Nifty
Sensex
:
:
11428.30
38506.09
87.15 (0.77%)
291.62 (0.76%)

Finance - NBFC

Rating :
48/99  (View)

BSE: 521194 | NSE: SILINV

144.50
2.00 (1.40%)
15-Oct-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  155.60
  •  155.60
  •  140.50
  •  142.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4354
  •  6.29
  •  260.00
  •  136.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 151.52
  • 7.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 144.56
  • 1.05%
  • 0.43

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.75%
  • 17.27%
  • 17.59%
  • FII
  • DII
  • Others
  • 0.06%
  • 0.00%
  • 2.33%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.82
  • -0.06
  • -5.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.75
  • -3.86
  • -5.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.91
  • 9.02
  • 4.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.62
  • 6.71
  • 7.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.63
  • 0.73
  • 0.87

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.31
  • 6.18
  • 5.91

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
3.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.89
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
2.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
75.95%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
5.93
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
8.68
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
1.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
7.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
200.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
6.94
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
28.39
178.38
32.29
24.93
26.75
28.46
31.24
30.97
21.11
19.75
Net Sales Growth
-
-84.08%
452.43%
29.52%
-6.80%
-6.01%
-8.90%
0.87%
46.71%
6.89%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
28.39
178.38
32.29
24.93
26.75
28.46
31.24
30.97
21.11
19.75
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
6.39
4.56
3.72
2.87
1.67
1.43
4.33
1.48
1.77
1.26
Power & Fuel Cost
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
0.87
0.85
0.69
0.44
0.34
0.24
0.25
0.25
0.26
0.06
% Of Sales
-
3.06%
0.48%
2.14%
1.76%
1.27%
0.84%
0.80%
0.81%
1.23%
0.30%
Manufacturing Exp.
-
0.33
0.51
0.16
0.19
0.15
0.21
0.15
0.30
0.16
0.42
% Of Sales
-
1.16%
0.29%
0.50%
0.76%
0.56%
0.74%
0.48%
0.97%
0.76%
2.13%
General & Admin Exp.
-
1.54
1.67
0.97
1.04
0.76
0.66
0.86
0.57
0.53
0.17
% Of Sales
-
5.42%
0.94%
3.00%
4.17%
2.84%
2.32%
2.75%
1.84%
2.51%
0.86%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
3.64
1.53
1.90
1.20
0.42
0.32
3.08
0.36
0.81
0.00
% Of Sales
-
12.82%
0.86%
5.88%
4.81%
1.57%
1.12%
9.86%
1.16%
3.84%
3.04%
EBITDA
-
22.00
173.82
28.57
22.06
25.08
27.03
26.91
29.49
19.34
18.49
EBITDA Margin
-
77.49%
97.44%
88.48%
88.49%
93.76%
94.98%
86.14%
95.22%
91.62%
93.62%
Other Income
-
4.60
1.13
0.75
1.50
2.27
0.98
1.10
1.34
0.69
0.71
Interest
-
0.05
3.70
6.40
8.01
10.21
13.12
16.50
18.02
9.20
10.71
Depreciation
-
0.46
0.44
0.40
0.37
1.45
0.37
0.36
0.34
0.32
0.32
PBT
-
26.09
170.80
22.53
15.18
15.69
14.53
11.15
12.47
10.52
8.17
Tax
-
3.84
34.93
3.29
1.70
3.31
2.49
2.29
1.72
1.25
0.45
Tax Rate
-
14.72%
20.45%
14.60%
11.20%
21.10%
17.14%
20.54%
13.79%
11.88%
5.51%
PAT
-
22.00
135.31
19.04
13.36
12.29
11.89
8.71
10.75
9.27
7.67
PAT before Minority Interest
-
22.25
135.88
19.24
13.48
12.38
12.04
8.86
10.75
9.27
7.73
Minority Interest
-
-0.25
-0.57
-0.20
-0.12
-0.09
-0.15
-0.15
0.00
0.00
-0.06
PAT Margin
-
77.49%
75.85%
58.97%
53.59%
45.94%
41.78%
27.88%
34.71%
43.91%
38.84%
PAT Growth
-
-83.74%
610.66%
42.51%
8.71%
3.36%
36.51%
-18.98%
15.97%
20.86%
 
