Nifty
Sensex
:
:
9871.50
31599.76
-1.10 (-0.01%)
-26.87 (-0.08%)

Miscellaneous

Rating :
41/99

BSE: 530017 | NSE: SIL

23.00
0.10 (0.44%)
26-Sep-2017 | 3:31PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 22.05
  • 23.00
  • 22.05
  • 22.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 37573
  • 8.64
  • 29.80
  • 21.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 148.92
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 162.41
  • 3.24%
  • 2.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.15%
  • 4.32%
  • 29.07%
  • FII
  • DII
  • Others
  • 0.07%
  • 4.9%
  • 41.49%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Jun 16
Jun 15
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

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Sep 07
Net Sales
9.75
9.74
10.59
12.75
11.67
10.50
10.04
8.81
32.89
14.24
Net Sales Growth
0.10%
-8.03%
-16.94%
9.25%
11.14%
4.58%
13.96%
-73.21%
130.97%
 
Cost Of Goods Sold
6.56
5.66
6.30
8.82
6.23
6.26
7.04
6.46
37.99
12.75
Gross Profit
3.19
4.08
4.30
3.93
5.44
4.24
3.00
2.35
-5.10
1.48
GP Margin
32.72%
41.89%
40.60%
30.82%
46.62%
40.38%
29.88%
26.67%
-15.51%
10.39%
Total Expenditure
29.70
22.73
21.21
24.36
24.56
24.35
21.38
28.35
93.68
103.53
Power & Fuel Cost
0.83
0.84
0.88
0.80
0.69
0.87
0.89
0.66
0.97
3.26
% Of Sales
8.51%
8.62%
8.31%
6.27%
5.91%
8.29%
8.86%
7.49%
2.95%
22.89%
Employee Cost
2.10
2.15
2.05
2.01
2.18
2.57
1.85
1.99
3.05
7.34
% Of Sales
21.54%
22.07%
19.36%
15.76%
18.68%
24.48%
18.43%
22.59%
9.27%
51.54%
Manufacturing Exp.
2.32
2.57
2.30
2.29
3.04
3.74
2.25
3.21
7.29
2.87
% Of Sales
23.79%
26.39%
21.72%
17.96%
26.05%
35.62%
22.41%
36.44%
22.16%
20.15%
General & Admin Exp.
14.09
7.86
6.89
7.44
8.27
8.31
7.46
10.51
11.10
8.50
% Of Sales
144.51%
80.70%
65.06%
58.35%
70.87%
79.14%
74.30%
119.30%
33.75%
59.69%
Selling & Distn. Exp.
0.76
0.65
0.65
0.60
0.58
0.54
0.48
0.58
2.09
0.80
% Of Sales
7.79%
6.67%
6.14%
4.71%
4.97%
5.14%
4.78%
6.58%
6.35%
5.62%
Miscellaneous Exp.
3.04
3.00
2.16
2.39
3.56
2.06
1.42
4.94
31.19
0.80
% Of Sales
31.18%
30.80%
20.40%
18.75%
30.51%
19.62%
14.14%
56.07%
94.83%
477.60%
EBITDA
-19.95
-12.99
-10.62
-11.61
-12.89
-13.85
-11.34
-19.54
-60.79
-89.29
EBITDA Margin
-204.62%
-133.37%
-100.28%
-91.06%
-110.45%
-131.90%
-112.95%
-221.79%
-184.83%
-627.04%
Other Income
1.66
1.01
5.13
2.13
8.66
10.29
9.08
31.14
215.59
40.35
Interest
4.00
0.94
0.79
0.61
1.95
0.22
0.00
0.00
0.09
1.69
Depreciation
0.90
1.24
1.60
14.61
15.36
6.64
4.77
1.17
1.46
14.93
PBT
-23.19
-14.17
-7.88
-24.71
-21.53
-10.41
-7.02
10.43
153.25
-65.56
Tax
-0.14
0.02
-1.26
0.00
-0.97
-0.27
-0.19
1.86
31.60
0.67
Tax Rate
0.60%
-0.14%
15.99%
0.00%
4.51%
2.59%
2.71%
17.83%
20.62%
-1.02%
PAT
-23.04
-14.18
-6.62
-24.71
-20.56
-10.15
-6.83
8.57
121.65
-66.23
PAT before Minority Interest
-23.04
-14.18
-6.62
-24.71
-20.56
-10.15
-6.83
8.57
121.65
-66.23
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-236.31%
-145.59%
-62.51%
-193.80%
-176.18%
-96.67%
-68.03%
97.28%
369.87%
-465.10%
PAT Growth
-62.48%
-114.20%
73.21%
-20.18%
-102.56%
-48.61%
-179.70%
-92.96%
283.68%
 
