Nifty
:
14433.70
Sensex
:
49034.67
-161.90 (-1.11%)
-549.49 (-1.11%)
Nifty
Sensex
:
:
14433.70
49034.67
-161.90 (-1.11%)
-549.49 (-1.11%)

Solitaire Machine Tools Ltd.

Engineering - Industrial Equipments

Rating :
N/A

BSE: 522152 | NSE: Not Listed

NSE BSE
26.60
15-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  27.00
  •  27.00
  •  25.00
  •  25.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12
  •  0.05
  •  32.00
  •  15.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12.08
  • 46.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11.07
  • 2.82%
  • 0.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.31%
  • 1.18%
  • 50.33%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.18%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.53
  • -4.77
  • -9.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.35
  • -2.43
  • -8.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.53
  • -9.55
  • -29.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.92
  • 12.41
  • 11.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.69
  • 0.69
  • 0.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.31
  • 4.72
  • 4.52

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
0.00
2.77
-100.00%
0.00
4.68
-100.00%
0.00
0.00
0
2.75
1.88
46.28%
Expenses
0.00
2.26
-100.00%
0.00
3.87
-100.00%
0.00
0.00
0
2.14
1.49
43.62%
EBITDA
0.00
0.51
-100.00%
0.00
0.81
-100.00%
0.00
0.00
0
0.61
0.38
60.53%
EBIDTM
0.00%
18.27%
0.00%
17.22%
0.00%
0.00%
19.83%
18.32%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.01
-100.00%
0.00
0.00
0
0.01
0.01
0.00%
Depreciation
0.00
0.31
-100.00%
0.00
0.31
-100.00%
0.00
0.00
0
0.27
0.26
3.85%
PBT
0.00
0.20
-100.00%
0.00
0.49
-100.00%
0.00
0.00
0
0.33
0.12
175.00%
Tax
0.00
0.05
-100.00%
0.00
0.11
-100.00%
0.00
0.00
0
0.11
0.03
266.67%
PAT
0.00
0.14
-100.00%
0.00
0.37
-100.00%
0.00
0.00
0
0.22
0.09
144.44%
PATM
0.00%
5.23%
0.00%
7.98%
0.00%
0.00%
7.29%
4.27%
EPS
0.00
0.32
-100.00%
0.00
0.82
-100.00%
0.00
0.00
0
0.49
0.20
145.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 05
Net Sales
-
15.60
16.36
18.34
15.65
10.79
9.23
5.92
Net Sales Growth
-
-4.65%
-10.80%
17.19%
45.04%
16.90%
55.91%
 
Cost Of Goods Sold
-
6.79
7.57
8.79
8.75
4.29
4.24
2.68
Gross Profit
-
8.81
8.80
9.55
6.91
6.51
4.99
3.24
GP Margin
-
56.47%
53.79%
52.07%
44.15%
60.33%
54.06%
54.73%
Total Expenditure
-
12.80
13.34
14.79
13.42
8.74
8.07
4.43
Power & Fuel Cost
-
0.20
0.19
0.20
0.21
0.20
0.19
0.14
% Of Sales
-
1.28%
1.16%
1.09%
1.34%
1.85%
2.06%
2.36%
Employee Cost
-
3.09
2.83
2.43
1.91
1.46
1.27
0.43
% Of Sales
-
19.81%
17.30%
13.25%
12.20%
13.53%
13.76%
7.26%
Manufacturing Exp.
-
1.19
1.30
1.53
1.21
1.17
0.85
0.27
% Of Sales
-
7.63%
7.95%
8.34%
7.73%
10.84%
9.21%
4.56%
General & Admin Exp.
-
0.90
0.90
0.85
0.73
1.00
0.96
0.45
% Of Sales
-
5.77%
5.50%
4.63%
4.66%
9.27%
10.40%
7.60%
Selling & Distn. Exp.
-
0.41
0.19
0.89
0.45
0.55
0.48
0.38
% Of Sales
-
2.63%
1.16%
4.85%
2.88%
5.10%
5.20%
6.42%
Miscellaneous Exp.
-
0.22
0.36
0.09
0.17
0.08
0.09
0.08
% Of Sales
-
1.41%
2.20%
0.49%
1.09%
0.74%
0.98%
1.35%
EBITDA
-
2.80
3.02
3.55
2.23
2.05
1.16
1.49
EBITDA Margin
-
17.95%
18.46%
19.36%
14.25%
19.00%
12.57%
25.17%
Other Income
-
0.29
0.42
0.50
0.27
0.16
0.21
0.04
Interest
-
0.07
0.07
0.05
0.09
0.13
0.07
0.07
Depreciation
-
1.01
0.94
0.79
0.78
1.06
0.70
0.37
PBT
-
2.00
2.43
3.22
1.63
1.03
0.60
1.09
Tax
-
0.78
0.57
1.18
0.61
0.41
0.22
0.53
Tax Rate
-
39.00%
23.46%
36.65%
37.65%
43.16%
39.29%
48.62%
PAT
-
1.22
1.86
2.04
1.01
0.54
0.34
0.56
PAT before Minority Interest
-
1.22
1.86
2.04
1.01
0.54
0.34
0.56
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
7.82%
11.37%
11.12%
6.45%
5.00%
3.68%
9.46%
PAT Growth
-
-34.41%
-8.82%
101.98%
87.04%
58.82%
-39.29%
 
