Nifty
Sensex
:
:
10829.35
36701.16
88.00 (0.82%)
228.23 (0.63%)

IT - Hardware

Rating :
67/99  (View)

BSE: Not Listed | NSE: SILVERTUC

114.50
3.50 (3.15%)
23-Aug-2019 | 3:31PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  114.50
  •  114.50
  •  114.50
  •  111.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1000
  •  1.15
  •  140.00
  •  111.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 140.76
  • 13.73
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 139.89
  • 0.45%
  • 1.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.56%
  • 7.99%
  • 17.04%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.41%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -

Quarterly Results

Standalone Figures in Rs. Crores

Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
-
241.45
191.62
122.96
149.36
122.04
114.67
Net Sales Growth
-
26.00%
55.84%
-17.68%
22.39%
6.43%
 
Cost Of Goods Sold
-
91.87
87.07
49.36
72.11
65.56
49.91
Gross Profit
-
149.58
104.55
73.60
77.24
56.47
64.77
GP Margin
-
61.95%
54.56%
59.86%
51.71%
46.27%
56.48%
Total Expenditure
-
222.17
175.02
110.70
136.96
109.51
102.03
Power & Fuel Cost
-
0.52
0.40
0.39
0.43
0.43
0.34
% Of Sales
-
0.22%
0.21%
0.32%
0.29%
0.35%
0.30%
Employee Cost
-
86.01
57.52
45.90
45.11
26.85
23.50
% Of Sales
-
35.62%
30.02%
37.33%
30.20%
22.00%
20.49%
Manufacturing Exp.
-
1.91
0.49
6.33
3.65
4.09
16.81
% Of Sales
-
0.79%
0.26%
5.15%
2.44%
3.35%
14.66%
General & Admin Exp.
-
1.60
1.59
1.57
10.38
6.34
6.54
% Of Sales
-
0.66%
0.83%
1.28%
6.95%
5.20%
5.70%
Selling & Distn. Exp.
-
30.68
19.72
0.00
0.00
0.00
0.00
% Of Sales
-
12.71%
10.29%
0%
0%
0%
0%
Miscellaneous Exp.
-
9.59
8.24
7.14
5.28
6.24
4.93
% Of Sales
-
3.97%
4.30%
5.81%
3.54%
5.11%
4.30%
EBITDA
-
19.28
16.60
12.26
12.40
12.53
12.64
EBITDA Margin
-
7.99%
8.66%
9.97%
8.30%
10.27%
11.02%
Other Income
-
1.52
0.94
1.27
0.82
1.19
0.68
Interest
-
1.78
1.39
3.16
3.15
2.77
1.43
Depreciation
-
4.32
2.64
4.41
5.49
6.88
2.85
PBT
-
14.69
13.52
5.97
4.58
4.06
9.04
Tax
-
4.15
5.28
1.92
1.52
1.46
2.91
Tax Rate
-
28.25%
39.05%
32.16%
33.19%
35.96%
32.19%
PAT
-
10.55
8.24
4.05
3.06
2.61
6.12
PAT before Minority Interest
-
10.55
8.24
4.05
3.06
2.61
6.12
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
4.37%
4.30%
3.29%
2.05%
2.14%
5.34%
PAT Growth
-
28.03%
103.46%
32.35%
17.24%
-57.35%
 
