Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

Finance - NBFC

Rating :
53/99  (View)

BSE: 521194 | NSE: SILINV

160.25
11.75 (7.91%)
27-Nov-2020 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  148.55
  •  161.60
  •  147.65
  •  148.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14515
  •  23.26
  •  173.50
  •  68.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 170.01
  • 6.83
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 147.03
  • 1.56%
  • 0.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.75%
  • 17.66%
  • 16.90%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.69%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.28
  • 9.26
  • -39.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.76
  • 8.95
  • -27.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.39
  • 21.63
  • -35.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.65
  • 7.14
  • 4.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.56
  • 0.65
  • 0.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.45
  • 6.69
  • 5.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
6
13
-52%
5
4
32%
18
4
340%
3
5
-30%
Expenses
1
1
100%
1
1
-40%
2
2
3%
1
1
6%
EBITDA
5
13
-60%
4
3
55%
16
2
774%
2
4
-39%
EBIDTM
80%
95%
89%
76%
87%
44%
69%
80%
Other Income
0
0
-29%
0
6
-96%
0
3
-92%
0
0
-24%
Interest
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation
0
0
200%
0
0
-50%
0
0
8%
0
0
-25%
PBT
5
13
-59%
5
9
-47%
16
5
234%
2
4
-38%
Tax
2
2
-19%
0
1
-
1
1
-47%
1
1
-18%
PAT
4
11
-66%
5
7
-38%
15
4
321%
2
3
-43%
PATM
59%
83%
94%
200%
83%
87%
54%
67%
EPS
3.53
10.53
-66%
4.32
6.97
-38%
14.37
3.42
320%
1.66
2.93
-43%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
33
39
26
178
32
25
27
28
31
31
21
Net Sales Growth
27%
51%
-86%
452%
30%
-7%
-6%
-9%
1%
47%
 
Cost Of Goods Sold
0
0
0
0
0
0
0
0
0
0
0
Gross Profit
33
39
26
178
32
25
27
28
31
31
21
GP Margin
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
5
5
5
5
4
3
2
1
4
1
2
Power & Fuel Cost
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
1
1
1
1
0
0
0
0
0
0
% Of Sales
-
2%
3%
0%
2%
2%
1%
1%
1%
1%
1%
Manufacturing Exp.
-
0
0
1
0
0
0
0
0
0
0
% Of Sales
-
1%
1%
0%
0%
1%
1%
1%
0%
1%
1%
General & Admin Exp.
-
1
2
2
1
1
1
1
1
1
1
% Of Sales
-
4%
6%
1%
3%
4%
3%
2%
3%
2%
3%
Selling & Distn. Exp.
-
0
0
0
0
0
0
0
0
0
0
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
2
2
1
2
1
0
0
3
0
0
% Of Sales
-
6%
8%
1%
6%
5%
2%
1%
10%
1%
4%
EBITDA
28
34
21
174
29
22
25
27
27
29
19
EBITDA Margin
84%
87%
81%
97%
88%
88%
94%
95%
86%
95%
92%
Other Income
1
7
4
1
1
2
2
1
1
1
1
Interest
0
0
0
4
6
8
10
13
16
18
9
Depreciation
0
0
0
0
0
0
1
0
0
0
0
PBT
28
40
25
171
23
15
16
15
11
12
11
Tax
3
5
4
35
3
2
3
2
2
2
1
Tax Rate
10%
11%
18%
20%
15%
11%
21%
17%
21%
14%
12%
PAT
25
36
20
135
19
13
12
12
9
11
9
PAT before Minority Interest
25
36
20
136
19
13
12
12
9
11
9
Minority Interest
0
0
0
-1
0
0
0
0
0
0
0
PAT Margin
77%
92%
79%
76%
59%
54%
46%
42%
28%
35%
44%
PAT Growth
0%
76%
-85%
611%
43%
9%
3%
37%
-19%
16%
 
