Nifty
Sensex
:
:
9108.00
29421.40
21.70 (0.24%)
89.24 (0.30%)

Miscellaneous

Rating :
40/99

BSE: 530017 | NSE: SIL

22.70
0.25 (1.11%)
24-Mar-2017 | 3:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 22.15
  • 23.00
  • 22.10
  • 22.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 10470
  • 2.38
  • 32.20
  • 19.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 144.42
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 164.16
  • 3.34%
  • 1.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.15%
  • 4.27%
  • 29.46%
  • FII
  • DII
  • Others
  • 0.07%
  • 4.89%
  • 41.16%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Dec 15
Dec 14
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 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Sep 07
Mar 06
Net Sales
9.74
10.59
12.75
11.67
10.50
10.04
8.81
32.89
14.24
59.11
Net Sales Growth
-8.03%
-16.94%
9.25%
11.14%
4.58%
13.96%
-73.21%
130.97%
-75.91%
 
Cost Of Goods Sold
5.66
6.30
8.82
6.23
6.26
7.04
6.46
37.99
12.75
9.33
Gross Profit
4.08
4.30
3.93
5.44
4.24
3.00
2.35
-5.10
1.48
49.78
GP Margin
41.89%
40.60%
30.82%
46.62%
40.38%
29.88%
26.67%
-15.51%
10.39%
84.22%
Total Expenditure
22.73
21.21
24.36
24.56
24.35
21.38
28.35
93.68
103.53
58.45
Power & Fuel Cost
0.84
0.88
0.80
0.69
0.87
0.89
0.66
0.97
3.26
27.32
% Of Sales
8.62%
8.31%
6.27%
5.91%
8.29%
8.86%
7.49%
2.95%
22.89%
46.22%
Employee Cost
2.15
2.05
2.01
2.18
2.57
1.85
1.99
3.05
7.34
6.90
% Of Sales
22.07%
19.36%
15.76%
18.68%
24.48%
18.43%
22.59%
9.27%
51.54%
11.67%
Manufacturing Exp.
2.57
2.30
2.29
3.04
3.74
2.25
3.21
7.29
2.87
5.20
% Of Sales
26.39%
21.72%
17.96%
26.05%
35.62%
22.41%
36.44%
22.16%
20.15%
8.80%
General & Admin Exp.
7.86
6.89
7.44
8.27
8.31
7.46
10.51
11.10
8.50
3.90
% Of Sales
80.70%
65.06%
58.35%
70.87%
79.14%
74.30%
119.30%
33.75%
59.69%
6.60%
Selling & Distn. Exp.
0.65
0.65
0.60
0.58
0.54
0.48
0.58
2.09
0.80
2.55
% Of Sales
6.67%
6.14%
4.71%
4.97%
5.14%
4.78%
6.58%
6.35%
5.62%
4.31%
Miscellaneous Exp.
3.00
2.16
2.39
3.56
2.06
1.42
4.94
31.19
68.01
2.55
% Of Sales
30.80%
20.40%
18.75%
30.51%
19.62%
14.14%
56.07%
94.83%
477.60%
5.50%
EBITDA
-12.99
-10.62
-11.61
-12.89
-13.85
-11.34
-19.54
-60.79
-89.29
0.66
EBITDA Margin
-133.37%
-100.28%
-91.06%
-110.45%
-131.90%
-112.95%
-221.79%
-184.83%
-627.04%
1.12%
Other Income
1.01
5.13
2.13
8.66
10.29
9.08
31.14
215.59
40.35
14.70
Interest
0.94
0.79
0.61
1.95
0.22
0.00
0.00
0.09
1.69
0.65
Depreciation
1.24
1.60
14.61
15.36
6.64
4.77
1.17
1.46
14.93
5.29
PBT
-14.17
-7.88
-24.71
-21.53
-10.41
-7.02
10.43
153.25
-65.56
9.43
Tax
0.02
-1.26
0.00
-0.97
-0.27
-0.19
1.86
31.60
0.67
1.10
Tax Rate
-0.14%
15.99%
0.00%
4.51%
2.59%
2.71%
17.83%
20.62%
-1.02%
11.66%
PAT
-14.18
-6.62
-24.71
-20.56
-10.15
-6.83
8.57
121.65
-66.23
8.37
PAT before Minority Interest
-14.18
-6.62
-24.71
-20.56
-10.15
-6.83
8.57
121.65
-66.23
8.33
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
PAT Margin
-145.59%
-62.51%
-193.80%
-176.18%
-96.67%
-68.03%
97.28%
369.87%
-465.10%
14.16%
PAT Growth
-114.20%
73.21%
-20.18%
-102.56%
-48.61%
-179.70%
-92.96%
283.68%
-891.28%
 
