Nifty
:
11075.90
Sensex
:
37104.39
93.10 (0.85%)
-209.45 (-0.56%)
Nifty
Sensex
:
:
11075.90
37104.39
93.10 (0.85%)
-209.45 (-0.56%)

Salora International Ltd.

Trading

Rating :
N/A

BSE: 500370 | NSE: SALORAINTL

NSE BSE
Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8.25
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 67.07
  • N/A
  • 0.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.72%
  • 11.63%
  • 17.31%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.82
  • -20.25
  • -25.82

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.05
  • -
  • 126.06

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.30
  • 0.36
  • 0.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.54
  • 3.86
  • 0.33

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
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

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
127.58
320.83
308.91
292.89
393.15
390.31
413.18
510.52
529.27
718.90
Net Sales Growth
-
-60.23%
3.86%
5.47%
-25.50%
0.73%
-5.54%
-19.07%
-3.54%
-26.38%
 
Cost Of Goods Sold
-
112.39
291.41
274.32
257.62
360.82
352.89
380.35
468.08
482.03
645.54
Gross Profit
-
15.19
29.42
34.58
35.27
32.33
37.41
32.83
42.43
47.24
73.36
GP Margin
-
11.91%
9.17%
11.19%
12.04%
8.22%
9.58%
7.95%
8.31%
8.93%
10.20%
Total Expenditure
-
134.30
317.06
301.41
285.08
387.80
379.79
411.41
515.34
530.38
703.28
Power & Fuel Cost
-
0.65
0.76
0.91
0.90
1.00
0.90
0.87
1.43
1.43
1.54
% Of Sales
-
0.51%
0.24%
0.29%
0.31%
0.25%
0.23%
0.21%
0.28%
0.27%
0.21%
Employee Cost
-
8.84
9.75
9.97
9.66
9.65
11.00
13.70
19.35
18.60
19.16
% Of Sales
-
6.93%
3.04%
3.23%
3.30%
2.45%
2.82%
3.32%
3.79%
3.51%
2.67%
Manufacturing Exp.
-
1.29
1.55
1.56
1.51
1.61
1.46
1.77
2.36
2.40
2.91
% Of Sales
-
1.01%
0.48%
0.51%
0.52%
0.41%
0.37%
0.43%
0.46%
0.45%
0.40%
General & Admin Exp.
-
2.52
3.46
4.25
3.84
3.41
3.94
4.64
7.65
8.30
8.49
% Of Sales
-
1.98%
1.08%
1.38%
1.31%
0.87%
1.01%
1.12%
1.50%
1.57%
1.18%
Selling & Distn. Exp.
-
2.40
7.44
6.30
9.02
5.04
6.43
6.29
6.51
9.70
16.83
% Of Sales
-
1.88%
2.32%
2.04%
3.08%
1.28%
1.65%
1.52%
1.28%
1.83%
2.34%
Miscellaneous Exp.
-
6.22
2.69
4.09
2.53
6.27
3.16
3.79
9.95
7.94
16.83
% Of Sales
-
4.88%
0.84%
1.32%
0.86%
1.59%
0.81%
0.92%
1.95%
1.50%
1.23%
EBITDA
-
-6.72
3.77
7.50
7.81
5.35
10.52
1.77
-4.82
-1.11
15.62
EBITDA Margin
-
-5.27%
1.18%
2.43%
2.67%
1.36%
2.70%
0.43%
-0.94%
-0.21%
2.17%
Other Income
-
1.27
3.15
0.60
1.14
6.66
2.38
2.49
4.67
4.00
1.00
Interest
-
6.82
7.04
6.53
6.00
7.22
8.10
9.86
8.44
6.97
10.63
Depreciation
-
2.42
2.53
2.85
3.60
3.77
3.98
3.87
4.14
4.52
5.44
PBT
-
-14.69
-2.65
-1.27
-0.65
1.03
0.81
-9.48
-12.74
-8.61
0.55
Tax
-
-4.26
-0.37
-0.51
-0.19
-0.52
-1.69
-2.79
-3.58
-3.44
0.43
Tax Rate
-
29.00%
13.96%
40.16%
29.23%
-50.49%
-208.64%
25.86%
28.10%
39.95%
78.18%
PAT
-
-10.35
-2.17
-0.74
-0.29
1.54
2.53
-7.94
-9.11
-5.33
0.09
PAT before Minority Interest
-
-10.43
-2.28
-0.76
-0.46
1.55
2.50
-7.99
-9.16
-5.17
0.12
Minority Interest
-
0.08
0.11
0.02
0.17
-0.01
0.03
0.05
0.05
-0.16
-0.03
PAT Margin
-
-8.11%
-0.68%
-0.24%
-0.10%
0.39%
0.65%
-1.92%
-1.78%
-1.01%
0.01%
PAT Growth
-
-
-
-
-
-39.13%
-
-
-
-
 
