Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Finance - NBFC

Rating :
40/99

BSE: 521194 | NSE: SILINV

185.25
-4.35 (-2.29%)
16-Nov-2018 | 3:31PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  190.00
  •  193.70
  •  185.10
  •  189.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2085
  •  3.86
  •  581.70
  •  155.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 195.44
  • 1.79
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 191.50
  • 0.81%
  • 0.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.75%
  • 17.09%
  • 17.79%
  • FII
  • DII
  • Others
  • 0.06%
  • 0.00%
  • 2.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.69
  • 43.69
  • 93.06

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.86
  • 44.21
  • 51.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.87
  • 61.24
  • 117.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.86
  • 6.57
  • 7.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.66
  • 0.72
  • 0.88

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.01
  • 6.50
  • 6.67

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
-
178.38
32.29
24.93
26.75
28.46
31.24
30.97
21.11
19.75
20.47
Net Sales Growth
-
452.43%
29.52%
-6.80%
-6.01%
-8.90%
0.87%
46.71%
6.89%
-3.52%
 
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
-
178.38
32.29
24.93
26.75
28.46
31.24
30.97
21.11
19.75
20.47
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
4.56
3.72
2.87
1.67
1.43
4.33
1.48
1.77
1.26
0.85
Power & Fuel Cost
-
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%
Employee Cost
-
0.85
0.69
0.44
0.34
0.24
0.25
0.25
0.26
0.06
0.05
% Of Sales
-
0.48%
2.14%
1.76%
1.27%
0.84%
0.80%
0.81%
1.23%
0.30%
0.24%
Manufacturing Exp.
-
0.51
0.16
0.19
0.15
0.21
0.15
0.30
0.16
0.42
0.55
% Of Sales
-
0.29%
0.50%
0.76%
0.56%
0.74%
0.48%
0.97%
0.76%
2.13%
2.69%
General & Admin Exp.
-
1.67
0.97
1.04
0.76
0.66
0.86
0.57
0.53
0.17
0.07
% Of Sales
-
0.94%
3.00%
4.17%
2.84%
2.32%
2.75%
1.84%
2.51%
0.86%
0.34%
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.
-
1.53
1.90
1.20
0.42
0.32
3.08
0.36
0.81
0.60
0.00
% Of Sales
-
0.86%
5.88%
4.81%
1.57%
1.12%
9.86%
1.16%
3.84%
3.04%
0.93%
EBITDA
-
173.82
28.57
22.06
25.08
27.03
26.91
29.49
19.34
18.49
19.62
EBITDA Margin
-
97.44%
88.48%
88.49%
93.76%
94.98%
86.14%
95.22%
91.62%
93.62%
95.85%
Other Income
-
1.13
0.75
1.50
2.27
0.98
1.10
1.34
0.69
0.71
0.56
Interest
-
3.70
6.40
8.01
10.21
13.12
16.50
18.02
9.20
10.71
11.74
Depreciation
-
0.44
0.40
0.37
1.45
0.37
0.36
0.34
0.32
0.32
0.31
PBT
-
170.80
22.53
15.18
15.69
14.53
11.15
12.47
10.52
8.17
8.14
Tax
-
34.93
3.29
1.70
3.31
2.49
2.29
1.72
1.25
0.45
0.70
Tax Rate
-
20.45%
14.60%
11.20%
21.10%
17.14%
20.54%
13.79%
11.88%
5.51%
8.60%
PAT
-
135.31
19.04
13.36
12.29
11.89
8.71
10.75
9.27
7.67
7.44
PAT before Minority Interest
-
135.88
19.24
13.48
12.38
12.04
8.86
10.75
9.27
7.73
7.44
Minority Interest
-
-0.57
-0.20
-0.12
-0.09
-0.15
-0.15
0.00
0.00
-0.06
0.00
PAT Margin
-
75.85%
58.97%
53.59%
45.94%
41.78%
27.88%
34.71%
43.91%
38.84%
36.35%
PAT Growth
-
610.66%
42.51%
8.71%
3.36%
36.51%
-18.98%
15.97%
20.86%
3.09%
 