Unadjusted EPS
-3.58
-2.20
-1.03
-3.84
-3.20
-1.58
-1.06
1.33
18.91
-10.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Sep 07
Shareholder's Funds
19.74
42.79
62.78
75.42
105.77
131.97
147.73
162.03
159.14
46.35
Share Capital
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
Total Reserves
-12.42
10.62
30.61
43.25
73.60
99.81
115.56
129.87
126.98
14.19
Non-Current Liabilities
0.24
25.24
0.24
6.65
37.99
11.77
4.71
0.00
0.00
0.04
Secured Loans
0.00
25.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
Unsecured Loans
0.00
0.00
0.00
6.41
35.81
11.53
4.65
0.00
0.00
0.00
Long Term Provisions
0.24
0.24
0.24
0.24
0.24
0.04
0.06
0.00
0.00
0.00
Current Liabilities
85.98
35.71
19.02
17.96
18.78
30.00
17.91
19.65
34.15
74.62
Trade Payables
1.70
1.58
2.02
1.52
1.90
1.24
1.64
5.24
7.80
35.73
Other Current Liabilities
77.93
21.50
4.41
4.05
4.54
16.43
3.38
1.42
15.28
24.68
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
6.35
12.63
12.60
12.39
12.34
12.34
12.90
12.98
11.07
14.21
Total Liabilities
105.96
103.74
82.04
100.03
162.54
173.74
170.35
181.68
193.29
121.01
Net Block
21.26
22.00
16.09
21.28
35.78
26.41
17.18
36.52
16.46
15.91
Gross Block
70.17
70.04
63.42
67.03
66.92
42.28
27.82
44.10
23.78
31.70
Accumulated Depreciation
48.91
48.04
47.33
45.75
31.14
15.87
10.64
7.59
7.33
15.79
Non Current Assets
46.94
46.52
50.74
65.73
67.41
57.03
33.83
98.19
33.29
27.16
Capital Work in Progress
0.76
0.45
10.91
10.91
10.91
11.06
2.12
0.00
3.10
5.61
Non Current Investment
0.28
0.28
0.28
3.97
3.72
3.72
3.34
61.67
13.73
5.64
Long Term Loans & Adv.
23.59
22.73
22.41
28.51
15.94
14.78
10.14
0.00
0.00
0.00
Other Non Current Assets
1.05
1.05
1.05
1.05
1.05
1.05
1.05
0.00
0.00
0.00
Current Assets
59.02
57.22
31.31
34.29
95.13
116.72
136.51
83.49
160.00
70.90
Current Investments
16.75
14.97
0.71
3.65
8.00
1.09
7.69
0.00
0.00
0.00
Inventories
34.73
34.51
23.07
23.17
24.27
23.73
23.41
2.09
2.18
5.31
Sundry Debtors
1.48
1.61
2.28
1.90
1.35
1.13
1.25
1.16
2.50
8.87
Cash & Bank
5.26
5.26
4.28
4.64
23.66
75.78
91.96
64.04
139.70
23.69
Other Current Assets
0.81
0.33
0.39
0.20
37.86
14.98
12.20
16.19
15.63
33.03
Short Term Loans & Adv.
0.60
0.54
0.57
0.73
35.81
13.96
11.26
16.18
15.62
33.02
Net Current Assets
-26.96
21.51
12.28
16.34
76.35
86.71
118.60
63.84
125.85
-3.72
Total Assets
105.96
103.74
82.05
100.02
162.54
173.75
170.34
181.68
193.29
121.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Sep 07
Cash From Operating Activity
22.32
3.76
-8.52
-25.09
-23.72
-0.17
-17.78
-14.51
-71.95
-29.74
PBT
-23.19
-14.17
-6.58
-24.71
-21.53
-10.41
-7.02
10.43
153.25
-65.56
Adjustment
3.44
1.23
-2.70
13.28
10.51
-3.28
-3.82
-21.98
-203.50
29.03
Changes in Working Capital
40.30
17.08
0.51
-13.18
-11.79
14.53
-6.38
-0.35
8.38
7.57
Cash after chg. in Working capital
20.55
4.14
-8.77
-24.60
-22.81
0.83
-17.22
-11.90
-41.87
-28.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.77
-0.39
0.25
-0.48
-0.91
-1.00
-0.56
-2.61
-30.08
-0.77
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
-6.34
-20.98
13.68
41.17
-47.14
-17.29
46.62
-57.42
197.40
54.60
Net Fixed Assets
-0.12
-28.80
0.40
-0.06
-0.77
-14.66
22.06
-16.97
9.16
278.36
Net Investments
-55.80
-14.27
4.10
4.09
-6.90
6.21
53.24
-47.94
-8.10
-2.09
Others
49.58
22.09
9.18
37.14
-39.47
-8.84
-28.68
7.49
196.34
-221.67
Cash from Financing Activity
-16.02
18.23
-5.58
-35.05
18.73
1.28
-0.92
-3.73
-9.44
-15.54
Net Cash Inflow / Outflow
-0.04
1.00
-0.42
-18.97
-52.12
-16.18
27.92
-75.66
116.01
9.32
Opening Cash & Equivalents
4.86
3.86
4.28
23.25
75.78
91.96
64.04
139.70
23.69
14.37
Closing Cash & Equivalent
4.83
4.86
3.86
4.28
23.66
75.78
91.96
64.04
139.70
23.69

