Nifty

:

24270.85

Sensex

:

77763.91

95.15 (0.39%)
261.79 (0.34%)

Login

Nifty
Sensex

:
:

24270.85
77763.91

95.15 (0.39%)
261.79 (0.34%)

Solitaire Machine Tools Ltd.

Engineering - Industrial Equipments

Rating :

38/99

BSE: 522152 | NSE: Not Listed

Watchlist

NSE BSE

89.00

03-Jul-2026

Open
High
Low
Previous Close

86.66
89.88
85.42
86.66

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1692
150511
89.88
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

40.43
30.05
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

41.78
1.69%
2.01

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.39
7.03
-2.95

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-3.02
9.82
-0.45

PAT CAGR (%)

10 Years
5 Years
3 Years

-3.46
4.96
-9.14

P:E (Median)

8 Years
5 Years
3 Years

17.97
21.45
25.92

P:BV (Average)

8 Years
5 Years
3 Years

1.77
2.05
2.49

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.54
12.61
15.63

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 8.39 7.04 19.18% 3.59 6.82 -47.36% 5.00 3.79 31.93% 2.08 4.86 -57.20%
Expenses 7.06 6.25 12.96% 3.04 5.77 -47.31% 4.47 3.18 40.57% 2.01 4.23 -52.48%
EBITDA 1.32 0.80 65.00% 0.55 1.05 -47.62% 0.53 0.61 -13.11% 0.07 0.63 -88.89%
EBIDTM 15.76% 11.29% 15.36% 15.37% 10.68% 15.98% 3.45% 12.99%
Other Income 0.04 0.33 -87.88% 0.05 0.06 -16.67% 0.00 0.17 -100.00% 0.11 0.09 22.22%
Interest 0.08 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.26 0.15 73.33% 0.14 0.15 -6.67% 0.14 0.15 -6.67% 0.14 0.15 -6.67%
PBT 1.02 0.97 5.15% 0.46 0.96 -52.08% 0.39 0.63 -38.10% 0.04 0.58 -93.10%
Tax 0.35 0.26 34.62% 0.13 0.25 -48.00% 0.10 0.14 -28.57% 0.00 0.15 -100.00%
PAT 0.68 0.71 -4.23% 0.33 0.71 -53.52% 0.29 0.50 -42.00% 0.04 0.43 -90.70%
PATM 8.08% 10.10% 9.29% 10.39% 5.84% 13.07% 2.06% 8.86%
EPS 1.51 1.58 -4.43% 0.74 1.57 -52.87% 0.65 1.10 -40.91% 0.10 0.96 -89.58%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
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 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales - 19.07 22.50 20.86 18.67 13.58 17.16 12.26 15.60 16.36 18.34 Net Sales Growth - -15.24% 7.86% 11.73% 37.48% -20.86% 39.97% -21.41% -4.65% -10.80% Cost Of Goods Sold - 8.47 10.94 10.97 9.39 6.37 10.54 4.66 6.79 7.57 8.79 Gross Profit - 10.60 11.56 9.89 9.28 7.21 6.61 7.59 8.81 8.80 9.55 GP Margin - 55.58% 51.38% 47.41% 49.71% 53.09% 38.52% 61.91% 56.47% 53.79% 52.07% Total Expenditure - 16.45 19.39 18.18 16.18 11.94 15.56 10.27 12.75 13.31 14.78 Power & Fuel Cost - 0.28 0.27 0.24 0.21 0.21 0.17 0.19 0.20 0.19 0.20 % Of Sales - 1.47% 1.20% 1.15% 1.12% 1.55% 0.99% 1.55% 1.28% 1.16% 1.09% Employee Cost - 4.22 4.31 3.96 3.80 3.23 2.92 3.00 3.04 2.81 2.43 % Of Sales - 22.13% 19.16% 18.98% 20.35% 23.78% 17.02% 24.47% 19.49% 17.18% 13.25% Manufacturing Exp. - 1.44 1.29 1.07 0.80 0.99 0.83 1.00 1.19 1.30 1.53 % Of Sales - 7.55% 5.73% 5.13% 4.28% 7.29% 4.84% 8.16% 7.63% 7.95% 8.34% General & Admin Exp. - 1.35 1.40 1.05 0.94 0.71 0.67 0.88 0.90 0.89 0.85 % Of Sales - 7.08% 6.22% 5.03% 5.03% 5.23% 3.90% 7.18% 5.77% 5.44% 4.63% Selling & Distn. Exp. - 0.31 0.54 0.37 0.46 0.28 0.22 0.39 0.41 0.19 0.89 % Of Sales - 1.63% 2.40% 1.77% 2.46% 2.06% 1.28% 3.18% 2.63% 1.16% 4.85% Miscellaneous Exp. - 0.38 0.64 0.52 0.58 0.16 0.21 0.14 0.22 0.36 0.89 % Of Sales - 1.99% 2.84% 2.49% 3.11% 1.18% 1.22% 1.14% 1.41% 2.20% 0.49% EBITDA - 2.62 3.11 2.68 2.49 1.64 1.60 1.99 2.85 3.05 3.56 EBITDA Margin - 13.74% 13.82% 12.85% 13.34% 12.08% 9.32% 16.23% 18.27% 18.64% 19.41% Other Income - 0.09 0.66 0.43 0.33 0.30 0.86 0.33 0.29 0.42 0.32 Interest - 0.10 0.03 0.10 0.15 0.14 0.14 0.10 0.07 0.07 0.05 Depreciation - 0.69 0.59 0.56 0.56 0.57 0.65 1.19 0.98 0.91 0.76 PBT - 1.92 3.14 2.46 2.10 1.22 1.67 1.03 2.08 2.48 3.06 Tax - 0.57 0.80 0.65 0.51 0.36 0.25 0.37 0.78 0.57 1.14 Tax Rate - 29.69% 25.48% 26.42% 24.29% 25.53% 14.97% 35.92% 37.50% 22.98% 37.25% PAT - 1.35 2.35 1.80 1.60 1.06 1.42 0.66 1.30 1.91 1.92 PAT before Minority Interest - 1.35 2.35 1.80 1.60 1.06 1.42 0.66 1.30 1.91 1.92 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 7.08% 10.44% 8.63% 8.57% 7.81% 8.28% 5.38% 8.33% 11.67% 10.47% PAT Growth - -42.55% 30.56% 12.50% 50.94% -25.35% 115.15% -49.23% -31.94% -0.52% EPS - 3.00 5.22 4.00 3.56 2.36 3.16 1.47 2.89 4.24 4.27

