.85K	4.37M	478.29K	1.08M	390.21K	1.37M	205.72K	987.43K	869.71K	940.18K	289.94K	733.28K	135.26K	46.00K	2.06M	456.00K
Short term investments	—	—	—	—	0	0	0	0	0	0	0	—	0	0	0	0	0	0
Total receivables, net	35.40M	35.73M	13.98M	33.42M	11.29M	250.00K	250.00K	13.71M	13.64M	40.52M	78.30M	52.04M	36.43M	66.88M	38.98M	23.49M	8.14M	32.98M
Accounts receivable - trade, net	27.80M	32.27M	11.66M	12.61M	11.29M	250.00K	250.00K	13.71M	13.64M	40.52M	78.30M	51.69M	35.81M	66.39M	38.98M	23.42M	7.66M	31.72M
Other receivables	7.61M	3.46M	2.33M	20.81M	0	0	0	0	0	0	0	354.05K	620.96K	487.12K	0	70.00K	485.00K	1.26M
Total inventory	9.47M	12.38M	13.32M	145.79M	184.66M	282.90M	276.99M	283.63M	293.72M	296.08M	312.68M	240.18M	244.29M	244.15M	250.25M	252.43M	256.75M	334.75M
Other current assets, total	100.72K	100.72K	100.72K	100.72K	0	775.00K	775.00K	0	0	0	215.17K	66.86M	67.08M	70.02M	63.22M	61.10M	64.89M	23.75M
Total non-current assets	7.91M	6.66M	14.39M	22.92M	37.63M	724.04M	727.48M	732.50M	723.20M	709.00M	674.77M	667.68M	667.06M	674.21M	695.94M	704.61M	700.37M	683.55M
Long term investments	742.09K	742.09K	825.70K	10.83M	26.55M	67.25M	80.16M	80.56M	73.32M	59.90M	26.93M	25.51M	25.45M	32.99M	55.37M	64.62M	57.44M	58.94M
Note receivable - long term	0	0	0	—	13.73M	38.89M	38.77M	39.12M	32.09M	24.52M	8.05M	6.56M	6.49M	14.19M	12.69M	18.95M	11.12M	9.27M
Investments in unconsolidated subsidiaries	0	0	0	—	0	0	0	0	0	0	0	18.86M	18.86M	0	0	0	0	0
Other investments	742.09K	742.09K	825.70K	10.83M	12.83M	28.36M	41.38M	41.43M	41.23M	35.38M	18.88M	100.72K	100.72K	18.80M	42.67M	45.67M	46.32M	49.67M
Net property/plant/equipment	3.94M	3.54M	3.23M	2.97M	2.74M	54.13M	52.79M	51.36M	50.28M	49.59M	48.97M	48.42M	47.92M	47.48M	47.00M	46.41M	49.35M	52.69M
Gross property/plant/equipment	4.83M	4.83M	4.84M	4.84M	4.84M	57.69M	57.68M	57.69M	57.69M	57.69M	57.69M	57.69M	57.69M	57.69M	57.69M	57.69M	61.49M	67.72M
Deferred tax assets	—	—	—	—	—	0	0	—	—	—	—	—	—	—	—	—	—	—
Net intangible assets	2.93M	2.20M	1.65M	1.24M	928.14K	594.74M	594.39M	594.13M	593.94M	593.81M	593.71M	593.63M	593.57M	593.52M	593.47M	593.47M	593.47M	571.89M
Goodwill, net	0	0	0	—	0	571.21M	571.21M	571.21M	571.21M	571.21M	571.21M	571.21M	571.21M	571.21M	571.21M	571.21M	571.21M	571.21M
Other intangibles, net	2.93M	2.20M	1.65M	—	928.14K	23.53M	23.19M	22.93M	22.73M	22.60M	22.50M	22.42M	22.36M	22.32M	22.27M	22.27M	22.27M	681.00K
Other long term assets, total	0	0	0	—	100.72K	100.72K	141.94K	153.19K	163.23K	214.96K	214.96K	114.24K	114.24K	214.96K	100.72K	101.00K	100.00K	37.00K
Short term debt	0	0	0	0	0	0	1.03M	1.03M	18.15M	3.90M	6.10M	200.00K	1.25M	0	104.40K	2.55M	8.50M	56.20M
Current portion of LT debt and capital leases	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0	0	0	0
Short term debt excl. current portion of LT debt	0	0	0	0	0	0	1.03M	1.03M	18.15M	3.90M	6.10M	200.00K	1.25M	0	104.40K	2.55M	8.50M	56.20M
Accounts payable	22.96M	25.81M	14.23M	38.01K	11.73K	11.73K	11.73K	17.85M	—	29.92M	47.23M	13.72M	168.14K	40.58M	27.25M	16.79M	1.29M	2.61M