EPS
-
2.71
4.13
4.53
2.24
1.20
0.76
1.24

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 05
Shareholder's Funds
14.21
13.61
12.42
10.76
10.25
10.35
6.03
Share Capital
4.54
4.54
4.54
4.41
4.41
4.41
4.40
Total Reserves
9.67
9.07
7.88
6.35
5.85
5.95
1.63
Non-Current Liabilities
0.55
0.56
0.68
0.81
0.87
1.12
2.33
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
1.27
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.08
Long Term Provisions
0.15
0.13
0.00
0.00
0.00
0.00
0.00
Current Liabilities
5.02
4.84
4.56
4.55
5.80
5.45
1.71
Trade Payables
1.79
2.32
1.94
1.11
1.06
1.37
0.46
Other Current Liabilities
2.90
2.40
2.41
2.57
2.85
2.50
0.38
Short Term Borrowings
0.00
0.00
0.00
0.08
1.08
1.26
0.00
Short Term Provisions
0.33
0.12
0.22
0.79
0.80
0.31
0.86
Total Liabilities
19.78
19.01
17.66
16.12
16.92
16.92
10.07
Net Block
6.19
6.76
7.47
6.70
7.31
8.09
5.40
Gross Block
8.93
8.49
8.26
17.62
17.35
16.70
7.96
Accumulated Depreciation
2.74
1.73
0.79
10.92
10.04
8.61
2.56
Non Current Assets
6.39
7.07
7.58
8.01
7.60
8.88
5.67
Capital Work in Progress
0.00
0.20
0.00
1.10
0.00
0.44
0.27
Non Current Investment
0.00
0.00
0.00
0.00
0.05
0.05
0.00
Long Term Loans & Adv.
0.16
0.08
0.07
0.18
0.21
0.26
0.00
Other Non Current Assets
0.04
0.04
0.04
0.04
0.04
0.04
0.00
Current Assets
13.39
11.94
10.08
8.11
9.32
8.05
4.40
Current Investments
2.26
1.01
0.00
0.00
0.00
0.00
0.15
Inventories
6.39
4.96
3.65
3.39
5.77
4.02
1.13
Sundry Debtors
2.29
2.72
3.12
2.04
1.51
1.20
0.45
Cash & Bank
2.04
2.95
2.98
2.28
1.69
2.41
1.89
Other Current Assets
0.41
0.21
0.28
0.07
0.35
0.43
0.79
Short Term Loans & Adv.
0.10
0.09
0.06
0.32
0.26
0.28
0.75
Net Current Assets
8.37
7.10
5.52
3.56
3.52
2.60
2.69
Total Assets
19.78
19.01
17.66
16.12
16.92
16.93
10.07

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 05
Cash From Operating Activity
1.09
1.95
1.66
3.12
-0.22
1.24
1.31
PBT
1.99
2.44
3.03
1.01
0.61
0.35
0.56
Adjustment
0.90
0.80
0.44
1.33
1.40
0.79
0.88
Changes in Working Capital
-1.20
-0.58
-0.48
1.55
-1.83
0.27
0.12
Cash after chg. in Working capital
1.70
2.66
2.99
3.89
0.18
1.41
1.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.60
-0.71
-1.33
-0.76
-0.40
-0.17
-0.26
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
-1.38
-1.25
-0.34
-1.06
0.03
-0.57
-0.95
Net Fixed Assets
-0.24
-0.42
8.39
-1.39
-0.13
-6.59
Net Investments
-1.25
-1.01
0.38
0.00
0.00
-0.28
Others
0.11
0.18
-9.11
0.33
0.16
6.30
Cash from Financing Activity
-0.62
-0.73
-0.63
-1.47
-0.52
0.37
0.51
Net Cash Inflow / Outflow
-0.91
-0.03
0.69
0.59
-0.71
1.04
0.87
Opening Cash & Equivalents
2.95
2.98
2.28
1.69
2.41
1.37
1.02
Closing Cash & Equivalent
2.04
2.95
2.98
2.28
1.69
2.41
1.89

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 05
Book Value (Rs.)
31.29
29.97
27.35
24.41
23.26
23.49
13.70
ROA
6.28%
10.13%
12.06%
6.11%
3.19%
2.49%
6.01%
ROE
8.75%
14.27%
17.57%
9.61%
5.23%
4.11%
9.57%
ROCE
14.89%
19.23%
28.09%
15.43%
9.40%
6.69%
16.99%
Fixed Asset Turnover
1.79
1.97
1.50
0.96
0.67
0.80
0.87
Receivable days
58.57
64.40
48.35
38.66
43.37
30.74
24.83
Inventory Days
132.83
95.10
66.06
99.80
156.77
95.74
68.45
Payable days
60.71
59.85
38.01
29.75
46.18
43.08
41.31
Cash Conversion Cycle
130.68
99.64
76.40
108.71
153.96
83.40
51.96
Total Debt/Equity
0.00
0.00
0.00
0.01
0.11
0.12
0.22
Interest Cover
27.73
33.98
62.72
18.86
8.60
8.51
16.73

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Solitaire Machine - Quarterly Results
    7th Nov 2020, 12:38 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.