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales - 15.60 16.36 18.34 15.65 10.79 Net Sales Growth - -4.65% -10.80% 17.19% 45.04% Cost Of Goods Sold - 6.79 7.57 8.79 8.75 4.29 Gross Profit - 8.81 8.80 9.55 6.91 6.51 GP Margin - 56.47% 53.79% 52.07% 44.15% 60.33% Total Expenditure - 12.80 13.34 14.79 13.42 8.74 Power & Fuel Cost - 0.20 0.19 0.20 0.21 0.20 % Of Sales - 1.28% 1.16% 1.09% 1.34% 1.85% Employee Cost - 3.09 2.83 2.43 1.91 1.46 % Of Sales - 19.81% 17.30% 13.25% 12.20% 13.53% Manufacturing Exp. - 1.19 1.30 1.53 1.21 1.17 % Of Sales - 7.63% 7.95% 8.34% 7.73% 10.84% General & Admin Exp. - 0.90 0.90 0.85 0.73 1.00 % Of Sales - 5.77% 5.50% 4.63% 4.66% 9.27% Selling & Distn. Exp. - 0.41 0.19 0.89 0.45 0.55 % Of Sales - 2.63% 1.16% 4.85% 2.88% 5.10% Miscellaneous Exp. - 0.22 0.36 0.09 0.17 0.08 % Of Sales - 1.41% 2.20% 0.49% 1.09% 0.74% EBITDA - 2.80 3.02 3.55 2.23 2.05 EBITDA Margin - 17.95% 18.46% 19.36% 14.25% 19.00% Other Income - 0.29 0.42 0.50 0.27 0.16 Interest - 0.07 0.07 0.05 0.09 0.13 Depreciation - 1.01 0.94 0.79 0.78 1.06 PBT - 2.00 2.43 3.22 1.63 1.03 Tax - 0.78 0.57 1.18 0.61 0.41 Tax Rate - 39.00% 23.46% 36.65% 37.65% 43.16% PAT - 1.22 1.86 2.04 1.01 0.54 PAT before Minority Interest - 1.22 1.86 2.04 1.01 0.54 Minority Interest - 0.00 0.00 0.00 0.00 0.00 PAT Margin - 7.82% 11.37% 11.12% 6.45% 5.00% PAT Growth - -34.41% -8.82% 101.98% 87.04% EPS - 2.71 4.13 4.53 2.24 1.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 20.11 19.61 18.04 17.02 15.91 15.28 14.22 14.23 13.55 12.31 Share Capital 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 4.54 Total Reserves 15.57 15.07 13.50 12.48 11.37 10.73 9.68 9.69 9.01 7.77 Non-Current Liabilities 3.10 4.60 2.04 0.36 0.88 1.59 1.53 0.53 0.53 0.65 Secured Loans 2.72 4.14 1.62 0.00 0.47 0.00 0.00 0.00 0.00 0.00 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 0.01 0.05 0.04 0.00 0.03 0.09 0.16 0.15 0.13 0.00 Current Liabilities 5.56 5.02 8.19 4.22 3.21 3.35 4.60 4.83 4.65 4.37 Trade Payables 1.69 1.44 1.58 1.52 1.75 1.09 1.12 1.79 2.13 1.75 Other Current Liabilities 2.26 1.94 5.45 2.00 1.44 2.20 3.18 2.71 2.40 2.41 Short Term Borrowings 1.42 1.42 0.42 0.53 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.18 0.22 0.74 0.17 0.02 0.06 0.29 0.33 0.12 0.22 Total Liabilities 28.77 29.23 28.27 21.60 20.00 20.22 20.35 19.59 18.73 17.33 Net Block 17.30 6.21 6.48 6.24 6.41 6.71 6.49 5.93 6.47 7.15 Gross Block 23.59 11.81 11.61 10.94 10.85 10.58 10.50 8.58 8.14 7.92 Accumulated Depreciation 6.29 5.60 5.13 4.70 4.44 3.87 4.00 2.65 1.67 0.76 Non Current Assets 17.36 17.32 14.22 10.51 9.54 6.81 6.60 6.28 6.93 7.42 Capital Work in Progress 0.00 10.35 5.72 1.72 0.04 0.00 0.00 0.00 0.20 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.16 0.16 0.16 Long Term Loans & Adv. 0.06 0.76 1.02 0.53 0.05 0.07 0.07 0.16 0.07 0.07 Other Non Current Assets 0.00 0.00 1.00 2.01 3.05 0.04 0.04 0.04 0.04 0.04 Current Assets 11.41 11.91 14.03 11.06 10.46 13.40 13.75 13.30 11.79 9.91 Current Investments 1.84 1.10 0.77 0.59 1.30 2.18 2.26 2.26 1.01 0.00 Inventories 5.43 4.31 5.48 5.52 6.66 4.81 9.48 6.39 4.96 3.65 Sundry Debtors 1.08 4.15 6.00 4.00 1.61 3.02 0.56 2.29 2.72 3.12 Cash & Bank 2.78 2.18 0.89 0.68 0.51 3.15 1.02 1.95 2.81 2.77 Other Current Assets 0.27 0.11 0.11 0.16 0.38 0.24 0.44 0.41 0.30 0.37 Short Term Loans & Adv. 0.24 0.07 0.78 0.10 0.29 0.17 0.08 0.10 0.09 0.09 Net Current Assets 5.85 6.89 5.84 6.84 7.25 10.05 9.15 8.48 7.15 5.53 Total Assets 28.77 29.23 28.25 21.57 20.00 20.21 20.35 19.58 18.72 17.33