Income tax payable	186.63K	193.19K	365.94K	38.00K	—	—	—	—	—	493.06K	748.06K	—	—	1.18M	479.30K	1.00M	609.00K	39.00K
Long term debt	2.68M	1.96M	117.39K	156.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term debt excl. lease liabilities	2.68M	1.96M	117.39K	156.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total equity	27.15M	27.32M	27.16M	206.00M	233.66M	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.02B	1.02B	1.02B	1.01B
Shareholders' equity	27.15M	27.32M	27.16M	206.00M	233.66M	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.02B	1.02B	1.02B	1.01B
Common equity, total	27.15M	27.32M	27.16M	206.00M	233.66M	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.02B	1.02B	1.02B	1.01B
Other common equity	4.43M	4.60M	4.44M	73.87M	2.93M	3.52M	0	0	0	0	0	0	0	0	0	0	0	0
Total debt	2.68M	1.96M	117.39K	156.00K	0	0	1.03M	1.03M	18.15M	3.90M	6.10M	200.00K	1.25M	0	104.40K	2.55M	8.50M	56.20M
Net debt	2.57M	1.44M	1.54K	-4.22M	-478.29K	-1.08M	639.78K	-336.77K	17.94M	2.91M	5.23M	-740.18K	960.06K	-733.28K	-30.86K	2.51M	6.43M	55.75M
Change in accounts receivable	-23.09M	-4.47M	20.60M	-951.00K	1.32M	11.04M	0	0	70.00K	-26.88M	-21.32M	26.61M	15.88M	-30.71M	29.39M	15.56M	15.77M	-24.07M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	-138.88K	277.44K	—	—	—	—	—
Change in accounts payable	—	—	—	—	—	—	—	0	0	0	17.30M	-33.50M	-12.81M	39.79M	-13.33M	-10.46M	-15.50M	1.32M
Change in other assets/liabilities	20.89M	2.89M	-10.35M	-32.67M	-22.25M	-13.53M	3.01M	5.36M	6.58M	23.20M	15.40M	-40.42M	-142.45K	-6.51M	6.02M	-27.07M	2.52M	-26.47M
Sale of fixed assets & businesses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Purchase/sale of investments, net	500.00K	0	-80.00K	-10.00M	-2.00M	-15.53M	-13.03M	-50.00K	200.00K	5.85M	0	—	0	—	—	0	0	0
Sale/maturity of investments	500.00K	0	0	0	0	0	0	0	200.00K	5.85M	0	—	0	—	—	0	0	0
Purchase of investments	0	0	-80.00K	-10.00M	-2.00M	-15.53M	-13.03M	-50.00K	0	0	0	—	0	—	—	0	0	0
Other investing cash flow items, total	-120.00K	4.14M	0	835.00K	468.14K	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of debt, net	580.00K	-720.00K	-1.83M	0	0	0	0	0	-330.00K	0	0	-58.98M	1.05M	-1.25M	50.40K	2.45M	0	47.75M
Issuance/retirement of long term debt	580.00K	-720.00K	-1.83M	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0
Issuance/retirement of short term debt	0	0	0	0	0	0	0	0	-330.00K	0	0	-58.98M	1.05M	-1.25M	50.40K	0	0	47.75M
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.45M	—	—
Total cash dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0
Other financing cash flow items, total	-260.00K	-60.00K	-280.00K	73.51M	-65.55M	11.88M	0	0	889.88K	0	0	0	0	0	0	0	0	0

Particulars	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Interest expense on debt	-49.55K	-39.42K	-17.34K	—	0	0	0	0	0	0	-354	—	-236	-2.98K	-46.10K	-2.00K	-5.00K	-2.00K
Pretax equity in earnings	—	0	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0	0
Total assets	52.99M	55.40M	41.91M	206.60M	234.06M	1.01B	1.01B	1.03B	1.03B	1.05B	1.07B	1.03B	1.02B	1.06B	1.05B	1.04B	1.03B	1.08B