Unadjusted EPS
-2.20
-1.03
-3.84
-3.20
-1.58
-1.06
1.33
18.91
-10.30
1.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Sep 07
Mar 06
Shareholder's Funds
42.79
62.78
75.42
105.77
131.97
147.73
162.03
159.14
46.35
118.32
Share Capital
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
Total Reserves
10.62
30.61
43.25
73.60
99.81
115.56
129.87
126.98
14.19
86.16
Non-Current Liabilities
25.24
0.24
6.65
37.99
11.77
4.71
0.00
0.00
0.04
11.54
Secured Loans
25.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
11.51
Unsecured Loans
0.00
0.00
6.41
35.81
11.53
4.65
0.00
0.00
0.00
0.03
Long Term Provisions
0.24
0.24
0.24
0.24
0.04
0.06
0.00
0.00
0.00
0.00
Current Liabilities
35.71
19.02
17.96
18.78
30.00
17.91
19.65
34.15
74.62
53.20
Trade Payables
1.58
2.02
1.52
1.90
1.24
1.64
5.24
7.80
35.73
33.03
Other Current Liabilities
21.50
4.41
4.05
4.54
16.43
3.38
1.42
15.28
24.68
3.37
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
12.63
12.60
12.39
12.34
12.34
12.90
12.98
11.07
14.21
16.79
Total Liabilities
103.74
82.04
100.03
162.54
173.74
170.35
181.68
193.29
121.01
183.08
Net Block
22.00
16.09
21.28
35.78
26.41
17.18
36.52
16.46
15.91
122.68
Gross Block
70.04
63.42
67.03
66.92
42.28
27.82
44.10
23.78
31.70
308.22
Accumulated Depreciation
48.04
47.33
45.75
31.14
15.87
10.64
7.59
7.33
15.79
185.55
Non Current Assets
57.42
50.74
65.73
67.41
57.03
33.83
98.19
33.29
27.16
132.50
Capital Work in Progress
11.36
10.91
10.91
10.91
11.06
2.12
0.00
3.10
5.61
5.78
Non Current Investment
0.28
0.28
3.97
3.72
3.72
3.34
61.67
13.73
5.64
4.04
Long Term Loans & Adv.
22.73
22.41
28.51
15.94
14.78
10.14
0.00
0.00
0.00
0.00
Other Non Current Assets
1.05
1.05
1.05
1.05
1.05
1.05
0.00
0.00
0.00
0.00
Current Assets
46.31
31.31
34.29
95.13
116.72
136.51
83.49
160.00
70.90
50.58
Current Investments
14.97
0.71
3.65
8.00
1.09
7.69
0.00
0.00
0.00
0.00
Inventories
23.60
23.07
23.17
24.27
23.73
23.41
2.09
2.18
5.31
16.24
Sundry Debtors
1.61
2.28
1.90
1.35
1.13
1.25
1.16
2.50
8.87
5.12
Cash & Bank
5.26
4.28
4.64
23.66
75.78
91.96
64.04
139.70
23.69
14.37
Other Current Assets
0.87
0.96
0.93
37.86
14.98
12.20
16.19
15.63
33.03
14.85
Short Term Loans & Adv.
0.54
0.57
0.73
35.81
13.96
11.26
16.18
15.62
33.02
14.84
Net Current Assets
10.60
12.28
16.34
76.35
86.71
118.60
63.84
125.85
-3.72
-2.62
Total Assets
103.73
82.05
100.02
162.54
173.75
170.34
181.68
193.29
121.02
183.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Sep 07
Mar 06
Cash From Operating Activity
3.85
-8.52
-25.09
-23.72
-0.17
-17.78
-14.51
-71.95
-29.74
13.82
PBT
-14.17
-6.58
-24.71
-21.53
-10.41
-7.02
10.43
153.25
-65.56
9.43
Adjustment
1.34
-2.70
13.28
10.51
-3.28
-3.82
-21.98
-203.50
29.03
2.70
Changes in Working Capital
17.07
0.51
-13.18
-11.79
14.53
-6.38
-0.35
8.38
7.57
2.76
Cash after chg. in Working capital
4.23
-8.77
-24.60
-22.81
0.83
-17.22
-11.90
-41.87
-28.96
14.89
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.39
0.25
-0.48
-0.91
-1.00
-0.56
-2.61
-30.08
-0.77
-1.07
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
-21.07
13.68
41.17
-47.14
-17.29
46.62
-57.42
197.40
54.60
-8.55
Net Fixed Assets
-6.70
0.40
-0.06
-0.77
-14.66
22.06
-16.97
9.16
278.36
-5.13
Net Investments
-14.27
4.10
4.09
-6.90
6.21
53.24
-47.94
-8.10
-2.09
-3.53
Others
-0.10
9.18
37.14
-39.47
-8.84
-28.68
7.49
196.34
-221.67
0.11
Cash from Financing Activity
18.23
-5.58
-35.05
18.73
1.28
-0.92
-3.73
-9.44
-15.54
-7.12
Net Cash Inflow / Outflow
1.00
-0.42
-18.97
-52.12
-16.18
27.92
-75.66
116.01
9.32
-1.85
Opening Cash & Equivalents
3.86
4.28
23.25
75.78
91.96
64.04
139.70
23.69
14.37
16.22
Closing Cash & Equivalent
4.86
3.86
4.28
23.66
75.78
91.96
64.04
139.70
23.69
14.37

