Nifty
:
15886.25
Sensex
:
52815.71
74.40 (0.47%)
264.18 (0.50%)
Nifty
Sensex
:
:
15886.25
52815.71
74.40 (0.47%)
264.18 (0.50%)

Salora International Ltd.

Trading

Rating :
55/99

BSE: 500370 | NSE: SALORAINTL

NSE BSE
48.95
14-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  49.00
  •  53.75
  •  48.65
  •  51.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45
  •  28.61
  •  53.90
  •  9.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 43.11
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 107.71
  • N/A
  • 0.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.72%
  • 0.00%
  • 18.03%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 15.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.50
  • -11.59
  • 9.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.38
  • -
  • -10.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.02
  • 73.15
  • 10.45

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.42
  • 0.42
  • 0.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.35
  • 0.72
  • 7.30

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
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

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
175.91
127.58
320.83
308.91
292.89
393.15
390.31
413.18
510.52
529.27
Net Sales Growth
-
37.88%
-60.23%
3.86%
5.47%
-25.50%
0.73%
-5.54%
-19.07%
-3.54%
 
Cost Of Goods Sold
-
162.22
112.39
291.41
274.32
257.62
360.82
352.89
380.35
468.08
482.03
Gross Profit
-
13.69
15.19
29.42
34.58
35.27
32.33
37.41
32.83
42.43
47.24
GP Margin
-
7.78%
11.91%
9.17%
11.19%
12.04%
8.22%
9.58%
7.95%
8.31%
8.93%
Total Expenditure
-
174.61
134.30
317.06
301.41
285.08
387.80
379.79
411.41
515.34
530.38
Power & Fuel Cost
-
0.51
0.65
0.76
0.91
0.90
1.00
0.90
0.87
1.43
1.43
% Of Sales
-
0.29%
0.51%
0.24%
0.29%
0.31%
0.25%
0.23%
0.21%
0.28%
0.27%
Employee Cost
-
5.01
8.84
9.75
9.97
9.66
9.65
11.00
13.70
19.35
18.60
% Of Sales
-
2.85%
6.93%
3.04%
3.23%
3.30%
2.45%
2.82%
3.32%
3.79%
3.51%
Manufacturing Exp.
-
1.07
1.15
1.55
1.56
1.51
1.61
1.46
1.77
2.36
2.40
% Of Sales
-
0.61%
0.90%
0.48%
0.51%
0.52%
0.41%
0.37%
0.43%
0.46%
0.45%
General & Admin Exp.
-
1.84
2.66
3.46
4.25
3.84
3.41
3.94
4.64
7.65
8.30
% Of Sales
-
1.05%
2.08%
1.08%
1.38%
1.31%
0.87%
1.01%
1.12%
1.50%
1.57%
Selling & Distn. Exp.
-
3.02
2.40
7.44
6.30
9.02
5.04
6.43
6.29
6.51
9.70
% Of Sales
-
1.72%
1.88%
2.32%
2.04%
3.08%
1.28%
1.65%
1.52%
1.28%
1.83%
Miscellaneous Exp.
-
0.92
6.22
2.69
4.09
2.53
6.27
3.16
3.79
9.95
9.70
% Of Sales
-
0.52%
4.88%
0.84%
1.32%
0.86%
1.59%
0.81%
0.92%
1.95%
1.50%
EBITDA
-
1.30
-6.72
3.77
7.50
7.81
5.35
10.52
1.77
-4.82
-1.11
EBITDA Margin
-
0.74%
-5.27%
1.18%
2.43%
2.67%
1.36%
2.70%
0.43%
-0.94%
-0.21%
Other Income
-
4.93
1.27
3.15
0.60
1.14
6.66
2.38
2.49
4.67
4.00
Interest
-
7.43
6.82
7.04
6.53
6.00
7.22
8.10
9.86
8.44
6.97
Depreciation
-
2.24
2.42
2.53
2.85
3.60
3.77
3.98
3.87
4.14
4.52
PBT
-
-3.43
-14.69
-2.65
-1.27
-0.65
1.03
0.81
-9.48
-12.74
-8.61
Tax
-
1.78
-4.26
-0.37
-0.51
-0.19
-0.52
-1.69
-2.79
-3.58
-3.44
Tax Rate
-
-51.90%
29.00%
13.96%
40.16%
29.23%
-50.49%
-208.64%
25.86%
28.10%
39.95%
PAT
-
-5.14
-10.35
-2.17
-0.74
-0.29
1.54
2.53
-7.94
-9.11
-5.33
PAT before Minority Interest
-
-5.21
-10.43
-2.28
-0.76
-0.46
1.55
2.50
-7.99
-9.16
-5.17
Minority Interest
-
0.07
0.08
0.11
0.02
0.17
-0.01
0.03
0.05
0.05
-0.16
PAT Margin
-
-2.92%
-8.11%
-0.68%
-0.24%
-0.10%
0.39%
0.65%
-1.92%
-1.78%
-1.01%
PAT Growth
-
-
-
-
-
-
-39.13%
-
-
-
 