Total current assets	45.09M	48.74M	27.52M	183.68M	196.43M	285.01M	285.51M	298.70M	307.56M	337.59M	392.07M	360.02M	348.09M	381.78M	352.59M	337.07M	331.85M	391.95M
Cash and short term investments	110.61K	520.84K	115.85K	4.37M	478.29K	1.08M	390.21K	1.37M	205.72K	987.43K	869.71K	940.18K	289.94K	733.28K	135.26K	46.00K	2.06M	456.00K
Cash & equivalents	110.61K	520.84K	115.85K	4.37M	478.29K	1.08M	390.21K	1.37M	205.72K	987.43K	869.71K	940.18K	289.94K	733.28K	135.26K	46.00K	2.06M	456.00K
Short term investments	—	—	—	—	0	0	0	0	0	0	0	—	0	0	0	0	0	0
Total receivables, net	35.40M	35.73M	13.98M	33.42M	11.29M	250.00K	250.00K	13.71M	13.64M	40.52M	78.30M	52.04M	36.43M	66.88M	38.98M	23.49M	8.14M	32.98M
Accounts receivable - trade, net	27.80M	32.27M	11.66M	12.61M	11.29M	250.00K	250.00K	13.71M	13.64M	40.52M	78.30M	51.69M	35.81M	66.39M	38.98M	23.42M	7.66M	31.72M
Other receivables	7.61M	3.46M	2.33M	20.81M	0	0	0	0	0	0	0	354.05K	620.96K	487.12K	0	70.00K	485.00K	1.26M
Total inventory	9.47M	12.38M	13.32M	145.79M	184.66M	282.90M	276.99M	283.63M	293.72M	296.08M	312.68M	240.18M	244.29M	244.15M	250.25M	252.43M	256.75M	334.75M
Other current assets, total	100.72K	100.72K	100.72K	100.72K	0	775.00K	775.00K	0	0	0	215.17K	66.86M	67.08M	70.02M	63.22M	61.10M	64.89M	23.75M
Total non-current assets	7.91M	6.66M	14.39M	22.92M	37.63M	724.04M	727.48M	732.50M	723.20M	709.00M	674.77M	667.68M	667.06M	674.21M	695.94M	704.61M	700.37M	683.55M
Long term investments	742.09K	742.09K	825.70K	10.83M	26.55M	67.25M	80.16M	80.56M	73.32M	59.90M	26.93M	25.51M	25.45M	32.99M	55.37M	64.62M	57.44M	58.94M
Note receivable - long term	0	0	0	—	13.73M	38.89M	38.77M	39.12M	32.09M	24.52M	8.05M	6.56M	6.49M	14.19M	12.69M	18.95M	11.12M	9.27M
Investments in unconsolidated subsidiaries	0	0	0	—	0	0	0	0	0	0	0	18.86M	18.86M	0	0	0	0	0
Other investments	742.09K	742.09K	825.70K	10.83M	12.83M	28.36M	41.38M	41.43M	41.23M	35.38M	18.88M	100.72K	100.72K	18.80M	42.67M	45.67M	46.32M	49.67M
Net property/plant/equipment	3.94M	3.54M	3.23M	2.97M	2.74M	54.13M	52.79M	51.36M	50.28M	49.59M	48.97M	48.42M	47.92M	47.48M	47.00M	46.41M	49.35M	52.69M
Gross property/plant/equipment	4.83M	4.83M	4.84M	4.84M	4.84M	57.69M	57.68M	57.69M	57.69M	57.69M	57.69M	57.69M	57.69M	57.69M	57.69M	57.69M	61.49M	67.72M
Deferred tax assets	—	—	—	—	—	0	0	—	—	—	—	—	—	—	—	—	—	—
Net intangible assets	2.93M	2.20M	1.65M	1.24M	928.14K	594.74M	594.39M	594.13M	593.94M	593.81M	593.71M	593.63M	593.57M	593.52M	593.47M	593.47M	593.47M	571.89M
Goodwill, net	0	0	0	—	0	571.21M	571.21M	571.21M	571.21M	571.21M	571.21M	571.21M	571.21M	571.21M	571.21M	571.21M	571.21M	571.21M
Other intangibles, net	2.93M	2.20M	1.65M	—	928.14K	23.53M	23.19M	22.93M	22.73M	22.60M	22.50M	22.42M	22.36M	22.32M	22.27M	22.27M	22.27M	681.00K
Other long term assets, total	0	0	0	—	100.72K	100.72K	141.94K	153.19K	163.23K	214.96K	214.96K	114.24K	114.24K	214.96K	100.72K	101.00K	100.00K	37.00K
Short term debt	0	0	0	0	0	0	1.03M	1.03M	18.15M	3.90M	6.10M	200.00K	1.25M	0	104.40K	2.55M	8.50M	56.20M
