Nifty
Sensex
:
:
10763.40
35774.88
81.20 (0.76%)
317.72 (0.90%)

Finance - NBFC

Rating :
54/99

BSE: 512393 | NSE: SHRIYAMSEC

45.90
-2.40 (-4.97%)
19-Nov-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  45.90
  •  45.90
  •  45.90
  •  48.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20
  •  0.01
  •  58.65
  •  38.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 84.52
  • 27.52
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 75.90
  • 1.24%
  • 0.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.84%
  • 10.10%
  • 13.23%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.83%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.54
  • -10.76
  • 59.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 7.27
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -7.22
  • -19.50

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.66
  • 13.54
  • 13.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.82
  • 0.71
  • 0.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.89
  • 4.64
  • 0.32

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
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
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
6.04
9.84
2.04
10.55
8.05
4.73
5.51
5.84
11.38
7.85
Net Sales Growth
-
-38.62%
382.35%
-80.66%
31.06%
70.19%
-14.16%
-5.65%
-48.68%
44.97%
 
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
-
6.04
9.84
2.04
10.55
8.05
4.73
5.51
5.84
11.38
7.85
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
2.74
8.15
3.64
2.50
6.52
3.16
2.89
1.63
3.61
14.58
Power & Fuel Cost
-
0.12
0.14
0.08
0.05
0.04
0.03
0.02
0.04
0.00
0.10
% Of Sales
-
1.99%
1.42%
3.92%
0.47%
0.50%
0.63%
0.36%
0.68%
0%
1.27%
Employee Cost
-
0.70
0.73
0.61
0.40
0.36
0.35
0.30
0.27
0.36
0.83
% Of Sales
-
11.59%
7.42%
29.90%
3.79%
4.47%
7.40%
5.44%
4.62%
3.16%
10.57%
Manufacturing Exp.
-
0.85
1.55
0.86
0.87
0.83
0.90
0.48
0.64
1.19
1.31
% Of Sales
-
14.07%
15.75%
42.16%
8.25%
10.31%
19.03%
8.71%
10.96%
10.46%
16.69%
General & Admin Exp.
-
1.05
0.98
0.88
0.52
0.63
0.50
0.58
0.66
0.95
1.99
% Of Sales
-
17.38%
9.96%
43.14%
4.93%
7.83%
10.57%
10.53%
11.30%
8.35%
25.35%
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.
-
0.15
4.89
1.29
0.71
4.70
1.41
1.52
0.07
1.10
0.00
% Of Sales
-
2.48%
49.70%
63.24%
6.73%
58.39%
29.81%
27.59%
1.20%
9.67%
133.12%
EBITDA
-
3.30
1.69
-1.60
8.05
1.53
1.57
2.62
4.21
7.77
-6.73
EBITDA Margin
-
54.64%
17.17%
-78.43%
76.30%
19.01%
33.19%
47.55%
72.09%
68.28%
-85.73%
Other Income
-
1.60
0.71
7.50
5.10
3.64
3.36
2.64
2.30
2.84
3.21
Interest
-
0.75
0.87
0.28
0.51
0.08
1.18
0.36
0.21
0.90
2.26
Depreciation
-
0.41
0.42
0.52
0.59
0.55
0.57
0.56
0.49
0.49
0.53
PBT
-
3.74
1.12
5.10
12.05
4.54
3.18
4.35
5.81
9.22
-6.31
Tax
-
0.27
0.43
0.16
2.04
0.87
0.44
1.14
1.12
0.95
0.39
Tax Rate
-
7.22%
38.39%
3.14%
16.93%
19.16%
13.84%
26.21%
19.28%
10.30%
-6.18%
PAT
-
3.47
0.68
4.93
10.01
3.67
2.74
3.21
4.69
8.28
-6.70
PAT before Minority Interest
-
3.47
0.68
4.93
10.01
3.67
2.74
3.21
4.69
8.28
-6.70
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
57.45%
6.91%
241.67%
94.88%
45.59%
57.93%
58.26%
80.31%
72.76%
-85.35%
PAT Growth
-
410.29%
-86.21%
-50.75%
172.75%
33.94%
-14.64%
-31.56%
-43.36%
-
 