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Sep 07
Book Value (Rs.)
3.05
6.63
9.74
11.72
16.42
20.49
22.94
24.88
24.42
3.11
ROA
-21.98%
-15.27%
-7.27%
-18.82%
-12.23%
-5.90%
-3.88%
4.57%
77.41%
-43.56%
ROE
-74.03%
-26.94%
-9.59%
-27.29%
-17.32%
-7.26%
-4.44%
5.41%
137.38%
-98.24%
ROCE
-36.20%
-20.30%
-9.81%
-21.58%
-13.75%
-6.90%
-4.50%
6.58%
173.14%
-87.25%
Fixed Asset Turnover
0.14
0.15
0.16
0.19
0.21
0.30
0.28
0.26
1.19
0.09
Receivable days
57.83
72.96
71.99
46.56
38.87
41.45
43.92
75.83
63.06
173.26
Inventory Days
1295.43
1079.02
796.56
678.96
750.40
819.62
463.39
88.42
41.52
266.87
Payable days
42.90
47.70
46.29
22.08
19.88
24.85
75.47
162.39
147.69
281.38
Cash Conversion Cycle
1310.36
1104.27
822.25
703.43
769.39
836.22
431.84
1.86
-43.11
158.74
Total Debt/Equity
0.96
0.59
0.00
0.08
0.34
0.09
0.03
0.00
0.00
0.00
Interest Cover
-4.80
-14.00
-8.93
-39.20
-10.05
-47.19
0.00
0.00
1717.10
-37.82

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.