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 14.21 13.61 12.42 10.76 10.25 Share Capital 4.54 4.54 4.54 4.41 4.41 Total Reserves 9.67 9.07 7.88 6.35 5.85 Non-Current Liabilities 0.55 0.56 0.68 0.81 0.87 Secured Loans 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.15 0.13 0.00 0.00 0.00 Current Liabilities 5.02 4.84 4.56 4.55 5.80 Trade Payables 1.79 2.32 1.94 1.11 1.06 Other Current Liabilities 2.90 2.40 2.41 2.57 2.85 Short Term Borrowings 0.00 0.00 0.00 0.08 1.08 Short Term Provisions 0.33 0.12 0.22 0.79 0.80 Total Liabilities 19.78 19.01 17.66 16.12 16.92 Net Block 6.19 6.76 7.47 6.70 7.31 Gross Block 8.93 8.49 8.26 17.62 17.35 Accumulated Depreciation 2.74 1.73 0.79 10.92 10.04 Non Current Assets 6.39 7.07 7.58 8.01 7.60 Capital Work in Progress 0.00 0.20 0.00 1.10 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.05 Long Term Loans & Adv. 0.16 0.08 0.07 0.18 0.21 Other Non Current Assets 0.04 0.04 0.04 0.04 0.04 Current Assets 13.39 11.94 10.08 8.11 9.32 Current Investments 2.26 1.01 0.00 0.00 0.00 Inventories 6.39 4.96 3.65 3.39 5.77 Sundry Debtors 2.29 2.72 3.12 2.04 1.51 Cash & Bank 2.04 2.95 2.98 2.28 1.69 Other Current Assets 0.41 0.21 0.28 0.07 0.35 Short Term Loans & Adv. 0.10 0.09 0.06 0.32 0.26 Net Current Assets 8.37 7.10 5.52 3.56 3.52 Total Assets 19.78 19.01 17.66 16.12 16.92

