Nifty
Sensex
:
:
10678.95
35457.83
62.25 (0.59%)
197.29 (0.56%)

Textile

Rating :
25/99

BSE: 532886 | NSE: SELMCL

1.20
0.00 (0%)
16-Nov-2018 | 10:37AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  1.15
  •  1.20
  •  1.15
  •  1.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3887
  •  0.05
  •  4.00
  •  0.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 38.44
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,722.77
  • N/A
  • -0.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 18.55%
  • 5.99%
  • 55.89%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 19.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.65
  • -19.05
  • -19.99

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 53.73
  • 89.75

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.12
  • 0.11
  • 0.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.94
  • 10.97
  • 10.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
145.09
308.41
-52.96%
185.40
507.96
-63.50%
209.16
617.29
-66.12%
237.01
434.67
-45.47%
Expenses
165.91
362.59
-54.24%
175.28
842.10
-79.19%
218.87
979.57
-77.66%
543.81
514.41
5.72%
EBITDA
-20.82
-54.19
-
10.13
-334.15
-
-9.70
-362.28
-
-306.80
-79.74
-
EBIDTM
-14.35%
-17.57%
5.46%
-65.78%
-4.64%
-58.69%
-129.44%
-18.34%
Other Income
109.01
22.36
387.52%
4.77
22.06
-78.38%
156.14
7.02
2,124.22%
-8.25
36.20
-
Interest
0.49
22.34
-97.81%
1.24
19.89
-93.77%
0.00
12.35
-100.00%
105.87
15.83
568.79%
Depreciation
36.72
42.33
-13.25%
36.86
35.83
2.87%
32.10
40.44
-20.62%
39.03
90.70
-56.97%
PBT
-93.34
-740.44
-
-82.70
-367.82
-
-526.81
-408.06
-
-378.34
63.95
-
Tax
0.00
-228.42
-
0.00
-148.74
-
1,014.73
-211.69
-
-123.28
69.72
-
PAT
-93.34
-512.01
-
-82.70
-219.08
-
-1,541.55
-196.37
-
-255.06
-5.76
-
PATM
-64.33%
-166.02%
-44.60%
-43.13%
-737.02%
-31.81%
-107.62%
-1.33%
EPS
-2.82
-15.45
-
-2.49
-6.61
-
-46.52
-5.92
-
-7.70
-0.17
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
776.66
1,262.54
2,084.11
2,465.16
2,863.42
3,633.18
3,776.80
2,221.54
1,702.69
937.55
604.17
Net Sales Growth
-58.43%
-39.42%
-15.46%
-13.91%
-21.19%
-3.80%
70.01%
30.47%
81.61%
55.18%
 
Cost Of Goods Sold
598.59
1,038.04
2,166.02
1,574.01
1,864.24
2,621.29
2,736.11
1,621.56
1,192.69
641.56
426.42
Gross Profit
178.07
224.50
-81.90
891.15
999.19
1,011.89
1,040.69
599.99
509.99
295.99
177.74
GP Margin
22.93%
17.78%
-3.93%
36.15%
34.89%
27.85%
27.55%
27.01%
29.95%
31.57%
29.42%
Total Expenditure
1,103.87
1,560.27
2,743.62
2,204.21
2,535.61
3,273.50
3,255.93
1,938.07
1,411.24
773.12
503.71
Power & Fuel Cost
-
217.89
216.25
268.93
284.90
274.56
194.53
108.81
76.90
60.30
30.10
% Of Sales
-
17.26%
10.38%
10.91%
9.95%
7.56%
5.15%
4.90%
4.52%
6.43%
4.98%
Employee Cost
-
127.15
130.75
135.06
132.73
146.76
145.49
71.29
48.37
24.41
14.80
% Of Sales
-
10.07%
6.27%
5.48%
4.64%
4.04%
3.85%
3.21%
2.84%
2.60%
2.45%
Manufacturing Exp.
-
78.24
104.71
128.83
150.92
130.58
95.12
81.82
55.17
14.63
10.87
% Of Sales
-
6.20%
5.02%
5.23%
5.27%
3.59%
2.52%
3.68%
3.24%
1.56%
1.80%
General & Admin Exp.
-
15.17
20.23
21.54
30.68
21.71
17.37
14.48
10.17
16.10
6.10
% Of Sales
-
1.20%
0.97%
0.87%
1.07%
0.60%
0.46%
0.65%
0.60%
1.72%
1.01%
Selling & Distn. Exp.
-
74.74
78.85
69.08
71.69
78.53
67.27
39.56
26.55
15.11
15.31
% Of Sales
-
5.92%
3.78%
2.80%
2.50%
2.16%
1.78%
1.78%
1.56%
1.61%
2.53%
Miscellaneous Exp.
-
9.04
26.81
6.75
0.46
0.07
0.04
0.56
1.38
1.01
15.31
% Of Sales
-
0.72%
1.29%
0.27%
0.02%
0.00%
0.00%
0.03%
0.08%
0.11%
0.02%
EBITDA
-327.19
-297.73
-659.51
260.95
327.81
359.68
520.87
283.47
291.45
164.43
100.46
EBITDA Margin
-42.13%
-23.58%
-31.64%
10.59%
11.45%
9.90%
13.79%
12.76%
17.12%
17.54%
16.63%
Other Income
261.67
54.81
99.12
146.43
154.03
128.29
198.82
109.29
23.73
30.56
28.26
Interest
107.60
10.61
146.84
495.92
342.48
432.09
346.17
184.58
88.25
62.71
39.74
Depreciation
144.71
149.30
157.83
374.11
366.66
266.79
163.40
81.85
61.01
33.30
17.97
PBT
-1,081.19
-402.83
-865.06
-462.66
-227.30
-210.91
210.11
126.33
165.92
98.99
71.00
Tax
891.45
514.29
-292.23
-100.73
-77.83
-169.65
73.12
43.85
53.36
26.93
13.30
Tax Rate
-82.45%
-25.54%
33.78%
21.40%
34.24%
36.56%
34.80%
34.71%
32.16%
27.20%
18.73%
PAT
-1,972.65
-2,527.48
-572.68
-369.97
-149.54
-294.39
137.92
82.81
112.48
71.90
57.52
PAT before Minority Interest
-1,972.35
-2,527.70
-572.83
-369.99
-149.47
-294.35
136.99
82.47
112.55
72.06
57.70
Minority Interest
0.30
0.22
0.15
0.02
-0.07
-0.04
0.93
0.34
-0.07
-0.16
-0.18
PAT Margin
-253.99%
-200.19%
-27.48%
-15.01%
-5.22%
-8.10%
3.65%
3.73%
6.61%
7.67%
9.52%
PAT Growth
0.00%
-
-
-
-
-
66.55%
-26.38%
56.44%
25.00%
 