Unadjusted EPS
-
8.33
6.79
3.62
5.47
4.66
10.95

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
76.05
65.10
42.08
38.37
35.82
34.16
Share Capital
12.68
12.60
5.59
5.59
5.59
5.59
Total Reserves
63.37
52.50
36.48
32.77
30.22
28.57
Non-Current Liabilities
2.26
2.65
4.40
6.17
11.32
7.90
Secured Loans
0.32
0.07
1.55
2.88
4.61
1.71
Unsecured Loans
0.88
1.11
1.51
1.87
2.57
1.06
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
54.63
49.48
29.35
62.38
37.99
35.24
Trade Payables
20.64
30.04
5.58
30.86
10.46
12.65
Other Current Liabilities
14.61
11.67
8.28
10.70
12.37
8.16
Short Term Borrowings
7.03
-0.01
11.92
16.96
12.06
8.35
Short Term Provisions
12.35
7.79
3.57
3.86
3.11
6.08
Total Liabilities
132.94
117.23
75.83
106.92
85.13
77.30
Net Block
19.04
16.29
16.79
16.42
15.44
20.16
Gross Block
46.12
40.92
38.79
16.42
30.65
30.96
Accumulated Depreciation
27.09
24.63
21.99
0.00
15.21
10.80
Non Current Assets
26.36
24.52
23.00
23.61
24.25
22.13
Capital Work in Progress
0.25
0.25
0.00
0.00
0.00
0.00
Non Current Investment
0.17
0.04
0.03
0.01
0.00
0.01
Long Term Loans & Adv.
5.04
4.21
3.08
2.52
2.61
1.97
Other Non Current Assets
1.87
3.73
3.10
4.66
6.20
0.00
Current Assets
106.57
92.71
52.83
83.31
60.89
55.17
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1.04
3.01
1.65
5.59
5.45
2.68
Sundry Debtors
60.14
64.47
34.25
60.93
36.97
33.81
Cash & Bank
9.89
13.76
6.17
5.50
7.27
5.75
Other Current Assets
35.50
0.09
0.00
0.00
11.20
12.93
Short Term Loans & Adv.
35.45
11.37
10.76
11.29
11.20
12.93
Net Current Assets
51.94
43.22
23.48
20.93
22.89
19.93
Total Assets
132.93
117.23
75.83
106.92
85.14
77.30

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-6.77
8.34
12.54
5.12
-2.23
2.17
PBT
14.69
13.52
5.97
4.58
4.06
9.04
Adjustment
5.23
2.80
4.16
6.83
8.18
3.85
Changes in Working Capital
-23.16
-6.19
4.43
-5.96
-11.92
-8.17
Cash after chg. in Working capital
-3.23
10.13
14.56
5.45
0.32
4.72
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.53
-1.79
-2.02
-0.33
-2.55
-2.54
Other Direct Exp. Paid
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
Cash From Investing Activity
-5.20
-2.39
-3.25
-4.91
-1.88
-8.56
Net Fixed Assets
-5.16
-1.67
-3.13
-4.89
0.30
Net Investments
-0.13
-0.93
-0.11
0.00
-0.01
Others
0.09
0.21
-0.01
-0.02
-2.17
Cash from Financing Activity
8.10
1.65
-8.63
-1.97
5.62
7.31
Net Cash Inflow / Outflow
-3.88
7.60
0.66
-1.76
1.51
0.93
Opening Cash & Equivalents
13.76
6.17
5.50
7.27
5.75
4.82
Closing Cash & Equivalent
9.89
13.76
6.17
5.50
7.27
5.75

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
56.92
48.62
68.30
61.67
57.12
54.15
ROA
8.43%
8.53%
4.43%
3.19%
3.21%
7.92%
ROE
15.81%
16.57%
11.14%
9.22%
8.38%
20.21%
ROCE
22.82%
25.06%
16.15%
13.82%
14.12%
24.44%
Fixed Asset Turnover
5.55
4.81
4.45
6.35
3.96
3.70
Receivable days
94.19
94.03
141.26
119.62
105.85
107.60
Inventory Days
3.06
4.44
10.74
13.48
12.16
8.54
Payable days
43.32
38.40
64.86
59.36
39.51
49.79
Cash Conversion Cycle
53.93
60.07
87.15
73.74
78.50
66.35
Total Debt/Equity
0.12
0.04
0.44
0.68
0.69
0.41
Interest Cover
9.26
10.74
2.89
2.45
2.47
7.31

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.