Unadjusted EPS
-
-11.84
-2.59
-0.84
-0.33
1.76
2.87
-9.01
-10.34
-5.87
0.14

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
70.99
81.33
111.54
112.32
113.47
114.98
112.45
120.39
129.50
134.83
Share Capital
8.81
8.81
8.81
8.81
8.81
8.81
8.81
8.81
8.81
8.81
Total Reserves
62.17
72.52
102.72
103.51
104.65
106.16
103.63
111.57
120.68
126.01
Non-Current Liabilities
-9.99
-6.39
5.92
6.91
8.49
10.55
10.35
9.20
63.66
97.30
Secured Loans
0.24
0.53
0.78
0.84
0.91
0.20
0.09
0.58
54.92
86.93
Unsecured Loans
9.55
8.55
7.20
7.20
8.10
9.95
8.56
4.09
2.00
0.00
Long Term Provisions
0.18
0.25
0.17
0.18
0.19
0.19
0.22
0.29
0.00
0.00
Current Liabilities
67.02
75.83
77.39
60.06
64.53
80.05
114.89
94.36
90.88
68.96
Trade Payables
14.11
24.24
40.15
14.84
20.89
38.55
61.07
38.52
84.71
58.31
Other Current Liabilities
3.40
3.76
4.00
6.46
3.59
7.88
5.97
13.54
5.77
9.19
Short Term Borrowings
49.06
47.77
32.34
37.95
39.15
32.68
46.56
40.54
0.00
0.00
Short Term Provisions
0.45
0.06
0.89
0.80
0.89
0.94
1.30
1.76
0.40
1.46
Total Liabilities
128.29
151.12
195.41
179.83
187.20
206.88
239.02
225.34
285.47
302.37
Net Block
24.98
26.99
29.76
31.41
35.68
38.12
41.18
45.03
49.72
53.64
Gross Block
95.74
95.68
96.58
96.84
96.24
95.36
100.65
101.06
104.67
104.45
Accumulated Depreciation
70.76
68.69
66.82
65.43
60.56
57.23
59.47
56.02
54.95
50.82
Non Current Assets
46.54
47.23
55.35
40.49
44.26
52.66
60.08
62.01
51.90
55.61
Capital Work in Progress
0.03
0.02
0.00
0.00
0.00
0.00
0.00
0.00
0.20
0.00
Non Current Investment
0.04
0.04
0.05
0.05
0.11
1.32
1.72
1.72
1.97
1.97
Long Term Loans & Adv.
21.03
19.69
23.00
9.03
3.31
6.58
6.89
7.04
0.00
0.00
Other Non Current Assets
0.46
0.48
2.55
0.00
5.16
6.64
10.28
8.21
0.00
0.00
Current Assets
81.75
103.90
140.06
139.35
142.94
154.22
178.94
163.32
233.48
246.55
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
56.62
50.25
48.15
39.93
39.58
38.50
45.61
55.30
93.67
101.92
Sundry Debtors
16.09
45.08
65.56
72.63
73.40
79.56
99.40
69.43
95.81
105.75
Cash & Bank
0.32
0.62
2.18
2.16
2.47
1.75
6.02
6.50
2.56
2.95
Other Current Assets
8.73
0.00
2.04
1.09
27.49
34.41
27.90
32.09
41.45
35.93
Short Term Loans & Adv.
8.69
7.95
22.14
23.54
25.82
30.16
24.06
19.97
40.46
34.34
Net Current Assets
14.73
28.06
62.67
79.29
78.41
74.17
64.05