Unadjusted EPS
-59.53
-76.28
-17.29
-11.17
-4.51
-8.88
4.65
9.73
14.27
34.49
34.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
-2,386.79
119.16
646.12
1,091.84
1,202.17
1,488.29
1,094.31
1,013.85
504.08
325.97
Share Capital
331.35
331.35
331.35
401.06
331.35
331.35
111.35
99.35
30.36
17.17
Total Reserves
-2,718.13
-212.18
314.77
690.78
870.82
1,135.08
982.97
914.51
472.15
298.26
Non-Current Liabilities
2,694.29
2,639.82
3,417.66
3,641.15
2,226.20
2,498.91
2,126.36
1,185.34
1,046.90
658.89
Secured Loans
2,586.37
2,968.57
3,408.79
3,633.54
2,140.16
2,326.65
2,022.48
1,116.60
990.69
613.60
Unsecured Loans
104.08
95.71
169.78
100.13
97.19
4.94
3.37
4.37
22.57
22.72
Long Term Provisions
3.83
1.76
1.08
0.00
0.00
2.47
0.73
0.12
0.00
0.00
Current Liabilities
3,426.39
3,220.01
2,822.97
2,230.56
3,147.54
2,143.57
1,477.15
933.51
80.10
101.82
Trade Payables
113.08
192.87
225.55
266.37
245.05
49.59
218.66
185.35
40.38
24.78
Other Current Liabilities
1,519.83
1,212.18
819.55
636.66
977.74
478.57
247.05
185.24
22.93
70.41
Short Term Borrowings
1,786.21
1,805.13
1,770.00
1,319.57
1,918.87
1,571.99
984.24
529.78
0.00
0.00
Short Term Provisions
7.28
9.83
7.86
7.96
5.89
43.42
27.20
33.13
16.79
6.64
Total Liabilities
3,734.04
5,979.14
6,887.05
6,964.00
6,576.16
6,131.66
4,699.65
3,133.02
1,631.44
1,086.95
Net Block
2,309.07
2,487.28
2,573.20
2,924.73
3,065.68
3,091.15
1,520.12
969.99
518.01
316.58
Gross Block
3,983.29
4,018.86
3,947.93
3,927.02
3,699.77
3,459.25
1,729.02
1,098.93
587.12
352.39
Accumulated Depreciation
1,674.23
1,531.58
1,374.73
1,002.28
634.09
368.09
208.91
128.94
69.10
35.82
Non Current Assets
2,955.54
3,294.10
3,436.25
3,774.21
4,103.29
3,702.77
2,892.41
1,724.97
803.87
479.34
Capital Work in Progress
559.23
552.71
594.56
573.71
480.77
232.31
770.68
291.29
272.66
153.97
Non Current Investment
42.50
42.33
42.17
43.39
75.42
70.56
72.36
54.54
13.19
8.79
Long Term Loans & Adv.
44.34
209.97
226.16
231.92
481.43
308.74
529.25
409.15
0.00
0.00
Other Non Current Assets
0.40
1.81
0.17
0.46
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
778.51
2,685.04
3,450.80
3,189.79
2,472.86
2,428.88
1,807.23
1,407.07
827.50
607.51
Current Investments
0.00
0.00
0.00
0.00
21.61
0.00
0.00
0.00
0.00
0.00
Inventories
113.99
1,031.24
1,710.91
1,446.72
925.34
1,189.43
767.78
668.01
278.82
117.74
Sundry Debtors
211.43
1,151.90
1,145.67
1,050.61
1,087.21
738.46
724.22
455.60
375.98
294.44
Cash & Bank
4.81
14.66
53.30
97.51
20.33
134.48
88.22
107.82
60.43
113.09
Other Current Assets
448.27
376.58
434.07
441.91
418.38
366.52
227.01
175.65
112.27
82.24
