Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Textile

Rating :
77/99

BSE: 532886 | NSE: SELMC

1280.20
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  1280.20
  •  1280.20
  •  1280.20
  •  1306.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  98
  •  1.25
  •  1975.80
  •  4.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,555.68
  • 1.41
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,500.93
  • N/A
  • 12.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.16%
  • 0.59%
  • 0.54%
  • FII
  • DII
  • Others
  • 0.13%
  • 0.00%
  • 23.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -21.78
  • -38.04
  • -32.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -26.47
  • 17.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.64
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.33
  • 0.44
  • 0.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -56.38
  • -114.68
  • -197.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
117.29
80.54
45.63%
107.19
67.50
58.80%
79.83
10.65
649.58%
31.69
94.11
-66.33%
Expenses
113.88
105.53
7.91%
112.76
84.33
33.71%
87.04
21.88
297.81%
120.34
93.92
28.13%
EBITDA
3.42
-24.99
-
-5.57
-16.83
-
-7.21
-11.23
-
-88.65
0.19
-
EBIDTM
2.91%
-31.03%
-5.19%
-24.93%
-9.03%
-105.44%
-279.74%
0.20%
Other Income
2.62
0.67
291.04%
1.46
-1.20
-
0.72
2.68
-73.13%
0.19
62.97
-99.70%
Interest
7.13
0.15
4,653.33%
7.19
0.13
5,430.77%
6.96
0.04
17,300.00%
1.45
0.40
262.50%
Depreciation
25.98
36.09
-28.01%
25.97
36.63
-29.10%
28.28
35.99
-21.42%
-1.47
35.72
-
PBT
-28.30
-49.38
-
-37.23
-18.48
-
-41.54
-47.09
-
2,622.05
-67.98
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-28.30
-49.38
-
-37.23
-18.48
-
-41.54
-47.09
-
2,622.05
-67.98
-
PATM
-24.13%
-61.31%
-34.73%
-27.37%
-52.03%
-442.13%
8,273.78%
-72.24%
EPS
-8.54
-1.49
-
-11.24
-0.56
-
-12.54
-1.42
-
791.37
-2.05
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
336.00
190.38
606.73
1,262.54
2,084.11
2,465.16
2,863.42
3,633.18
3,776.80
2,221.54
1,702.69
Net Sales Growth
32.91%
-68.62%
-51.94%
-39.42%
-15.46%
-13.91%
-21.19%
-3.80%
70.01%
30.47%
 
Cost Of Goods Sold
71.40
11.18
174.36
1,038.04
2,166.02
1,574.01
1,864.24
2,621.29
2,736.11
1,621.56
1,192.69
Gross Profit
264.60
179.20
432.37
224.50
-81.90
891.15
999.19
1,011.89
1,040.69
599.99
509.99
GP Margin
78.75%
94.13%
71.26%
17.78%
-3.93%
36.15%
34.89%
27.85%
27.55%
27.01%
29.95%
Total Expenditure
434.02
332.15
668.89
1,560.27
2,743.62
2,204.21
2,535.61
3,273.50
3,255.93
1,938.07
1,411.24
Power & Fuel Cost
-
110.51
234.14
217.89
216.25
268.93
284.90
274.56
194.53
108.81
76.90
% Of Sales
-
58.05%
38.59%
17.26%
10.38%
10.91%
9.95%
7.56%
5.15%
4.90%
4.52%
Employee Cost
-
50.26
114.61
127.15
130.75
135.06
132.73
146.76
145.49
71.29
48.37
% Of Sales
-
26.40%
18.89%
10.07%
6.27%
5.48%
4.64%
4.04%
3.85%
3.21%
2.84%
Manufacturing Exp.
-
26.76
107.65
78.24
104.71
128.83
150.92
130.58
95.12
81.82
55.17
% Of Sales
-
14.06%
17.74%
6.20%
5.02%
5.23%
5.27%
3.59%
2.52%
3.68%
3.24%
General & Admin Exp.
-
7.12
15.77
15.17
20.23
21.54
30.68
21.71
17.37
14.48
10.17
% Of Sales
-
3.74%
2.60%
1.20%
0.97%
0.87%
1.07%
0.60%
0.46%
0.65%
0.60%
Selling & Distn. Exp.
-
4.46
22.35
74.74
78.85
69.08
71.69
78.53
67.27
39.56
26.55
% Of Sales
-
2.34%
3.68%
5.92%
3.78%
2.80%
2.50%
2.16%
1.78%
1.78%
1.56%
Miscellaneous Exp.
-
121.85
0.01
9.04
26.81
6.75
0.46
0.07
0.04
0.56
26.55
% Of Sales
-
64.00%
0.00%
0.72%
1.29%
0.27%
0.02%
0.00%
0.00%
0.03%
0.08%
EBITDA
-98.01
-141.77
-62.16
-297.73
-659.51
260.95
327.81
359.68
520.87
283.47
291.45
EBITDA Margin
-29.17%
-74.47%
-10.25%
-23.58%
-31.64%
10.59%
11.45%
9.90%
13.79%
12.76%
17.12%
Other Income
4.99
2.33
91.69
54.81
99.12
146.43
154.03
128.29
198.82
109.29
23.73
Interest
22.73
1.77
6.84
10.61
146.84
495.92
342.48
432.09
346.17
184.58
88.25
Depreciation
78.76
107.23
146.31
149.30
157.83
374.11
366.66
266.79
163.40
81.85
61.01
PBT
2,514.98
-248.44
-123.63
-402.83
-865.06
-462.66
-227.30
-210.91
210.11
126.33
165.92
Tax
0.00
0.00
0.00
514.29
-292.23
-100.73
-77.83
-169.65
73.12
43.85
53.36
Tax Rate
0.00%
0.00%
0.00%
-25.54%
33.78%
21.40%
34.24%
36.56%
34.80%
34.71%
32.16%
PAT
2,514.98
2,507.27
-372.50
-2,527.48
-572.68
-369.97
-149.54
-294.39
137.92
82.81
112.48
PAT before Minority Interest
2,515.15
2,507.10
-372.47
-2,527.70
-572.83
-369.99
-149.47
-294.35
136.99
82.47
112.55
Minority Interest
0.17
0.17
-0.03
0.22
0.15
0.02
-0.07
-0.04
0.93
0.34
-0.07
PAT Margin
748.51%
1316.98%
-61.39%
-200.19%
-27.48%
-15.01%
-5.22%
-8.10%
3.65%
3.73%
6.61%
PAT Growth
1,474.83%
-
-
-
-
-
-
-
66.55%
-26.38%
 
