Nifty
Sensex
:
:
12987.00
44259.74
128.60 (1.00%)
431.64 (0.98%)

Miscellaneous

Rating :
34/99  (View)

BSE: 530017 | NSE: SIL

8.25
-0.30 (-3.51%)
26-Nov-2020 | 3:31PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  8.85
  •  8.85
  •  8.15
  •  8.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  51735
  •  4.27
  •  14.70
  •  8.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 54.81
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 156.46
  • N/A
  • -1.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.15%
  • 4.17%
  • 30.17%
  • FII
  • DII
  • Others
  • 0%
  • 4.89%
  • 40.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.77
  • 16.85
  • 15.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.99
  • 15.59
  • 12.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.37
  • 23.12
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.94
  • 2.30
  • 1.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.81
  • 9.39
  • 19.74

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
3
4
-12%
2
8
-77%
5
6
-14%
4
2
74%
Expenses
8
7
17%
4
11
-66%
7
7
-2%
7
8
-5%
EBITDA
-4
-3
-
-2
-3
-
-2
-2
-
-3
-6
-
EBIDTM
-123%
-68%
-101%
-33%
-46%
-28%
-86%
-241%
Other Income
7
1
980%
4
0
707%
-19
5
-
5
2
156%
Interest
3
4
-6%
3
4
-19%
3
6
-37%
4
5
-33%
Depreciation
1
1
20%
1
1
38%
1
0
180%
1
0
153%
PBT
-1
-6
-
-3
-7
-
-26
-2
-
-3
-9
-
Tax
0
0
0
0
0
0
-2
0
-
0
0
0
PAT
-1
-6
-
-3
-7
-
-24
-2
-
-3
-9
-
PATM
-31%
-162%
-136%
-86%
-475%
-38%
-73%
-403%
EPS
-0.17
-0.98
-
-0.40
-1.12
-
-3.68
-0.34
-
-0.45
-1.43
-

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
14
21
16
14
10
10
11
13
12
10
10
Net Sales Growth
-30%
31%
19%
40%
0%
-8%
-17%
9%
11%
5%
 
Cost Of Goods Sold
9
16
12
11
7
6
6
9
6
6
7
Gross Profit
5
5
4
3
3
4
4
4
5
4
3
GP Margin
35%
24%
27%
22%
33%
42%
41%
31%
47%
40%
30%
Total Expenditure
26
48
30
29
30
23
21
24
25
24
21
Power & Fuel Cost
-
1
1
1
1
1
1
1
1
1
1
% Of Sales
-
5%
5%
6%
9%
9%
8%
6%
6%
8%
9%
Employee Cost
-
2
2
2
2
2
2
2
2
3
2
% Of Sales
-
10%
12%
15%
21%
22%
19%
16%
19%
24%
18%
Manufacturing Exp.
-
3
3
3
2
3
2
2
3
4
2
% Of Sales
-
16%
21%
23%
24%
26%
22%
18%
26%
36%
22%
General & Admin Exp.
-
8
8
8
15
8
7
7
8
8
7
% Of Sales
-
38%
52%
58%
150%
81%
65%
58%
71%
79%
74%
Selling & Distn. Exp.
-
1
1
1
1
1
1
1
1
1
0
% Of Sales
-
3%
4%
5%
8%
7%
6%
5%
5%
5%
5%
Miscellaneous Exp.
-
17
3
4
2
3
2
2
4
2
0
% Of Sales
-
79%
16%
26%
26%
31%
20%
19%
31%
20%
14%
EBITDA
-12
-27
-13
-15
-20
-13
-11
-12
-13
-14
-11
EBITDA Margin
-83%
-126%
-82%
-111%
-205%
-133%
-100%
-91%
-110%
-132%
-113%
Other Income
-3
3
10
39
2
1
5
2
9
10
9
Interest
14
15
18
8
4
1
1
1
2
0
0
Depreciation
3
3
1
1
1
1
2
15
15
7
5
PBT
-32
-42
-23
15
-23
-14
-8
-25
-22
-10
-7
Tax
-2
-2
0
3
0
0
-1
0
-1
0
0
Tax Rate
6%
5%
0%
23%
1%
0%
16%
0%
5%
3%
3%
PAT
-30
-40
-23
11
-23
-14
-7
-25
-21
-10
-7
PAT before Minority Interest
-30
-40
-23
11
-23
-14
-7
-25
-21
-10
-7
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
-211%
-189%
-144%
82%
-232%
-146%
-63%
-194%
-176%
-97%
-68%
PAT Growth
0%
-71%
-308%
150%
-60%
-114%
73%
-20%
-103%
-49%
 