Short Term Loans & Adv.
108.04
110.66
106.86
153.04
103.34
118.87
93.95
111.85
112.27
76.49
Net Current Assets
-2,647.89
-534.97
627.84
959.23
-674.68
285.32
330.08
473.56
747.40
505.68
Total Assets
3,734.05
5,979.14
6,887.05
6,964.00
6,576.15
6,131.66
4,699.66
3,133.01
1,631.45
1,086.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
329.64
517.22
239.52
-492.28
706.22
206.14
-25.76
-97.17
-128.88
-1.66
PBT
-2,013.19
-864.91
-470.71
-227.37
-464.04
211.03
126.66
165.84
98.83
70.82
Adjustment
1,295.12
295.31
873.50
695.08
682.71
499.88
260.11
144.17
87.52
46.49
Changes in Working Capital
1,112.26
1,086.83
-163.27
-957.42
493.90
-496.74
-392.10
-385.07
-299.47
-112.22
Cash after chg. in Working capital
394.18
517.22
239.52
-489.72
712.57
214.18
-5.33
-75.06
-113.12
5.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-64.55
0.00
0.00
-2.56
-6.36
-8.04
-20.44
-22.11
-15.76
-6.74
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
62.13
-11.53
-19.27
-63.08
-628.55
-970.31
-1,237.03
-959.84
-352.20
-246.39
Net Fixed Assets
28.74
-9.45
-4.63
-110.45
-152.93
-774.65
-893.41
-426.06
-290.11
-245.09
Net Investments
-2,012.24
226.37
325.09
-2.46
-1.55
-370.73
28.51
-55.32
-55.87
-17.18
Others
2,045.63
-228.45
-339.73
49.83
-474.07
175.07
-372.13
-478.46
-6.22
15.88
Cash from Financing Activity
-400.05
-546.54
-264.46
632.54
-191.82
810.42
1,243.20
1,104.40
428.42
302.02
Net Cash Inflow / Outflow
-8.28
-40.85
-44.21
77.19
-114.15
46.25
-19.60
47.39
-52.66
53.97
Opening Cash & Equivalents
12.45
53.30
97.51
20.33
134.48
88.22
107.82
60.43
113.09
59.12
Closing Cash & Equivalent
4.17
12.45
53.31
97.51
20.33
134.48
88.22
107.82
60.43
113.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
-72.03
3.60
19.50
30.85
36.28
44.26
98.28
101.95
165.51
183.68
ROA
-52.05%
-8.90%
-5.34%
-2.21%
-4.63%
2.53%
2.11%
4.72%
5.30%
6.63%
ROE
0.00%
-149.70%
-44.36%
-13.44%
-22.06%
10.70%
7.83%
14.86%
17.62%
21.79%
ROCE
-44.12%
-11.72%
0.39%
1.83%
-0.54%
11.10%
8.77%
11.74%
13.04%
14.57%
Fixed Asset Turnover
0.32
0.52
0.63
0.75
1.02
1.46
1.57
2.02
2.00
2.11
Receivable days
197.07
201.19
162.59
136.08
91.70
70.68
96.92
89.13
130.50
154.62
Inventory Days
165.54
240.12
233.76
150.99
106.21
94.57
117.94
101.48
77.19
58.59
Payable days
36.02
33.16
34.69
30.90
13.70
13.81
32.91
25.40
13.70
18.32
Cash Conversion Cycle
326.59
408.15
361.66
256.17
184.21
151.44
181.95
165.20
193.99
194.88
Total Debt/Equity
-2.38
47.48
9.02
5.04
3.99
2.90
2.91
1.78
2.02
2.02
Interest Cover
-188.78
-4.89
0.05
0.34
-0.07
1.61
1.68
2.88
2.58
2.79

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.