EPS
759.81
757.48
-112.54
-763.59
-173.02
-111.77
-45.18
-88.94
41.67
25.02
33.98

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
416.33
-2,762.33
-2,386.79
119.16
646.12
1,091.84
1,202.17
1,488.29
1,094.31
1,013.85
Share Capital
33.13
331.35
331.35
331.35
331.35
401.06
331.35
331.35
111.35
99.35
Total Reserves
383.20
-3,093.68
-2,718.13
-212.18
314.77
690.78
870.82
1,135.08
982.97
914.51
Non-Current Liabilities
959.79
2,196.69
2,694.29
2,639.82
3,417.66
3,641.15
2,226.20
2,498.91
2,126.36
1,185.34
Secured Loans
896.46
2,083.77
2,586.37
2,968.57
3,408.79
3,633.54
2,140.16
2,326.65
2,022.48
1,116.60
Unsecured Loans
61.26
111.18
104.08
95.71
169.78
100.13
97.19
4.94
3.37
4.37
Long Term Provisions
1.01
1.73
3.83
1.76
1.08
0.00
0.00
2.47
0.73
0.12
Current Liabilities
116.36
3,895.94
3,426.39
3,220.01
2,822.97
2,230.56
3,147.54
2,143.57
1,477.15
933.51
Trade Payables
12.85
120.11
113.08
192.87
225.55
266.37
245.05
49.59
218.66
185.35
Other Current Liabilities
98.37
1,997.42
1,519.83
1,212.18
819.55
636.66
977.74
478.57
247.05
185.24
Short Term Borrowings
0.00
1,771.32
1,786.21
1,805.13
1,770.00
1,319.57
1,918.87
1,571.99
984.24
529.78
Short Term Provisions
5.14
7.09
7.28
9.83
7.86
7.96
5.89
43.42
27.20
33.13
Total Liabilities
1,492.37
3,330.48
3,734.04
5,979.14
6,887.05
6,964.00
6,576.16
6,131.66
4,699.65
3,133.02
Net Block
1,281.44
2,155.20
2,309.07
2,487.28
2,573.20
2,924.73
3,065.68
3,091.15
1,520.12
969.99
Gross Block
2,936.30
3,971.56
3,983.29
4,018.86
3,947.93
3,927.02
3,699.77
3,459.25
1,729.02
1,098.93
Accumulated Depreciation
1,654.85
1,816.36
1,674.23
1,531.58
1,374.73
1,002.28
634.09
368.09
208.91
128.94
Non Current Assets
1,344.39
2,798.14
2,955.54
3,294.10
3,436.25
3,774.21
4,103.29
3,702.77
2,892.41
1,724.97
Capital Work in Progress
42.46
559.41
559.23
552.71
594.56
573.71
480.77
232.31
770.68
291.29
Non Current Investment
1.75
42.81
42.50
42.33
42.17
43.39
75.42
70.56
72.36
54.54
Long Term Loans & Adv.
18.71
40.54
44.34
209.97
226.16
231.92
481.43
308.74
529.25
409.15
Other Non Current Assets
0.03
0.19
0.40
1.81
0.17
0.46
0.00
0.00
0.00
0.00
Current Assets
147.98
532.34
778.51
2,685.04
3,450.80
3,189.79
2,472.86
2,428.88
1,807.23
1,407.07
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
21.61
0.00
0.00
0.00
Inventories
22.61
72.72
113.99
1,031.24
1,710.91
1,446.72
925.34
1,189.43
767.78
668.01
Sundry Debtors
62.54
59.01
211.43
1,151.90
1,145.67
1,050.61
1,087.21
738.46
724.22
455.60
Cash & Bank
12.46
5.72
4.81
14.66
53.30
97.51
20.33
134.48
88.22
107.82
Other Current Assets
50.36
352.29
355.33
376.58
540.93
594.95
418.38
366.52
227.01
175.65
Short Term Loans & Adv.
26.38
42.59
92.94
110.66
106.86
153.04
103.34
118.87
93.95
111.85
Net Current Assets
31.62
-3,363.60
-2,647.89
-534.97
627.84
959.23
-674.68
285.32
330.08
473.56
Total Assets
1,492.37
3,330.48
3,734.05
5,979.14
6,887.05
6,964.00
6,576.15
6,131.66
4,699.66
3,133.01

