Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Miscellaneous

Rating :
39/99

BSE: 530017 | NSE: SIL

16.30
-0.20 (-1.21%)
20-Nov-2018 | 3:48PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  15.90
  •  16.30
  •  15.90
  •  16.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  708
  •  0.12
  •  28.50
  •  15.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 107.75
  • 26.72
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 207.09
  • 5.97%
  • 1.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.15%
  • 5.08%
  • 27.56%
  • FII
  • DII
  • Others
  • 0.07%
  • 4.89%
  • 42.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.62
  • 1.52
  • 17.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.32
  • -0.45
  • 2.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.33
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.27
  • 1.51
  • 1.85

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 68.94
  • -3.77
  • -6.37

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
-
13.68
9.75
9.74
10.59
12.75
11.67
10.50
10.04
8.81
32.89
Net Sales Growth
-
40.31%
0.10%
-8.03%
-16.94%
9.25%
11.14%
4.58%
13.96%
-73.21%
 
Cost Of Goods Sold
-
10.62
6.56
5.66
6.30
8.82
6.23
6.26
7.04
6.46
37.99
Gross Profit
-
3.06
3.19
4.08
4.30
3.93
5.44
4.24
3.00
2.35
-5.10
GP Margin
-
22.37%
32.72%
41.89%
40.60%
30.82%
46.62%
40.38%
29.88%
26.67%
-15.51%
Total Expenditure
-
28.80
29.69
22.73
21.21
24.36
24.56
24.35
21.38
28.35
93.68
Power & Fuel Cost
-
0.80
0.83
0.84
0.88
0.80
0.69
0.87
0.89
0.66
0.97
% Of Sales
-
5.85%
8.51%
8.62%
8.31%
6.27%
5.91%
8.29%
8.86%
7.49%
2.95%
Employee Cost
-
2.02
2.09
2.15
2.05
2.01
2.18
2.57
1.85
1.99
3.05
% Of Sales
-
14.77%
21.44%
22.07%
19.36%
15.76%
18.68%
24.48%
18.43%
22.59%
9.27%
Manufacturing Exp.
-
2.54
2.32
2.57
2.30
2.29
3.04
3.74
2.25
3.21
7.29
% Of Sales
-
18.57%
23.79%
26.39%
21.72%
17.96%
26.05%
35.62%
22.41%
36.44%
22.16%
General & Admin Exp.
-
7.34
14.64
7.86
6.89
7.44
8.27
8.31
7.46
10.51
11.10
% Of Sales
-
53.65%
150.15%
80.70%
65.06%
58.35%
70.87%
79.14%
74.30%
119.30%
33.75%
Selling & Distn. Exp.
-
0.67
0.76
0.65
0.65
0.60
0.58
0.54
0.48
0.58
2.09
% Of Sales
-
4.90%
7.79%
6.67%
6.14%
4.71%
4.97%
5.14%
4.78%
6.58%
6.35%
Miscellaneous Exp.
-
4.81
2.49
3.00
2.16
2.39
3.56
2.06
1.42
4.94
2.09
% Of Sales
-
35.16%
25.54%
30.80%
20.40%
18.75%
30.51%
19.62%
14.14%
56.07%
94.83%
EBITDA
-
-15.12
-19.94
-12.99
-10.62
-11.61
-12.89
-13.85
-11.34
-19.54
-60.79
EBITDA Margin
-
-110.53%
-204.51%
-133.37%
-100.28%
-91.06%
-110.45%
-131.90%
-112.95%
-221.79%
-184.83%
Other Income
-
38.83
2.24
1.01
5.13
2.13
8.66
10.29
9.08
31.14
215.59
Interest
-
8.21
4.19
0.94
0.79
0.61
1.95
0.22
0.00
0.00
0.09
Depreciation
-
0.88
0.90
1.24
1.60
14.61
15.36
6.64
4.77
1.17
1.46
PBT
-
14.63
-22.79
-14.17
-7.88
-24.71
-21.53
-10.41
-7.02
10.43
153.25
Tax
-
3.38
-0.14
0.02
-1.26
0.00
-0.97
-0.27
-0.19
1.86
31.60
Tax Rate
-
23.10%
0.61%
-0.14%
15.99%
0.00%
4.51%
2.59%
2.71%
17.83%
20.62%
PAT
-
11.24
-22.65
-14.18
-6.62
-24.71
-20.56
-10.15
-6.83
8.57
121.65
PAT before Minority Interest
-
11.24
-22.65
-14.18
-6.62
-24.71
-20.56
-10.15
-6.83
8.57
121.65
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
82.16%
-232.31%
-145.59%
-62.51%
-193.80%
-176.18%
-96.67%
-68.03%
97.28%
369.87%
PAT Growth
-
-
-
-
-
-
-
-
-
-92.96%
 
