Nifty
:
25461.00
Sensex
:
83432.89
55.70 (0.22%)
193.42 (0.23%)
Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

Silver Oak (India) Ltd.

Breweries & Distilleries

Rating :
56/99

BSE: 531635 | NSE: Not Listed

NSE BSE
161.00
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  163.6
  •  163.6
  •  155.5
  •  163.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3024
  •  479309
  •  163.6
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 61.02
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 66.74
  • N/A
  • 8.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.71%
  • 17.41%
  • 17.83%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -100.00
  • -100.00
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -0.52

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.09
  • -14.92
  • 8.84

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.27
  • 3.70
  • 5.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -17.21
  • -19.41
  • -0.56

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
0.00
0.01
-100.00%
1.20
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
0.38
1.12
-66.07%
1.34
0.37
262.16%
0.26
0.38
-31.58%
0.38
0.40
-5.00%
EBITDA
-0.38
-1.11
-
-0.14
-0.37
-
-0.26
-0.38
-
-0.38
-0.40
-
EBIDTM
0.00%
-18,550.00%
-12.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.19
1.55
-87.74%
0.45
0.11
309.09%
0.18
0.03
500.00%
0.18
0.01
1,700.00%
Interest
0.08
0.57
-85.96%
0.21
0.18
16.67%
0.19
0.18
5.56%
0.19
0.17
11.76%
Depreciation
0.02
0.17
-88.24%
0.06
0.05
20.00%
0.02
0.05
-60.00%
0.05
0.05
0.00%
PBT
-0.29
-0.30
-
0.04
-0.49
-
-0.29
-0.57
-
-0.43
-0.61
-
Tax
-0.01
0.00
-
0.10
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-0.28
-0.30
-
-0.06
-0.49
-
-0.29
-0.57
-
-0.43
-0.61
-
PATM
0.00%
-4,966.67%
-5.08%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-0.96
-0.64
-
-0.48
-1.14
-
-0.89
-1.28
-
-1.07
-1.32
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
1.20
0.01
0.02
0.01
1.51
0.02
6.06
26.12
21.71
Net Sales Growth
11,900.00%
-50.0%
100%
-99.34%
7450.0%
-99.67%
-76.80%
20.31%
 
Cost Of Goods Sold
1.24
0.00
0.00
0.00
0.00
0.01
0.88
0.10
0.66
Gross Profit
-0.04
0.01
0.02
0.01
1.51
0.01
5.18
26.02
21.05
GP Margin
-3.17%
100%
100%
100%
100%
50.0%
85.48%
99.62%
96.96%
Total Expenditure
2.36
1.49
1.70
1.62
3.04
1.95
8.82
38.37
21.14
Power & Fuel Cost
-
0.07
0.10
0.16
0.16
0.17
0.07
1.30
0.06
% Of Sales
-
700%
500%
1600%
10.60%
850.0%
1.16%
4.98%
0.28%
Employee Cost
-
0.47
0.47
0.44
0.49
0.44
0.69
0.68
0.04
% Of Sales
-
4700%
2350.0%
4400%
32.45%
2200%
11.39%
2.60%
0.18%
Manufacturing Exp.
-
0.03
0.70
0.31
1.66
0.02
4.24
32.11
13.93
% Of Sales
-
300%
3500%
3100%
109.93%
100%
69.97%
122.93%
64.16%
General & Admin Exp.
-
0.44
0.38
0.64
0.66
0.94
0.98
2.90
2.91
% Of Sales
-
4400%
1900%
6400%
43.71%
4700%
16.17%
11.10%
13.40%
Selling & Distn. Exp.
-
0.01
0.01
0.01
0.00
0.02
0.16
0.64
1.83
% Of Sales
-
100%
50.0%
100%
0%
100%
2.64%
2.45%
8.43%
Miscellaneous Exp.
-
0.47
0.03
0.05
0.07
0.34
1.81
0.63
1.71
% Of Sales
-
4700%
150.0%
500%
4.64%
1700%
29.87%
2.41%
7.88%
EBITDA
-1.16
-1.48
-1.68
-1.61
-1.53
-1.93
-2.76
-12.25
0.57
EBITDA Margin
-96.67%
-14800%
-8400%
-16100%
-101.32%
-9650.0%
-45.54%
-46.90%
2.63%
Other Income
1.00
1.63
1.23
1.13
1.39
1.10
1.08
5.48
7.15
Interest
0.67
0.75
0.68
0.59
0.65
0.60
0.44
0.51
0.72
Depreciation
0.15
0.22
0.19
0.19
0.19
0.17
0.11
0.14
0.11
PBT
-0.97
-0.82
-1.31
-1.26
-0.97
-1.59
-2.23
-7.42
6.88
Tax
0.09
0.09
0.00
0.03
0.48
0.03
0.14
-1.52
3.93
Tax Rate
-9.28%
-10.98%
0.00%
-2.80%
48.98%
-0.81%
-6.39%
20.49%
57.12%
PAT
-1.06
-1.18
-1.29
-1.14
0.34
-3.64
-2.19
-3.74
1.25
PAT before Minority Interest
-1.29
-0.91
-1.25
-1.10
0.50
-3.74
-2.34
-5.90
2.96
Minority Interest
-0.23
-0.27
-0.04
-0.04
-0.16
0.10
0.15
2.16
-1.71
PAT Margin
-88.33%
-11800%
-6450.0%
-11400%
22.52%
-18200%
-36.14%
-14.32%
5.76%
PAT Growth
0.00%
-
-
-
-
-
-
-
 