EPS
-4.70
-6.24
-3.64
1.75
-3.52
-2.21
-1.03
-3.84
-3.20
-1.58
-1.06

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
-45
-5
26
21
43
63
75
106
132
148
Share Capital
32
32
32
32
32
32
32
32
32
32
Total Reserves
-77
-37
-6
-11
11
31
43
74
100
116
Non-Current Liabilities
119
55
114
6
25
0
7
38
12
5
Secured Loans
112
50
108
0
25
0
0
0
0
0
Unsecured Loans
0
0
0
0
0
0
6
36
12
5
Long Term Provisions
6
6
6
6
0
0
0
0
0
0
Current Liabilities
288
300
88
80
36
19
18
19
30
18
Trade Payables
5
4
2
2
2
2
2
2
1
2
Other Current Liabilities
283
296
84
78
22
4
4
5
16
3
Short Term Borrowings
0
0
0
0
0
0
0
0
0
0
Short Term Provisions
1
0
1
0
13
13
12
12
12
13
Total Liabilities
361
350
228
107
104
82
100
163
174
170
Net Block
33
32
15
10
22
16
21
36
26
17
Gross Block
38
34
17
11
70
63
67
67
42
28
Accumulated Depreciation
5
2
1
1
48
47
46
31
16
11
Non Current Assets
192
175
95
80
47
51
66
67
57
34
Capital Work in Progress
90
76
44
34
0
11
11
11
11
2
Non Current Investment
44
34
11
12
0
0
4
4
4
3
Long Term Loans & Adv.
25
31
23
24
23
22
29
16
15
10
Other Non Current Assets
1
1
1
1
1
1
1
1
1
1
Current Assets
169
176
133
27
57
31
34
95
117
137
Current Investments
134
116
91
17
15
1
4
8
1
8
Inventories
1
1
1
2
35
23
23
24
24
23
Sundry Debtors
13
14
31
1
2
2
2
1
1
1
Cash & Bank
10
44
9
5
5
4
5
24
76
92
Other Current Assets
11
0
0
0
1
1
1
38
15
12
Short Term Loans & Adv.
10
0
1
0
1
1
1
36
14
11
Net Current Assets
-119
-124
46
-54
22
12
16
76
87
119
Total Assets
361
350
228
107
104
82
100
163
174
170

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
76
110
2
22
4
-9
-25
-24
0
-18
PBT
-40
-23
15
-23
-14
-7
-25
-22
-10
-7
Adjustment
31
10
5
3
1
-3
13
11
-3
-4
Changes in Working Capital
85
124
-18
40
17
1
-13
-12
15
-6
Cash after chg. in Working capital
76
111
3
21
4
-9
-25
-23
1
-17
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
0
-1
0
2
0
0
0
-1
-1
-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
-65
-84
-77
-6
-21
14
41
-47
-17
47
Net Fixed Assets
-17
-50
-16
21
-29
0
0
-1
-15
22
Net Investments
-27
-49
-73
-73
-14
4
4
-7
6
53
Others
-21
14
12
46
22
9
37
-39
-9
-29
Cash from Financing Activity
-46
9
78
-16
18
-6
-35
19
1
-1
Net Cash Inflow / Outflow
-35
34
4
0
1
0
-19
-52
-16
28
Opening Cash & Equivalents
43
8
5
5
4
4
23
76
92
64
Closing Cash & Equivalent
7
43
8
5
5
4
4
24
76
92

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.)
-7
-1
4
3
7
10
12
16
20
23
ROA
-11%
-8%
7%
-22%
-15%
-7%
-19%
-12%
-6%
-4%
ROE
0%
-222%
48%
-71%
-27%
-10%
-27%
-17%
-7%
-4%
ROCE
-27%
-4%
26%
-35%
-20%
-10%
-22%
-14%
-7%
-4%
Fixed Asset Turnover
0.59
0.64
0.99
0.24
0.15
0.16
0.19
0.21
0.30
0.28
Receivable days
234
504
434
58
73
72
47
39
41
44
Inventory Days
14
19
33
678
1,079
797
679
750
820
463
Payable days
61
58
43
42
48
46
22
20
25
75
Cash Conversion Cycle
187
466
424
694
1,104
822
703
769
836
432
Total Debt/Equity
-2.47
-28.34
4.13
0.90
0.59
0.00
0.08
0.34
0.09
0.03
Interest Cover
-2
0
3
-4
-14
-9
-39
-10
-47
0

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.