Unadjusted EPS
-
20.76
127.70
17.97
12.61
11.59
11.22
8.22
10.00
8.66
7.23

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
381.39
361.31
227.92
208.88
197.11
186.66
176.31
169.16
160.10
152.16
Share Capital
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
Total Reserves
370.78
350.70
217.31
198.27
186.51
176.05
165.71
158.55
149.50
141.56
Non-Current Liabilities
0.34
0.75
0.73
0.67
0.66
0.56
0.59
0.56
0.40
60.42
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
60.16
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.25
0.23
0.09
0.08
0.06
0.06
0.04
0.02
0.00
Current Liabilities
1.63
5.67
73.84
70.53
82.93
92.87
114.55
143.43
107.81
1.79
Trade Payables
0.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.32
Other Current Liabilities
0.63
3.04
0.92
1.09
0.59
0.73
1.49
1.34
1.05
0.22
Short Term Borrowings
0.00
0.00
72.10
67.30
80.25
90.00
111.00
140.00
105.00
0.00
Short Term Provisions
0.97
2.62
0.82
2.14
2.09
2.14
2.06
2.08
1.76
1.24
Total Liabilities
392.81
376.93
311.12
288.51
289.01
288.07
299.28
320.83
275.83
221.80
Net Block
15.63
15.96
15.67
15.91
15.56
17.05
17.42
17.36
17.19
16.38
Gross Block
21.81
21.76
21.02
20.87
20.16
20.25
20.25
19.83
19.33
18.21
Accumulated Depreciation
6.18
5.80
5.36
4.96
4.60
3.20
2.83
2.47
2.14
1.83
Non Current Assets
184.94
173.07
156.64
156.45
154.99
156.24
151.83
154.46
275.85
153.50
Capital Work in Progress
0.00
0.00
0.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
168.94
156.82
140.44
140.21
139.15
139.15
134.37
137.00
134.77
137.12
Long Term Loans & Adv.
0.37
0.29
0.33
0.33
0.28
0.04
0.04
0.10
0.04
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
207.86
203.85
154.47
132.05
134.03
131.83
147.45
166.36
123.85
68.30
Current Investments
129.34
71.58
2.71
0.70
0.56
0.03
0.59
3.24
2.15
0.08
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.04
0.00
0.04
0.13
0.09
0.03
0.25
0.10
0.00
0.06
Cash & Bank
6.96
3.94
1.92
1.15
0.85
0.44
0.71
0.80
3.41
2.66
Other Current Assets
71.52
0.92
1.36
1.29
132.52
131.33
145.89
162.21
118.28
65.50
Short Term Loans & Adv.
71.49
127.41
148.44
128.78
130.05
129.67
143.73
159.71
117.12
65.50
Net Current Assets
206.23
198.19
80.63
61.53
51.09
38.96
32.90
22.93
16.03
66.51
Total Assets
392.80
376.92
311.11
288.50
289.02
288.07
299.28
320.82
399.70
221.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
54.76
-75.03
-10.22
-5.14
-7.22
-3.09
-9.14
-6.43
-6.11
-11.12
PBT
26.09
170.80
22.53
15.18
15.69
14.53
11.15
12.47
10.52
8.17
Adjustment
-20.18
-164.04
-14.74
-8.60
-8.43
-8.23
-5.43
-8.57
-8.12
-8.31
Changes in Working Capital
54.49
-48.57
-15.58
-11.35
-10.81
-7.55
-14.54
-8.77
-7.41
-8.71
Cash after chg. in Working capital
60.40
-41.81
-7.80
-4.77
-3.55
-1.25
-8.83
-4.88
-5.01
-8.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.63
-33.22
-2.43
-0.37
-3.67
-1.84
-0.31
-1.55
-1.11
-2.27
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-49.82
78.97
12.59
7.01
9.16
4.35
10.62
5.07
8.12
5.72
Net Fixed Assets
0.30
0.00
0.00
-0.53
0.10
0.00
0.00
-0.36
0.02
0.00
Net Investments
-72.65
-85.86
-2.73
-1.21
-0.43
-4.31
5.28
-3.32
0.28
-0.01
Others
22.53
164.83
15.32
8.75
9.49
8.66
5.34
8.75
7.82
5.73
Cash from Financing Activity
-1.92
-1.91
-1.59
-1.59
-1.55
-1.55
-1.54
-1.23
-1.24
6.04
Net Cash Inflow / Outflow
3.03
2.02
0.77
0.28
0.39
-0.29
-0.06
-2.59
0.77
0.64
Opening Cash & Equivalents
3.74
1.72
0.95
0.67
0.28
0.57
0.63
3.22
2.45
1.80
Closing Cash & Equivalent
6.77
3.74
1.72
0.95
0.67
0.28
0.57
0.63
3.22
2.45

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
359.93
340.98
215.09
197.12
186.02
176.15
166.39
159.63
151.09
143.60
ROA
5.78%
39.50%
6.42%
4.67%
4.29%
4.10%
2.86%
3.60%
3.73%
3.53%
ROE
5.99%
46.12%
8.81%
6.64%
6.45%
6.64%
5.13%
6.53%
5.94%
5.19%
ROCE
7.04%
52.77%
10.04%
8.38%
9.35%
9.80%
9.27%
10.62%
8.26%
8.86%
Fixed Asset Turnover
1.30
8.34
1.54
1.22
1.32
1.41
1.56
1.58
1.12
1.09
Receivable days
0.49
0.00
0.99
1.59
0.78
1.80
2.08
1.20
0.00
0.68
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
3.99
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
106.29
Cash Conversion Cycle
-3.50
0.00
0.99
1.59
0.78
1.80
2.08
1.20
0.00
-105.61
Total Debt/Equity
0.00
0.00
0.32
0.32
0.41
0.48
0.63
0.83
0.66
0.40
Interest Cover
511.57
47.14
4.52
2.90
2.54
2.11
1.68
1.69
2.14
1.76

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.