Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Staffing

Rating :
58/99  (View)

BSE: 540673 | NSE: SIS

400.80
14.80 (3.83%)
24-Nov-2020 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  388.45
  •  403.00
  •  386.00
  •  386.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  332089
  •  1331.01
  •  623.70
  •  322.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,664.17
  • 23.58
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,264.79
  • 0.52%
  • 3.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.71%
  • 1.08%
  • 2.52%
  • FII
  • DII
  • Others
  • 12.53%
  • 6.12%
  • 4.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.68
  • 17.21
  • 13.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.51
  • 30.55
  • 9.84

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.22
  • 47.85
  • 9.76

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 30.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 19.32

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
2,158
2,089
3%
2,167
2,008
8%
2,210
1,955
13%
2,178
1,837
19%
Expenses
2,028
1,965
3%
2,046
1,884
9%
2,071
1,840
13%
2,045
1,739
18%
EBITDA
130
124
5%
121
125
-3%
138
115
21%
134
98
37%
EBIDTM
6%
6%
6%
6%
14%
14%
6%
5%
Other Income
66
-2
-
23
0
12722%
50
3
1644%
5
4
18%
Interest
33
38
-12%
37
37
0%
39
36
8%
38
23
67%
Depreciation
28
33
-13%
29
29
-3%
33
19
73%
33
18
89%
PBT
135
51
163%
78
58
34%
117
63
86%
67
61
9%
Tax
27
-25
-
20
-19
-
119
-10
-
-11
-2
-
PAT
108
76
42%
58
77
-25%
-1
73
-
78
63
24%
PATM
5%
4%
3%
4%
7%
7%
4%
3%
EPS
7.34
5.19
41%
3.96
5.26
-25%
-0.10
4.97
-
5.31
4.29
24%

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
Net Sales
8,713
8,485
7,093
5,833
4,387
3,836
3,551
3,098
2,644
2,406
Net Sales Growth
10%
20%
22%
33%
14%
8%
15%
17%
10%
 
Cost Of Goods Sold
4,711
83
63
36
16
11
12
3
3
2
Gross Profit
4,001
8,402
7,031
5,797
4,371
3,826
3,538
3,094
2,641
2,404
GP Margin
46%
99%
99%
99%
100%
100%
100%
100%
100%
100%
Total Expenditure
8,190
7,987
6,729
5,522
4,169
3,705
3,391
2,952
2,520
2,240
Power & Fuel Cost
-
0
0
0
0
28
28
18
12
2
% Of Sales
-
0%
0%
0%
0%
1%
1%
1%
0%
0%
Employee Cost
-
6,896
5,757
4,766
3,703
3,145
2,892
2,538
2,160
1,902
% Of Sales
-
81%
81%
82%
84%
82%
81%
82%
82%
79%
Manufacturing Exp.
-
15
14
9
18
272
234
197
163
170
% Of Sales
-
0%
0%
0%
0%
7%
7%
6%
6%
7%
General & Admin Exp.
-
948
872
698
424
154
190
160
151
137
% Of Sales
-
11%
12%
12%
10%
4%
5%
5%
6%
6%
Selling & Distn. Exp.
-
6
5
5
3
40
8
11
9
4
% Of Sales
-
0%
0%
0%
0%
1%
0%
0%
0%
0%
Miscellaneous Exp.
-
39
18
7
4
55
27
24
23
24
% Of Sales
-
0%
0%
0%
0%
1%
1%
1%
1%
1%
EBITDA
523
498
365
312
218
131
159
146
124
165
EBITDA Margin
6%
6%
5%
5%
5%
3%
4%
5%
5%
7%
Other Income
145
75
18
37
11
14
15
13
16
11
Interest
147
152
94
92
77
52
48
26
31
31
Depreciation
123
128
66
56
36
43
45
31
26
21
PBT
397
293
223
200
117
50
82
103
83
123
Tax
154
64
-5
24
1
19
33
37
29
37
Tax Rate
39%
22%
-2%
12%
1%
39%
41%
36%
34%
30%
PAT
242
230
229
174
118
33
63
69
57
86
PAT before Minority Interest
242
230
228
175
116
31
49
66
54
86
Minority Interest
0
0
1
-1
2
2
14
3
3
0
PAT Margin
3%
3%
3%
3%
3%
1%
2%
2%
2%
4%
PAT Growth
-16%
0%
32%
47%
262%
-48%
-9%
20%
-33%
 
EPS
16.51
15.66
15.62
11.84
8.03
2.22
4.27
4.69
3.89
5.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,388
1,250
1,028
591
450
Share Capital
73
73
73
69
6
Total Reserves
1,290
1,155
940
514
442
Non-Current Liabilities
1,125
1,378
669
418
199
Secured Loans
628
609
367
360
179
Unsecured Loans
2
6
9
13
0
Long Term Provisions
138
158
117
40
67
Current Liabilities
1,978
1,472
1,029
946
764
Trade Payables
54
66
81
39
33
Other Current Liabilities
1,029
769
528
427
309
Short Term Borrowings
542
336
160
254
221
Short Term Provisions
353
302
260
226
201
Total Liabilities
4,492
4,101
2,727
1,954
1,415
Net Block
1,659
1,575
717
398
308
Gross Block
1,896
1,701
793
429
489
Accumulated Depreciation
237
127
76
30
181
Non Current Assets
2,036
1,944
1,009
613
335
Capital Work in Progress
13
9
5
4
0
Non Current Investment
93
115
92
99
12
Long Term Loans & Adv.
259
225
162
112
15
Other Non Current Assets
11
22
32
0
0
Current Assets
2,456
2,157
1,718
1,341
1,080
Current Investments
0
7
0
0
0
Inventories
34
25
14
3
1
Sundry Debtors
1,175
953
624
421
289
Cash & Bank
614
543
543
429
349
Other Current Assets
633
492
447
412
440
Short Term Loans & Adv.
169
137
90
76
114
Net Current Assets
478
684
690
396
316
Total Assets
4,492
4,101
2,727
1,954
1,415

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
201
205
215
100
73
PBT
289
210
187
110
50
Adjustment
250
175
124
115
125
Changes in Working Capital
-210
-74
-26
-49
-46
Cash after chg. in Working capital
329
310
286
177
129
Interest Paid
0
0
0
0
0
Tax Paid
-128
-105
-71
-77
-56
Other Direct Exp. Paid
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
Cash From Investing Activity
-276
-522
-116
-289
-51
Net Fixed Assets
-74
-51
-24
60
Net Investments
-113
-178
-24
-127
Others
-88
-292
-69
-221
Cash from Financing Activity
-141
127
99
193
-64
Net Cash Inflow / Outflow
-216
-191
198
4
-42
Opening Cash & Equivalents
84
306
172
176
374
Closing Cash & Equivalent
-125
84
365
172
349

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
93
84
69
42
362
314
317
296
0
ROA
5%
7%
7%
7%
2%
4%
6%
6%
9%
ROE
18%
20%
22%
22%
7%
12%
19%
19%
33%
ROCE
18%
17%
20%
18%
12%
17%
22%
22%
30%
Fixed Asset Turnover
4.72
5.69
9.55
9.56
8.16
8.70
9.06
8.97
8.88
Receivable days
46
41
33
30
29
29
33
39
39
Inventory Days
1
1
1
0
0
1
1
0
1
Payable days
3
5
4
4
4
4
4
5
6
Cash Conversion Cycle
44
37
29
26
25
26
29
34
34
Total Debt/Equity
0.89
0.79
0.55
1.20
0.97
1.14
0.63
0.63
0.00
Interest Cover
3
3
3
3
2
3
5
4
5

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.