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 5.11 2.23 2.56 2.40 -0.71 2.37 0.99 1.15 2.03 1.84 PBT 1.92 3.14 2.46 2.10 1.41 1.63 1.02 2.07 2.50 2.87 Adjustment 0.85 0.19 0.24 0.69 0.36 -0.01 1.08 0.88 0.79 0.59 Changes in Working Capital 3.02 -0.44 0.54 0.15 -2.14 1.33 -0.55 -1.20 -0.59 -0.29 Cash after chg. in Working capital 5.79 2.89 3.24 2.94 -0.37 2.95 1.54 1.75 2.70 3.17 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.67 -0.66 -0.68 -0.54 -0.34 -0.57 -0.55 -0.60 -0.67 -1.33 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 -2.08 -4.69 -3.25 -1.62 0.39 -2.39 -0.53 -1.38 -1.28 -0.72 Net Fixed Assets -1.43 -4.83 -4.67 -1.77 -0.31 -0.08 -1.92 -0.24 -0.42 8.39 Net Investments -0.74 -0.33 -0.18 0.71 0.88 0.08 0.16 -1.25 -1.01 0.38 Others 0.09 0.47 1.60 -0.56 -0.18 -2.39 1.23 0.11 0.15 -9.49 Cash from Financing Activity -2.37 2.71 0.78 -0.59 0.02 -0.34 -0.62 -0.62 -0.71 -0.63 Net Cash Inflow / Outflow 0.66 0.24 0.08 0.19 -0.30 -0.36 -0.16 -0.86 0.04 0.49 Opening Cash & Equivalents 0.66 0.41 0.34 0.15 0.45 0.80 0.97 2.81 2.77 2.28 Closing Cash & Equivalent 1.32 0.66 0.41 0.34 0.15 0.45 0.80 1.95 2.81 2.77

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 1.09 1.95 1.66 3.12 -0.22 PBT 1.99 2.44 3.03 1.01 0.61 Adjustment 0.90 0.80 0.44 1.33 1.40 Changes in Working Capital -1.20 -0.58 -0.48 1.55 -1.83 Cash after chg. in Working capital 1.70 2.66 2.99 3.89 0.18 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.60 -0.71 -1.33 -0.76 -0.40 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -1.38 -1.25 -0.34 -1.06 0.03 Net Fixed Assets -0.24 -0.42 8.39 -1.39 Net Investments -1.25 -1.01 0.38 0.00 Others 0.11 0.18 -9.11 0.33 Cash from Financing Activity -0.62 -0.73 -0.63 -1.47 -0.52 Net Cash Inflow / Outflow -0.91 -0.03 0.69 0.59 -0.71 Opening Cash & Equivalents 2.95 2.98 2.28 1.69 2.41 Closing Cash & Equivalent 2.04 2.95 2.98 2.28 1.69

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 44.27 43.18 39.73 37.47 35.03 33.63 31.32 31.33 29.83 27.10 ROA 4.64% 8.16% 7.24% 7.67% 5.25% 6.99% 3.31% 6.78% 10.59% 11.47% ROE 6.77% 12.46% 10.29% 9.69% 6.77% 9.61% 4.64% 9.34% 14.77% 16.50% ROCE 8.19% 14.04% 13.58% 13.32% 9.79% 12.27% 7.93% 15.51% 19.79% 26.72% Fixed Asset Turnover 1.08 1.92 1.85 1.71 1.27 1.63 1.29 1.86 2.06 1.68 Receivable days 50.09 82.33 87.52 54.91 62.24 38.06 42.45 58.57 64.40 48.35 Inventory Days 93.23 79.36 96.21 119.02 154.14 152.00 236.27 132.82 95.10 66.06 Payable days 67.47 50.26 51.52 63.55 81.31 38.28 50.82 58.26 54.75 35.72 Cash Conversion Cycle 75.84 111.43 132.22 110.38 135.07 151.78 227.90 133.13 104.75 78.69 Total Debt/Equity 0.21 0.28 0.11 0.03 0.03 0.00 0.00 0.00 0.00 0.00 Interest Cover 19.40 92.34 26.61 14.60 11.06 12.71 11.64 28.91 34.76 59.84

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

Top Investors:

investor education and protection fund authority ministry of corporate affairs

aditya pankaj shah

jayendra shrikant kulkarni

Annual Reports:

News Update:

Solitaire Machine - Quarterly Results
10th May 2026, 00:00 AM

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.

Feedback