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Sep 07
Mar 06
Book Value (Rs.)
6.63
9.74
11.72
16.42
20.49
22.94
24.88
24.42
3.11
17.85
ROA
-15.27%
-7.27%
-18.82%
-12.23%
-5.90%
-3.88%
4.57%
77.41%
-43.56%
4.51%
ROE
-26.94%
-9.59%
-27.29%
-17.32%
-7.26%
-4.44%
5.41%
137.38%
-98.24%
7.45%
ROCE
-20.30%
-9.81%
-21.58%
-13.75%
-6.90%
-4.50%
6.58%
173.14%
-87.25%
8.10%
Fixed Asset Turnover
0.15
0.16
0.19
0.21
0.30
0.28
0.26
1.19
0.09
0.23
Receivable days
72.96
71.99
46.56
38.87
41.45
43.92
75.83
63.06
173.26
43.30
Inventory Days
874.62
796.56
678.96
750.40
819.62
463.39
88.42
41.52
266.87
82.70
Payable days
47.70
46.29
22.08
19.88
24.85
75.47
162.39
147.69
281.38
214.88
Cash Conversion Cycle
899.87
822.25
703.43
769.39
836.22
431.84
1.86
-43.11
158.74
-88.88
Total Debt/Equity
0.59
0.00
0.08
0.34
0.09
0.03
0.00
0.00
0.00
0.10
Interest Cover
-14.00
-8.93
-39.20
-10.05
-47.19
0.00
0.00
1717.10
-37.82
15.58

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.