EPS
23.88
33.55
19.10
127.65
17.96
12.60
11.59
11.22
8.22
10.14
8.75

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
746
1,014
361
228
209
197
187
176
169
160
Share Capital
11
11
11
11
11
11
11
11
11
11
Total Reserves
735
1,004
351
217
198
187
176
166
159
150
Non-Current Liabilities
2
4
0
1
1
1
1
1
1
0
Secured Loans
0
0
0
0
0
0
0
0
0
0
Unsecured Loans
0
0
0
0
0
0
0
0
0
0
Long Term Provisions
0
0
0
0
0
0
0
0
0
0
Current Liabilities
1
1
6
74
71
83
93
115
143
108
Trade Payables
0
0
0
0
0
0
0
0
0
0
Other Current Liabilities
1
0
3
1
1
1
1
1
1
1
Short Term Borrowings
0
0
0
72
67
80
90
111
140
105
Short Term Provisions
1
1
3
1
2
2
2
2
2
2
Total Liabilities
761
1,037
377
311
289
289
288
299
321
276
Net Block
16
16
16
16
16
16
17
17
17
17
Gross Block
16
16
22
21
21
20
20
20
20
19
Accumulated Depreciation
1
0
6
5
5
5
3
3
2
2
Non Current Assets
541
840
173
157
156
155
156
152
154
276
Capital Work in Progress
0
0
0
0
0
0
0
0
0
0
Non Current Investment
524
825
157
140
140
139
139
134
137
135
Long Term Loans & Adv.
1
0
0
0
0
0
0
0
0
0
Other Non Current Assets
0
0
0
0
0
0
0
0
0
0
Current Assets
220
197
204
154
132
134
132
147
166
124
Current Investments
122
118
72
3
1
1
0
1
3
2
Inventories
0
0
0
0
0
0
0
0
0
0
Sundry Debtors
0
0
0
0
0
0
0
0
0
0
Cash & Bank
23
7
4
2
1
1
0
1
1
3
Other Current Assets
75
0
1
1
130
133
131
146
162
118
Short Term Loans & Adv.
73
72
127
148
129
130
130
144
160
117
Net Current Assets
218
196
198
81
62
51
39
33
23
16
Total Assets
761
1,037
377
311
288
289
288
299
321
400

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
24
68
-75
-10
-5
-7
-3
-9
-6
-6
PBT
40
25
171
23
15
16
15
11
12
11
Adjustment
-9
-5
-164
-15
-9
-8
-8
-5
-9
-8
Changes in Working Capital
-3
54
-49
-16
-11
-11
-8
-15
-9
-7
Cash after chg. in Working capital
28
74
-42
-8
-5
-4
-1
-9
-5
-5
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-5
-6
-33
-2
0
-4
-2
0
-2
-1
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-6
-63
79
13
7
9
4
11
5
8
Net Fixed Assets
0
1
0
0
-1
0
0
0
0
0
Net Investments
232
-626
-86
-3
-1
0
-4
5
-3
0
Others
-238
561
165
15
9
9
9
5
9
8
Cash from Financing Activity
-2
-2
-2
-2
-2
-2
-2
-2
-1
-1
Net Cash Inflow / Outflow
16
3
2
1
0
0
0
0
-3
1
Opening Cash & Equivalents
7
4
2
1
1
0
1
1
3
2
Closing Cash & Equivalent
23
7
4
2
1
1
0
1
1
3

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
704
957
341
215
197
186
176
166
160
151
ROA
4%
3%
40%
6%
5%
4%
4%
3%
4%
4%
ROE
4%
3%
46%
9%
7%
6%
7%
5%
7%
6%
ROCE
5%
4%
53%
10%
8%
9%
10%
9%
11%
8%
Fixed Asset Turnover
2.39
1.36
8.34
1.54
1.22
1.32
1.41
1.56
1.58
1.12
Receivable days
0
0
0
1
2
1
2
2
1
0
Inventory Days
0
0
0
0
0
0
0
0
0
0
Payable days
8
4
0
0
0
0
0
0
0
0
Cash Conversion Cycle
-8
-4
0
1
2
1
2
2
1
0
Total Debt/Equity
0.00
0.00
0.00
0.32
0.32
0.41
0.48
0.63
0.83
0.66
Interest Cover
1,195
193
47
5
3
3
2
2
2
2

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.