Nifty
Sensex
:
:
10805.45
35962.93
13.90 (0.13%)
33.29 (0.09%)

Retailing

Rating :
N/A

BSE: 533569 | NSE: SRSLTD

0.36
0.01 (2.86%)
14-Dec-2018 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  0.36
  •  0.36
  •  0.34
  •  0.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  160503
  •  0.58
  •  2.15
  •  0.31

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10.03
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 885.54
  • N/A
  • -0.03

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 12.41%
  • 0.00%
  • 63.51%
  • FII
  • DII
  • Others
  • 4.23%
  • 0.55%
  • 19.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.28
  • -19.10
  • -36.04

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.79
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.39
  • 0.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.30
  • 4.50

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

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 12
Mar 11
Mar 10
Net Sales
-
1,019.62
4,118.31
3,891.17
3,439.38
2,267.38
2,041.00
1,307.75
Net Sales Growth
-
-75.24%
5.84%
13.14%
51.69%
11.09%
56.07%
 
Cost Of Goods Sold
-
858.11
3,797.79
3,601.95
3,197.27
2,053.51
1,866.46
1,177.20
Gross Profit
-
161.52
320.51
289.23
242.10
213.87
174.54
130.55
GP Margin
-
15.84%
7.78%
7.43%
7.04%
9.43%
8.55%
9.98%
Total Expenditure
-
1,121.52
3,977.22
3,754.00
3,329.90
2,159.45
1,949.31
1,240.96
Power & Fuel Cost
-
13.04
13.85
12.18
10.83
8.99
8.35
5.19
% Of Sales
-
1.28%
0.34%
0.31%
0.31%
0.40%
0.41%
0.40%
Employee Cost
-
35.88
38.02
33.80
29.31
21.30
18.07
11.34
% Of Sales
-
3.52%
0.92%
0.87%
0.85%
0.94%
0.89%
0.87%
Manufacturing Exp.
-
3.91
7.42
7.58
7.08
4.06
3.78
9.85
% Of Sales
-
0.38%
0.18%
0.19%
0.21%
0.18%
0.19%
0.75%
General & Admin Exp.
-
62.57
69.91
58.11
46.49
40.54
34.54
27.03
% Of Sales
-
6.14%
1.70%
1.49%
1.35%
1.79%
1.69%
2.07%
Selling & Distn. Exp.
-
35.96
39.23
36.22
33.70
22.54
15.76
3.75
% Of Sales
-
3.53%
0.95%
0.93%
0.98%
0.99%
0.77%
0.29%
Miscellaneous Exp.
-
112.05
11.01
4.16
5.22
8.50
2.35
6.59
% Of Sales
-
10.99%
0.27%
0.11%
0.15%
0.37%
0.12%
0.50%
EBITDA
-
-101.90
141.09
137.17
109.48
107.93
91.69
66.79
EBITDA Margin
-
-9.99%
3.43%
3.53%
3.18%
4.76%
4.49%
5.11%
Other Income
-
1.44
1.35
13.14
8.45
3.13
1.82
0.36
Interest
-
117.05
80.97
77.91
53.13
39.53
25.25
16.71
Depreciation
-
18.66
19.16
20.89
14.20
13.13
12.02
8.49
PBT
-
-236.17
42.30
51.51
50.59
58.40
56.23
41.95
Tax
-
-46.91
2.90
10.19
7.84
14.04
18.98
16.01
Tax Rate
-
19.86%
6.86%
19.78%
15.50%
24.04%
33.75%
38.16%
PAT
-
-189.25
39.42
41.32
42.75
44.37
37.26
25.94
PAT before Minority Interest
-
-189.25
39.40
41.32
42.75
44.37
37.26
25.94
Minority Interest
-
0.00
0.02
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-18.56%
0.96%
1.06%
1.24%
1.96%
1.83%
1.98%
PAT Growth
-
-
-4.60%
-3.35%
-3.65%
19.08%
43.64%
 