Current portion of LT debt and capital leases	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0	0	0	0
Short term debt excl. current portion of LT debt	0	0	0	0	0	0	1.03M	1.03M	18.15M	3.90M	6.10M	200.00K	1.25M	0	104.40K	2.55M	8.50M	56.20M
Accounts payable	22.96M	25.81M	14.23M	38.01K	11.73K	11.73K	11.73K	17.85M	—	29.92M	47.23M	13.72M	168.14K	40.58M	27.25M	16.79M	1.29M	2.61M
Income tax payable	186.63K	193.19K	365.94K	38.00K	—	—	—	—	—	493.06K	748.06K	—	—	1.18M	479.30K	1.00M	609.00K	39.00K
Long term debt	2.68M	1.96M	117.39K	156.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long term debt excl. lease liabilities	2.68M	1.96M	117.39K	156.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total equity	27.15M	27.32M	27.16M	206.00M	233.66M	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.02B	1.02B	1.02B	1.01B
Shareholders' equity	27.15M	27.32M	27.16M	206.00M	233.66M	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.02B	1.02B	1.02B	1.01B
Common equity, total	27.15M	27.32M	27.16M	206.00M	233.66M	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.01B	1.02B	1.02B	1.02B	1.01B
Other common equity	4.43M	4.60M	4.44M	73.87M	2.93M	3.52M	0	0	0	0	0	0	0	0	0	0	0	0
Total debt	2.68M	1.96M	117.39K	156.00K	0	0	1.03M	1.03M	18.15M	3.90M	6.10M	200.00K	1.25M	0	104.40K	2.55M	8.50M	56.20M
Net debt	2.57M	1.44M	1.54K	-4.22M	-478.29K	-1.08M	639.78K	-336.77K	17.94M	2.91M	5.23M	-740.18K	960.06K	-733.28K	-30.86K	2.51M	6.43M	55.75M
Change in accounts receivable	-23.09M	-4.47M	20.60M	-951.00K	1.32M	11.04M	0	0	70.00K	-26.88M	-21.32M	26.61M	15.88M	-30.71M	29.39M	15.56M	15.77M	-24.07M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	-138.88K	277.44K	—	—	—	—	—
Change in accounts payable	—	—	—	—	—	—	—	0	0	0	17.30M	-33.50M	-12.81M	39.79M	-13.33M	-10.46M	-15.50M	1.32M
Change in other assets/liabilities	20.89M	2.89M	-10.35M	-32.67M	-22.25M	-13.53M	3.01M	5.36M	6.58M	23.20M	15.40M	-40.42M	-142.45K	-6.51M	6.02M	-27.07M	2.52M	-26.47M
Sale of fixed assets & businesses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Purchase/sale of investments, net	500.00K	0	-80.00K	-10.00M	-2.00M	-15.53M	-13.03M	-50.00K	200.00K	5.85M	0	—	0	—	—	0	0	0
Sale/maturity of investments	500.00K	0	0	0	0	0	0	0	200.00K	5.85M	0	—	0	—	—	0	0	0
Purchase of investments	0	0	-80.00K	-10.00M	-2.00M	-15.53M	-13.03M	-50.00K	0	0	0	—	0	—	—	0	0	0
Other investing cash flow items, total	-120.00K	4.14M	0	835.00K	468.14K	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of debt, net	580.00K	-720.00K	-1.83M	0	0	0	0	0	-330.00K	0	0	-58.98M	1.05M	-1.25M	50.40K	2.45M	0	47.75M
Issuance/retirement of long term debt	580.00K	-720.00K	-1.83M	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0
Issuance/retirement of short term debt	0	0	0	0	0	0	0	0	-330.00K	0	0	-58.98M	1.05M	-1.25M	50.40K	0	0	47.75M
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.45M	—	—
Total cash dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0
Other financing cash flow items, total	-260.00K	-60.00K	-280.00K	73.51M	-65.55M	11.88M	0	0	889.88K	0	0	0	0	0	0	0	0	0