Unadjusted EPS
-
1.75
-3.52
-2.20
-1.03
-3.84
-3.20
-1.58
-1.06
1.33
18.91

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
26.19
20.76
42.79
62.78
75.42
105.77
131.97
147.73
162.03
159.14
Share Capital
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
Total Reserves
-5.97
-11.40
10.62
30.61
43.25
73.60
99.81
115.56
129.87
126.98
Non-Current Liabilities
114.07
5.84
25.24
0.24
6.65
37.99
11.77
4.71
0.00
0.00
Secured Loans
108.23
0.00
25.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
6.41
35.81
11.53
4.65
0.00
0.00
Long Term Provisions
5.84
5.84
0.24
0.24
0.24
0.24
0.04
0.06
0.00
0.00
Current Liabilities
87.51
80.32
35.71
19.02
17.96
18.78
30.00
17.91
19.65
34.15
Trade Payables
2.40
1.70
1.58
2.02
1.52
1.90
1.24
1.64
5.24
7.80
Other Current Liabilities
83.84
78.13
21.50
4.41
4.05
4.54
16.43
3.38
1.42
15.28
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
1.28
0.48
12.63
12.60
12.39
12.34
12.34
12.90
12.98
11.07
Total Liabilities
227.77
106.92
103.74
82.04
100.03
162.54
173.74
170.35
181.68
193.29
Net Block
15.26
10.30
22.00
16.09
21.28
35.78
26.41
17.18
36.52
16.46
Gross Block
16.51
11.00
70.04
63.42
67.03
66.92
42.28
27.82
44.10
23.78
Accumulated Depreciation
1.26
0.70
48.04
47.33
45.75
31.14
15.87
10.64
7.59
7.33
Non Current Assets
94.71
80.27
46.52
50.74
65.73
67.41
57.03
33.83
98.19
33.29
Capital Work in Progress
44.40
33.77
0.45
10.91
10.91
10.91
11.06
2.12
0.00
3.10
Non Current Investment
11.29
11.55
0.28
0.28
3.97
3.72
3.72
3.34
61.67
13.73
Long Term Loans & Adv.
22.72
23.61
22.73
22.41
28.51
15.94
14.78
10.14
0.00
0.00
Other Non Current Assets
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
0.00
0.00
Current Assets
133.06
26.64
57.22
31.31
34.29
95.13
116.72
136.51
83.49
160.00
Current Investments
90.68
17.39
14.97
0.71
3.65
8.00
1.09
7.69
0.00
0.00
Inventories
0.75
1.72
34.51
23.07
23.17
24.27
23.73
23.41
2.09
2.18
Sundry Debtors
31.09
1.48
1.61
2.28
1.90
1.35
1.13
1.25
1.16
2.50
Cash & Bank
8.89
5.26
5.26
4.28
4.64
23.66
75.78
91.96
64.04
139.70
Other Current Assets
1.66
0.34
0.33
0.39
0.93
37.86
14.98
12.20
16.19
15.63
Short Term Loans & Adv.
1.37
0.45
0.54
0.57
0.73
35.81
13.96
11.26
16.18
15.62
Net Current Assets
45.55
-53.67
21.51
12.28
16.34
76.35
86.71
118.60
63.84
125.85
Total Assets
227.77
106.91
103.74
82.05
100.02
162.54
173.75
170.34
181.68
193.29

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
2.30
22.32
3.76
-8.52
-25.09
-23.72
-0.17
-17.78
-14.51
-71.95
PBT
14.63
-22.79
-14.17
-6.58
-24.71
-21.53
-10.41
-7.02
10.43
153.25
Adjustment
5.45
3.04
1.23
-2.70
13.28
10.51
-3.28
-3.82
-21.98
-203.50
Changes in Working Capital
-17.53
40.30
17.08
0.51
-13.18
-11.79
14.53
-6.38
-0.35
8.38
Cash after chg. in Working capital
2.54
20.55
4.14
-8.77
-24.60
-22.81
0.83
-17.22
-11.90
-41.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.24
1.77
-0.39
0.25
-0.48
-0.91
-1.00
-0.56
-2.61
-30.08
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
-77.12
-6.34
-20.98
13.68
41.17
-47.14
-17.29
46.62
-57.42
197.40
Net Fixed Assets
-15.98
20.77
-28.80
0.40
-0.06
-0.77
-14.66
22.06
-16.97
9.16
Net Investments
-73.03
-72.77
-14.27
4.10
4.09
-6.90
6.21
53.24
-47.94
-8.10
Others
11.89
45.66
22.09
9.18
37.14
-39.47
-8.84
-28.68
7.49
196.34
Cash from Financing Activity
78.42
-16.02
18.23
-5.58
-35.05
18.73
1.28
-0.92
-3.73
-9.44
Net Cash Inflow / Outflow
3.60
-0.04
1.00
-0.42
-18.97
-52.12
-16.18
27.92
-75.66
116.01
Opening Cash & Equivalents
4.83
4.86
3.86
4.28
23.25
75.78
91.96
64.04
139.70
23.69
Closing Cash & Equivalent
8.43
4.83
4.86
3.86
4.28
23.66
75.78
91.96
64.04
139.70

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.)
4.07
3.23
6.63
9.74
11.72
16.42
20.49
22.94
24.88
24.42
ROA
6.72%
-21.50%
-15.27%
-7.27%
-18.82%
-12.23%
-5.90%
-3.88%
4.57%
77.41%
ROE
47.89%
-71.43%
-26.94%
-9.59%
-27.29%
-17.32%
-7.26%
-4.44%
5.41%
137.38%
ROCE
26.27%
-34.74%
-20.30%
-9.81%
-21.58%
-13.75%
-6.90%
-4.50%
6.58%
173.14%
Fixed Asset Turnover
0.99
0.24
0.15
0.16
0.19
0.21
0.30
0.28
0.26
1.19
Receivable days
434.48
57.83
72.96
71.99
46.56
38.87
41.45
43.92
75.83
63.06
Inventory Days
32.97
677.94
1079.02
796.56
678.96
750.40
819.62
463.39
88.42
41.52
Payable days
44.81
42.17
47.70
46.29
22.08
19.88
24.85
75.47
162.39
147.69
Cash Conversion Cycle
422.64
693.60
1104.27
822.25
703.43
769.39
836.22
431.84
1.86
-43.11
Total Debt/Equity
4.13
0.90
0.59
0.00
0.08
0.34
0.09
0.03
0.00
0.00
Interest Cover
2.78
-4.44
-14.00
-8.93
-39.20
-10.05
-47.19
0.00
0.00
1717.10

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.