Unadjusted EPS
-
-6.79
1.42
1.48
3.07
3.59
3.57
2.53

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 12
Mar 11
Mar 10
Shareholder's Funds
481.40
670.28
630.93
593.05
533.92
314.44
277.18
Share Capital
278.58
278.58
139.29
139.29
139.29
104.29
104.29
Total Reserves
202.82
391.70
491.64
453.76
394.63
210.15
172.89
Non-Current Liabilities
19.52
44.48
43.07
39.08
82.14
60.53
173.81
Secured Loans
0.67
2.69
5.01
8.45
58.33
35.58
161.05
Unsecured Loans
54.68
31.57
19.96
10.81
7.88
10.47
1.24
Long Term Provisions
2.93
2.31
1.87
1.47
0.78
0.53
0.00
Current Liabilities
1,151.94
1,166.65
947.13
936.92
364.14
286.46
46.02
Trade Payables
211.94
453.58
345.56
439.55
15.91
26.18
21.60
Other Current Liabilities
114.72
32.75
22.62
21.45
81.27
30.87
6.11
Short Term Borrowings
823.79
678.71
573.54
470.70
237.60
220.34
0.00
Short Term Provisions
1.49
1.61
5.41
5.22
29.36
9.07
18.31
Total Liabilities
1,652.86
1,881.44
1,621.13
1,569.05
980.20
661.43
497.01
Net Block
209.84
227.18
233.66
247.97
228.42
230.13
187.01
Gross Block
322.24
336.04
323.69
311.97
271.32
261.40
206.90
Accumulated Depreciation
112.40
108.86
90.03
64.00
42.90
31.27
19.89
Non Current Assets
238.03
253.30
247.34
264.32
263.77
245.89
214.96
Capital Work in Progress
12.00
8.87
0.25
3.27
7.57
1.89
27.95
Non Current Investment
0.01
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
16.03
15.53
12.85
12.13
26.53
13.79
0.00
Other Non Current Assets
0.15
1.72
0.56
0.76
0.32
0.08
0.00
Current Assets
1,414.84
1,628.14
1,373.80
1,304.74
716.43
415.53
281.86
Current Investments
0.00
0.05
1.80
1.55
0.00
0.00
0.00
Inventories
208.29
580.97
359.12
267.58
169.97
102.36
123.40
Sundry Debtors
1,178.42
817.06
889.57
861.28
460.27
267.19
99.98
Cash & Bank
8.71
66.47
96.66
137.44
58.06
30.48
18.46
Other Current Assets
19.42
15.16
10.40
13.88
28.13
15.50
40.02
Short Term Loans & Adv.
6.88
148.43
16.25
23.01
26.41
9.28
39.27
Net Current Assets
262.90
461.49
426.67
367.82
352.30
129.08
235.83
Total Assets
1,652.87
1,881.44
1,621.14
1,569.06
980.20
661.42
497.01

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-166.97
-42.17
-74.17
282.79
-183.69
-59.86
-95.59
PBT
-236.17
42.30
51.51
50.59
58.40
56.23
41.95
Adjustment
243.84
112.10
85.69
60.87
55.26
36.95
29.86
Changes in Working Capital
-174.08
-187.68
-200.82
181.45
-287.88
-140.82
-158.11
Cash after chg. in Working capital
-166.41
-33.28
-63.62
292.91
-174.21
-47.64
-86.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.57
-8.89
-10.54
-10.12
-9.48
-12.22
-9.29
Other Direct Exp. Paid
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
Cash From Investing Activity
-13.62
-22.98
-8.61
-23.73
-30.76
-27.14
92.03
Net Fixed Assets
16.74
-5.87
-8.68
-36.35
-15.89
-28.15
Net Investments
-7.35
-16.59
-1.18
-1.55
0.39
-0.34
Others
-23.01
-0.52
1.25
14.17
-15.26
1.35
Cash from Financing Activity
122.84
34.95
42.00
-227.12
242.03
99.09
19.43
Net Cash Inflow / Outflow
-57.76
-30.19
-40.78
31.94
27.58
12.08
15.88
Opening Cash & Equivalents
66.47
96.66
137.44
105.50
30.48
18.40
2.58
Closing Cash & Equivalent
8.71
66.47
96.66
137.44
58.06
30.48
18.46

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
17.28
24.06
22.65
21.29
19.17
15.08
13.28
ROA
-10.71%
2.25%
2.59%
3.35%
5.41%
6.43%
5.22%
ROE
-32.87%
6.06%
6.75%
7.59%
10.46%
12.60%
9.37%
ROCE
-8.66%
9.41%
11.16%
10.39%
12.96%
15.66%
13.35%
Fixed Asset Turnover
3.10
12.48
12.24
11.79
8.51
8.72
6.32
Receivable days
357.17
75.63
82.12
70.12
58.55
32.83
27.90
Inventory Days
141.27
41.66
29.39
23.22
21.92
20.19
34.44
Payable days
194.77
35.94
37.72
25.70
3.47
4.45
6.36
Cash Conversion Cycle
303.66
81.34
73.79
67.64
77.00
48.57
55.99
Total Debt/Equity
1.84
1.07
0.95
0.83
0.70
0.91
0.59
Interest Cover
-1.02
1.52
1.66
1.95
2.48
3.23
3.51

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.