Unadjusted EPS
-
1.98
0.39
2.82
5.72
7.68
4.53
4.89
7.65
10.10
-0.88

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
145.26
141.79
142.37
138.70
174.30
162.29
155.41
148.08
137.14
121.92
Share Capital
17.50
17.50
17.50
17.50
17.50
17.50
17.50
17.50
17.50
17.50
Total Reserves
127.76
124.29
124.87
121.20
156.80
144.79
137.91
130.58
119.64
104.43
Non-Current Liabilities
2.32
2.14
1.81
1.74
2.05
2.16
2.30
2.24
2.35
8.10
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.46
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3.27
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
2.77
33.12
5.10
5.20
3.09
11.68
3.23
6.06
15.07
14.47
Trade Payables
2.15
19.69
3.38
1.89
0.02
0.01
1.38
2.03
11.10
0.11
Other Current Liabilities
0.60
0.98
1.72
1.63
1.60
2.65
0.60
1.57
1.52
12.31
Short Term Borrowings
0.00
11.15
0.00
0.00
0.00
7.79
0.00
0.00
0.00
0.00
Short Term Provisions
0.01
1.31
0.00
1.69
1.47
1.24
1.24
2.46
2.46
2.05
Total Liabilities
150.35
177.05
149.28
145.64
179.44
176.13
160.94
156.38
154.56
144.49
Net Block
19.66
20.06
20.45
20.83
21.98
22.42
22.44
13.00
13.46
13.94
Gross Block
26.66
26.66
26.83
26.70
26.71
26.76
27.26
18.00
17.97
17.96
Accumulated Depreciation
7.00
6.59
6.38
5.87
4.73
4.34
4.82
5.00
4.51
4.02
Non Current Assets
108.85
110.01
80.89
62.69
128.93
125.78
121.26
156.37
107.71
96.89
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.59
0.59
0.52
0.52
Non Current Investment
85.88
70.19
56.30
33.09
102.08
98.03
95.07
105.11
93.73
82.43
Long Term Loans & Adv.
3.31
19.75
4.14
8.77
4.86
5.33
3.16
3.28
0.00
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
41.50
67.04
68.39
82.95
50.52
50.34
39.68
34.40
46.85
47.61
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
26.52
21.09
43.99
63.39
27.32
42.18
24.56
21.30
24.04
9.04
Sundry Debtors
1.12
3.57
13.94
0.76
0.18
1.07
0.68
1.32
3.49
0.08
Cash & Bank
8.62
30.41
10.21
2.99
7.98
2.61
7.21
9.32
4.44
12.16
Other Current Assets
5.23
0.65
0.21
0.02
15.05
4.47
7.23
2.46
14.88
26.32
Short Term Loans & Adv.
5.03
11.32
0.04
15.79
15.03
4.27
6.97
2.28
14.88
26.32
Net Current Assets
38.73
33.92
63.28
77.75
47.43
38.66
36.45
28.34
31.78
33.13
Total Assets
150.35
177.05
149.28
145.64
179.45
176.12
160.94
190.77
154.56
144.50

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
-14.38
31.29
4.65
-37.72
10.01
-20.45
-10.10
8.25
2.41
6.15
PBT
3.74
1.12
5.10
12.05
4.54
3.18
4.35
5.81
9.23
-6.30
Adjustment
-2.93
-7.69
-7.67
-12.81
-8.67
-6.05
-2.94
-1.37
0.95
-0.78
Changes in Working Capital
-14.86
38.33
7.72
-34.76
14.72
-16.71
-10.57
5.04
-6.78
13.66
Cash after chg. in Working capital
-14.04
31.76
5.15
-35.52
10.60
-19.59
-9.16
9.48
3.40
6.58
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.34
-0.46
-0.50
-2.19
-0.59
-0.86
-0.94
-1.23
-0.98
-0.41
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
5.00
-22.15
5.43
34.91
6.16
8.59
8.89
-0.91
-2.37
-34.68
Net Fixed Assets
0.00
0.05
-0.12
0.01
0.02
1.00
-4.86
-0.09
-0.01
-0.32
Net Investments
-23.76
0.72
-16.60
9.37
4.89
2.46
14.72
-2.88
-1.20
-9.50
Others
28.76
-22.92
22.15
25.53
1.25
5.13
-0.97
2.06
-1.16
-24.86
Cash from Financing Activity
-12.41
11.05
-2.86
-2.18
-10.81
7.57
-0.90
-2.46
-7.77
3.68
Net Cash Inflow / Outflow
-21.79
20.20
7.22
-4.99
5.37
-4.29
-2.10
4.88
-7.73
-24.85
Opening Cash & Equivalents
30.41
10.21
2.99
7.98
2.61
7.21
9.32
4.44
12.16
37.02
Closing Cash & Equivalent
8.62
30.41
10.21
2.99
7.98
2.61
7.21
9.32
4.44
12.16

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.)
83.01
81.03
81.36
79.26
99.61
92.74
88.81
84.62
78.37
69.68
ROA
2.12%
0.42%
3.35%
6.16%
2.07%
1.63%
2.02%
3.01%
5.53%
-4.69%
ROE
2.42%
0.48%
3.51%
6.40%
2.18%
1.72%
2.11%
3.29%
6.39%
-5.42%
ROCE
3.01%
1.35%
3.83%
8.02%
2.69%
2.68%
3.10%
4.22%
7.64%
-3.20%
Fixed Asset Turnover
0.23
0.37
0.08
0.40
0.30
0.18
0.24
0.32
0.63
0.44
Receivable days
141.71
324.68
1316.02
16.22
28.38
67.62
66.10
150.18
57.31
15.28
Inventory Days
1437.64
1206.42
9612.29
1568.63
1575.04
2573.86
1517.70
1416.11
530.79
347.46
Payable days
1550.59
1272.18
382.10
159.65
2.27
124.19
398.20
1456.70
911.45
633.56
Cash Conversion Cycle
28.77
258.91
10546.21
1425.20
1601.15
2517.29
1185.60
109.59
-323.36
-270.83
Total Debt/Equity
0.00
0.08
0.00
0.00
0.00
0.05
0.00
0.00
0.00
0.05
Interest Cover
5.98
2.28
19.24
24.60
58.53
3.69
13.13
28.65
11.27
-1.79

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.