EPS
-
-5.84
-11.76
-2.47
-0.84
-0.33
1.75
2.88
-9.02
-10.35
-6.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
65.78
70.99
81.33
111.54
112.32
113.47
114.98
112.45
120.39
129.50
Share Capital
8.81
8.81
8.81
8.81
8.81
8.81
8.81
8.81
8.81
8.81
Total Reserves
56.96
62.17
72.52
102.72
103.51
104.65
106.16
103.63
111.57
120.68
Non-Current Liabilities
-1.54
-9.99
-6.39
5.92
6.91
8.49
10.55
10.35
9.20
63.66
Secured Loans
0.07
0.24
0.53
0.78
0.84
0.91
0.20
0.09
0.58
54.92
Unsecured Loans
16.42
9.55
8.55
7.20
7.20
8.10
9.95
8.56
4.09
2.00
Long Term Provisions
0.18
0.18
0.25
0.17
0.18
0.19
0.19
0.22
0.29
0.00
Current Liabilities
94.05
67.02
75.83
77.39
60.06
64.53
80.05
114.89
94.36
90.88
Trade Payables
39.24
14.23
24.24
40.15
14.84
20.89
38.55
61.07
38.52
84.71
Other Current Liabilities
2.81
3.28
3.76
4.00
6.46
3.59
7.88
5.97
13.54
5.77
Short Term Borrowings
51.47
49.06
47.77
32.34
37.95
39.15
32.68
46.56
40.54
0.00
Short Term Provisions
0.52
0.45
0.06
0.89
0.80
0.89
0.94
1.30
1.76
0.40
Total Liabilities
158.49
128.29
151.12
195.41
179.83
187.20
206.88
239.02
225.34
285.47
Net Block
22.53
24.98
26.99
29.76
31.41
35.68
38.12
41.18
45.03
49.72
Gross Block
90.01
95.74
95.68
96.58
96.84
96.24
95.36
100.65
101.06
104.67
Accumulated Depreciation
67.48
70.76
68.69
66.82
65.43
60.56
57.23
59.47
56.02
54.95
Non Current Assets
48.30
46.54
47.23
55.35
40.49
44.26
52.66
60.08
62.01
51.90
Capital Work in Progress
0.00
0.03
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.20
Non Current Investment
0.04
0.04
0.04
0.05
0.05
0.11
1.32
1.72
1.72
1.97
Long Term Loans & Adv.
25.29
21.03
19.69
23.00
9.03
3.31
6.58
6.89
7.04
0.00
Other Non Current Assets
0.43
0.46
0.48
2.55
0.00
5.16
6.64
10.28
8.21
0.00
Current Assets
110.19
81.75
103.90
140.06
139.35
142.94
154.22
178.94
163.32
233.48
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
54.46
56.62
50.25
48.15
39.93
39.58
38.50
45.61
55.30
93.67
Sundry Debtors
46.21
16.09
45.08
65.56
72.63
73.40
79.56
99.40
69.43
95.81
Cash & Bank
0.22
0.32
0.62
2.18
2.16
2.47
1.75
6.02
6.50
2.56
Other Current Assets
9.29
0.21
0.00
2.04
24.63
27.49
34.41
27.90
32.09
41.45
Short Term Loans & Adv.
8.87
8.51
7.95
22.14
23.54
25.82
30.16
24.06
19.97
40.46
Net Current Assets
16.14
14.73
28.06
62.67
79.29
78.41
74.17
64.05
68.96
142.60
Total Assets
158.49
128.29
151.13
195.41
179.84
187.20
206.88
239.02
225.33
285.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-2.91
4.41
-11.29
12.14
6.91
-1.31
15.79
2.57
13.24
41.82
PBT
-3.43
-14.69
-2.65
-1.27
-0.65
1.03
0.81
-10.78
-12.74
-8.61
Adjustment
4.14
12.53
9.72
8.53
8.60
6.71
10.54
9.72
9.51
10.13
Changes in Working Capital
-3.60
6.61
-18.21
5.03
-1.29
-9.08
4.59
2.40
11.59
40.57
Cash after chg. in Working capital
-2.90
4.45
-11.15
12.29
6.65
-1.34
15.93
1.34
8.35
42.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.01
-0.04
-0.13
-0.15
0.26
0.04
-0.15
1.24
4.89
-0.28
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
0.23
-0.34
-0.22
-1.19
-0.50
2.79
-0.90
-0.05
0.89
-0.78
Net Fixed Assets
4.54
0.93
0.88
0.25
-0.60
-0.97
5.29
0.41
3.92
-0.41
Net Investments
0.00
0.00
0.00
0.00
0.06
4.25
0.40
0.00
0.00
0.00
Others
-4.31
-1.27
-1.10
-1.44
0.04
-0.49
-6.59
-0.46
-3.03
-0.37
Cash from Financing Activity
2.56
-4.11
11.37
-10.65
-7.44
-0.63
-14.94
-3.25
-14.60
-41.56
Net Cash Inflow / Outflow
-0.12
-0.05
-0.13
0.30
-1.03
0.85
-0.05
-0.73
-0.47
-0.53
Opening Cash & Equivalents
0.23
0.28
0.41
0.13
1.16
0.31
0.36
1.09
1.55
2.08
Closing Cash & Equivalent
0.11
0.23
0.28
0.43
0.13
1.16
0.31
0.36
1.09
1.55