Unadjusted EPS
-
127.70
17.97
12.61
11.59
11.22
8.22
10.00
8.66
7.23
7.02

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
361.31
227.92
208.88
197.11
186.66
176.31
169.16
160.10
152.16
145.60
Share Capital
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
Total Reserves
350.70
217.31
198.27
186.51
176.05
165.71
158.55
149.50
141.56
134.99
Non-Current Liabilities
0.75
0.73
0.67
0.66
0.56
0.59
0.56
0.40
60.42
68.76
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
60.16
68.50
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.25
0.23
0.09
0.08
0.06
0.06
0.04
0.02
0.00
0.00
Current Liabilities
5.67
73.84
70.53
82.93
92.87
114.55
143.43
107.81
1.79
1.75
Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.32
0.20
Other Current Liabilities
3.04
0.92
1.09
0.59
0.73
1.49
1.34
1.05
0.22
0.31
Short Term Borrowings
0.00
72.10
67.30
80.25
90.00
111.00
140.00
105.00
0.00
0.00
Short Term Provisions
2.62
0.82
2.14
2.09
2.14
2.06
2.08
1.76
1.24
1.24
Total Liabilities
376.93
311.12
288.51
289.01
288.07
299.28
320.83
275.83
221.80
216.11
Net Block
15.96
15.67
15.91
15.56
17.05
17.42
17.36
17.19
16.38
16.66
Gross Block
21.76
21.02
20.87
20.16
20.25
20.25
19.83
19.33
18.21
18.17
Accumulated Depreciation
5.80
5.36
4.96
4.60
3.20
2.83
2.47
2.14
1.83
1.51
Non Current Assets
173.07
156.64
156.45
154.99
156.24
151.83
154.46
275.85
153.50
150.68
Capital Work in Progress
0.00
0.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
156.82
140.44
140.21
139.15
139.15
134.37
137.00
134.77
137.12
134.02
Long Term Loans & Adv.
0.29
0.33
0.33
0.28
0.04
0.04
0.10
0.04
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
203.85
154.47
132.05
134.03
131.83
147.45
166.36
123.85
68.30
65.43
Current Investments
71.58
2.71
0.70
0.56
0.03
0.59
3.24
2.15
0.08
0.31
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.04
0.13
0.09
0.03
0.25
0.10
0.00
0.06
0.02
Cash & Bank
3.94
1.92
1.15
0.85
0.44
0.71
0.80
3.41
2.66
1.80
Other Current Assets
128.33
1.36
1.29
2.47
131.33
145.89
162.21
118.28
65.50
63.30
Short Term Loans & Adv.
127.41
148.44
128.78
130.05
129.67
143.73
159.71
117.12
65.50
63.29
Net Current Assets
198.19
80.63
61.53
51.09
38.96
32.90
22.93
16.03
66.51
63.68
Total Assets
376.92
311.11
288.50
289.02
288.07
299.28
320.82
399.70
221.80
216.11

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
-75.03
-10.22
-5.14
-7.22
-3.09
-9.14
-6.43
-6.11
-11.12
1.69
PBT
170.80
22.53
15.18
15.69
14.53
11.15
12.47
10.52
8.17
8.14
Adjustment
-164.04
-14.74
-8.60
-8.43
-8.23
-5.43
-8.57
-8.12
-8.31
-7.14
Changes in Working Capital
-48.57
-15.58
-11.35
-10.81
-7.55
-14.54
-8.77
-7.41
-8.71
3.97
Cash after chg. in Working capital
-41.81
-7.80
-4.77
-3.55
-1.25
-8.83
-4.88
-5.01
-8.84
4.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-33.22
-2.43
-0.37
-3.67
-1.84
-0.31
-1.55
-1.11
-2.27
-3.27
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
78.97
12.59
7.01
9.16
4.35
10.62
5.07
8.12
5.72
0.24
Net Fixed Assets
0.00
0.00
-0.53
0.10
0.00
0.00
-0.36
0.02
0.00
0.00
Net Investments
-85.86
-2.73
-1.21
-0.43
-4.31
5.28
-3.32
0.28
-0.01
-3.21
Others
164.83
15.32
8.75
9.49
8.66
5.34
8.75
7.82
5.73
3.45
Cash from Financing Activity
-1.91
-1.59
-1.59
-1.55
-1.55
-1.54
-1.23
-1.24
6.04
-1.48
Net Cash Inflow / Outflow
2.02
0.77
0.28
0.39
-0.29
-0.06
-2.59
0.77
0.64
0.45
Opening Cash & Equivalents
1.72
0.95
0.67
0.28
0.57
0.63
3.22
2.45
1.80
1.12
Closing Cash & Equivalent
3.74
1.72
0.95
0.67
0.28
0.57
0.63
3.22
2.45
1.58

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.)
340.98
215.09
197.12
186.02
176.15
166.39
159.63
151.09
143.60
137.40
ROA
39.50%
6.42%
4.67%
4.29%
4.10%
2.86%
3.60%
3.73%
3.53%
3.27%
ROE
46.12%
8.81%
6.64%
6.45%
6.64%
5.13%
6.53%
5.94%
5.19%
5.22%
ROCE
52.77%
10.04%
8.38%
9.35%
9.80%
9.27%
10.62%
8.26%
8.86%
8.82%
Fixed Asset Turnover
8.34
1.54
1.22
1.32
1.41
1.56
1.58
1.12
1.09
1.13
Receivable days
0.00
0.99
1.59
0.78
1.80
2.08
1.20
0.00
0.68
0.25
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
106.29
82.67
Cash Conversion Cycle
0.00
0.99
1.59
0.78
1.80
2.08
1.20
0.00
-105.61
-82.42
Total Debt/Equity
0.00
0.32
0.32
0.41
0.48
0.63
0.83
0.66
0.40
0.47
Interest Cover
47.14
4.52
2.90
2.54
2.11
1.68
1.69
2.14
1.76
1.69

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.