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-1,226.30
525.96
385.12
517.22
239.52
-492.28
706.22
206.14
-25.76
-97.17
PBT
2,507.27
-372.49
-2,013.19
-864.91
-470.71
-227.37
-464.04
211.03
126.66
165.84
Adjustment
-2,655.39
392.13
1,350.60
295.31
873.50
695.08
682.71
499.88
260.11
144.17
Changes in Working Capital
-1,078.17
506.33
1,112.26
1,086.83
-163.27
-957.42
493.90
-496.74
-392.10
-385.07
Cash after chg. in Working capital
-1,226.30
525.96
449.67
517.22
239.52
-489.72
712.57
214.18
-5.33
-75.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
-64.55
0.00
0.00
-2.56
-6.36
-8.04
-20.44
-22.11
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
992.27
-9.37
62.13
-11.53
-19.27
-63.08
-628.55
-970.31
-1,237.03
-959.84
Net Fixed Assets
145.19
0.29
28.74
-9.45
-4.63
-110.45
-152.93
-774.65
-893.41
-426.06
Net Investments
2,020.46
-0.97
-2,012.24
226.37
325.09
-2.46
-1.55
-370.73
28.51
-55.32
Others
-1,173.38
-8.69
2,045.63
-228.45
-339.73
49.83
-474.07
175.07
-372.13
-478.46
Cash from Financing Activity
238.48
-515.37
-455.54
-546.54
-264.46
632.54
-191.82
810.42
1,243.20
1,104.40
Net Cash Inflow / Outflow
4.45
1.23
-8.28
-40.85
-44.21
77.19
-114.15
46.25
-19.60
47.39
Opening Cash & Equivalents
2.65
4.17
12.45
53.30
97.51
20.33
134.48
88.22
107.82
60.43
Closing Cash & Equivalent
7.10
5.39
4.17
12.45
53.31
97.51
20.33
134.48
88.22
107.82

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
125.65
-83.37
-72.03
3.60
19.50
30.85
36.28
44.26
98.28
101.95
ROA
117.68%
-10.54%
-52.05%
-8.90%
-5.34%
-2.21%
-4.63%
2.53%
2.11%
4.72%
ROE
0.00%
0.00%
0.00%
-149.70%
-44.36%
-13.44%
-22.06%
10.70%
7.83%
14.86%
ROCE
137.10%
-11.78%
-44.12%
-11.72%
0.39%
1.83%
-0.54%
11.10%
8.77%
11.74%
Fixed Asset Turnover
0.06
0.15
0.32
0.52
0.63
0.75
1.02
1.46
1.57
2.02
Receivable days
131.02
81.35
197.07
201.19
162.59
136.08
91.70
70.68
96.92
89.13
Inventory Days
61.86
56.16
165.54
240.12
233.76
150.99
106.21
94.57
117.94
101.48
Payable days
2160.89
54.17
36.02
33.16
34.69
30.90
13.70
13.81
32.91
25.40
Cash Conversion Cycle
-1968.01
83.34
326.59
408.15
361.66
256.17
184.21
151.44
181.95
165.20
Total Debt/Equity
2.30
-2.05
-2.38
47.48
9.02
5.04
3.99
2.90
2.91
1.78
Interest Cover
1418.56
-53.43
-188.78
-4.89
0.05
0.34
-0.07
1.61
1.68
2.88

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.