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
74.68
80.59
92.34
126.64
127.53
128.83
130.54
127.67
136.68
146.91
ROA
-3.63%
-7.47%
-1.32%
-0.41%
-0.25%
0.79%
1.12%
-3.44%
-3.59%
-1.76%
ROE
-7.62%
-13.70%
-2.36%
-0.68%
-0.41%
1.36%
2.20%
-6.87%
-7.33%
-3.92%
ROCE
3.03%
-5.85%
3.02%
3.38%
3.34%
5.16%
5.47%
-0.54%
-2.39%
-0.80%
Fixed Asset Turnover
1.89
1.34
3.37
3.23
3.07
4.15
4.02
4.12
5.05
5.12
Receivable days
64.63
87.13
62.35
80.82
89.97
70.20
82.90
74.15
58.01
68.73
Inventory Days
115.24
152.22
55.46
51.51
48.99
35.84
38.97
44.32
52.29
66.69
Payable days
55.33
53.29
37.15
33.39
22.95
28.33
49.04
45.48
48.24
49.92
Cash Conversion Cycle
124.54
186.06
80.66
98.93
116.01
77.70
72.83
73.00
62.06
85.50
Total Debt/Equity
1.04
0.83
0.70
0.37
0.41
0.43
0.37
0.49
0.44
0.44
Interest Cover
0.54
-1.15
0.62
0.81
0.89
1.14
1.10
-0.09
-0.51
-0.24

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Salora International gets nod to sell property in Uttar Pradesh
    9th Apr 2021, 10:00 AM

    The potential sale will have no adverse impact on the operations of the company

    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.