EPS
-2.79
-3.11
-3.39
-3.00
0.89
-9.58
-5.76
-9.84
3.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
7.45
8.60
8.90
10.04
11.66
15.30
17.49
21.48
Share Capital
3.79
3.79
3.79
3.79
3.79
3.79
3.79
3.79
Total Reserves
3.66
4.81
5.11
6.25
7.87
11.51
13.70
17.69
Non-Current Liabilities
-0.54
-0.60
-0.03
2.54
2.65
1.81
1.83
6.22
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.03
0.07
0.07
Unsecured Loans
0.00
0.00
0.00
2.50
2.50
2.50
2.50
6.50
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
11.72
11.07
9.37
9.21
9.55
9.16
9.54
33.91
Trade Payables
0.72
1.34
0.72
0.83
0.71
2.20
2.43
3.97
Other Current Liabilities
2.80
2.19
2.02
1.75
1.68
1.83
2.55
22.47
Short Term Borrowings
8.20
7.54
6.63
6.58
7.15
5.08
4.52
4.05
Short Term Provisions
0.00
0.00
0.00
0.04
0.01
0.04
0.04
3.42
Total Liabilities
28.46
28.63
27.18
30.68
32.59
35.10
37.85
72.92
Net Block
1.29
1.36
1.24
1.44
1.20
1.07
1.41
1.15
Gross Block
3.13
3.16
3.13
3.44
3.07
2.77
3.13
2.73
Accumulated Depreciation
1.84
1.81
1.90
2.00
1.88
1.71
1.72
1.58
Non Current Assets
13.22
13.51
11.23
15.04
10.75
10.44
14.35
2.44
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
10.06
10.03
8.45
8.45
9.05
8.45
11.86
0.00
Long Term Loans & Adv.
0.18
0.47
0.48
0.48
0.50
0.92
1.08
1.28
Other Non Current Assets
1.69
1.66
1.06
4.67
0.00
0.00
0.01
0.01
Current Assets
15.25
15.12
15.95
15.65
21.83
24.67
23.49
70.48
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.48
0.48
0.48
0.69
1.20
3.07
8.49
38.74
Sundry Debtors
1.05
0.79
0.83
0.84
1.35
1.84
2.70
3.15
Cash & Bank
3.55
6.03
6.11
4.57
4.49
6.93
5.24
17.82
Other Current Assets
10.16
1.90
1.74
0.82
14.81
12.83
7.05
10.77
Short Term Loans & Adv.
7.69
5.92
6.79
8.72
12.37
11.07
3.60
1.26
Net Current Assets
3.53
4.04
6.58
6.44
12.29
15.52
13.95
36.57
Total Assets
28.47
28.63
27.18
30.69
32.58
35.11
37.84
72.92

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
-1.36
-2.03
2.64
-3.21
0.47
4.25
3.15
0.00
PBT
-0.82
-1.25
-1.07
0.98
-3.72
-2.11
-7.42
0.00
Adjustment
-0.06
-0.30
-0.32
-2.53
-0.25
1.52
0.16
0.00
Changes in Working Capital
-0.48
-0.51
4.13
-1.21
4.46
4.97
12.72
0.00
Cash after chg. in Working capital
-1.36
-2.06
2.74
-2.77
0.50
4.38
5.46
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.04
-0.11
-0.45
-0.03
-0.13
-2.30
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
1.60
1.03
0.99
5.55
-3.99
-3.78
-5.78
0.00
Net Fixed Assets
-0.27
0.00
0.31
-0.43
0.00
0.16
-0.06
Net Investments
0.00
0.00
0.00
1.50
0.00
0.00
0.00
Others
1.87
1.03
0.68
4.48
-3.99
-3.94
-5.72
Cash from Financing Activity
-0.06
0.24
-3.04
-1.25
1.48
0.09
-3.94
0.00
Net Cash Inflow / Outflow
0.19
-0.76
0.58
1.09
-2.05
0.56
-6.57
0.00
Opening Cash & Equivalents
1.41
2.16
1.58
0.50
2.54
1.98
8.55
0.00
Closing Cash & Equivalent
1.59
1.41
2.16
1.58
0.50
2.54
1.98
0.00

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
19.66
22.70
23.47
26.49
30.76
40.38
46.14
56.66
ROA
-3.18%
-4.49%
-3.80%
1.58%
-11.06%
-6.41%
-10.65%
4.06%
ROE
-11.33%
-14.31%
-11.61%
4.60%
-27.78%
-14.25%
-30.28%
13.77%
ROCE
-0.43%
-3.61%
-2.75%
8.06%
-14.09%
-7.39%
-24.39%
23.69%
Fixed Asset Turnover
0.00
0.01
0.00
0.46
0.01
2.05
8.91
7.95
Receivable days
0.00
0.00
0.00
264.32
0.00
136.76
40.90
53.01
Inventory Days
0.00
8787.05
0.00
228.15
0.00
348.22
329.97
651.42
Payable days
0.00
0.00
0.00
0.00
0.00
156.60
33.08
89.36
Cash Conversion Cycle
0.00
8787.05
0.00
492.47
0.00
328.38
337.80
615.06
Total Debt/Equity
1.10
0.88
0.75
0.90
0.83
0.50
0.41
0.49
Interest Cover
-0.09
-0.84
-0.81
2.50
-5.21
-4.01
-13.64
10.58

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


No Latest News!

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.