68.96
142.60
177.59
Total Assets
128.29
151.13
195.41
179.84
187.20
206.88
239.02
225.33
285.48
302.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
4.41
-11.29
12.14
6.91
-1.31
15.79
2.57
13.24
41.82
13.43
PBT
-14.69
-2.65
-1.27
-0.65
1.03
0.81
-10.78
-12.74
-8.61
0.55
Adjustment
12.53
9.72
8.53
8.60
6.71
10.54
9.72
9.51
10.13
14.65
Changes in Working Capital
6.61
-18.21
5.03
-1.29
-9.08
4.59
2.40
11.59
40.57
5.07
Cash after chg. in Working capital
4.45
-11.15
12.29
6.65
-1.34
15.93
1.34
8.35
42.09
20.27
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.04
-0.13
-0.15
0.26
0.04
-0.15
1.24
4.89
-0.28
-6.84
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
-0.34
-0.22
-1.19
-0.50
2.79
-0.90
-0.05
0.89
-0.78
-1.63
Net Fixed Assets
-0.08
0.88
0.25
-0.60
-0.97
5.29
0.41
3.92
-0.41
-0.52
Net Investments
0.00
0.00
0.00
0.06
4.25
0.40
0.00
0.00
0.00
0.00
Others
-0.26
-1.10
-1.44
0.04
-0.49
-6.59
-0.46
-3.03
-0.37
-1.11
Cash from Financing Activity
-4.11
11.37
-10.65
-7.44
-0.63
-14.94
-3.25
-14.60
-41.56
-18.13
Net Cash Inflow / Outflow
-0.05
-0.13
0.30
-1.03
0.85
-0.05
-0.73
-0.47
-0.53
-6.33
Opening Cash & Equivalents
0.28
0.41
0.13
1.16
0.31
0.36
1.09
1.55
2.08
8.41
Closing Cash & Equivalent
0.23
0.28
0.43
0.13
1.16
0.31
0.36
1.09
1.55
2.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
80.59
92.34
126.64
127.53
128.83
130.54
127.67
136.68
146.91
152.85
ROA
-7.47%
-1.32%
-0.41%
-0.25%
0.79%
1.12%
-3.44%
-3.59%
-1.76%
0.04%
ROE
-13.70%
-2.36%
-0.68%
-0.41%
1.36%
2.20%
-6.87%
-7.33%
-3.92%
0.09%
ROCE
-5.85%
3.02%
3.38%
3.34%
5.16%
5.47%
-0.54%
-2.39%
-0.80%
4.94%
Fixed Asset Turnover
1.34
3.37
3.23
3.07
4.15
4.02
4.12
5.05
5.12
6.97
Receivable days
87.13
62.35
80.82
89.97
70.20
82.90
74.15
58.01
68.73
49.35
Inventory Days
152.22
55.46
51.51
48.99
35.84
38.97
44.32
52.29
66.69
58.84
Payable days
53.07
37.15
33.39
22.95
28.33
49.04
45.48
48.24
49.92
34.58
Cash Conversion Cycle
186.28
80.66
98.93
116.01
77.70
72.83
73.00
62.06
85.50
73.61
Total Debt/Equity
0.83
0.70
0.37
0.41
0.43
0.37
0.49
0.44
0.44
0.65
Interest Cover
-1.15
0.62
0.81
0.89
1.14
1.10
-0.09
-0.51
-0.24
1.05

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 - Quarterly Results
    9th Aug 2019, 17:33 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.