Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Textile

Rating :
68/99

BSE: 532886 | NSE: SELMC

533.05
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 503.65
  • 533.05
  • 483.00
  • 507.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1473
  •  7.65
  •  1975.80
  •  17.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,787.78
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,796.64
  • N/A
  • 10.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.16%
  • 0.55%
  • 0.60%
  • FII
  • DII
  • Others
  • 0.13%
  • 0.00%
  • 23.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -19.72
  • -19.75
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -54.37
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -44.65
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.68
  • 1.06
  • 2.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -3.71
  • -21.81
  • 11.73

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
65.65
107.19
-38.75%
117.84
79.83
47.61%
115.82
31.69
265.48%
117.29
80.54
45.63%
Expenses
82.39
112.76
-26.93%
137.94
87.04
58.48%
112.34
120.34
-6.65%
113.88
105.53
7.91%
EBITDA
-16.74
-5.57
-
-20.10
-7.21
-
3.47
-88.65
-
3.42
-24.99
-
EBIDTM
-25.50%
-5.19%
-17.06%
-9.03%
3.00%
-279.74%
2.91%
-31.03%
Other Income
16.07
1.46
1,000.68%
4.78
0.72
563.89%
1.77
0.19
831.58%
2.62
0.67
291.04%
Interest
10.05
7.19
39.78%
10.62
6.96
52.59%
8.26
1.45
469.66%
7.13
0.15
4,653.33%
Depreciation
25.16
25.97
-3.12%
26.71
28.28
-5.55%
25.42
-1.47
-
25.98
36.09
-28.01%
PBT
-27.82
-37.23
-
-50.85
-41.54
-
-24.20
2,622.05
-
-28.30
-49.38
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
-27.82
-37.23
-
-50.85
-41.54
-
-24.20
2,622.05
-
-28.30
-49.38
-
PATM
-42.38%
-34.73%
-43.15%
-52.03%
-20.89%
8,273.78%
-24.13%
-61.31%
EPS
-8.40
-11.24
-
-15.35
-12.54
-
-7.30
791.37
-
-8.54
-1.49
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
416.60
420.13
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
Net Sales Growth
39.21%
120.68%
-68.62%
-51.94%
-39.42%
-15.46%
-13.91%
-21.19%
-3.80%
70.01%
 
Cost Of Goods Sold
196.91
90.16
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
Gross Profit
219.69
329.98
179.20
432.37
224.50
-81.90
891.15
999.19
1,011.89
1,040.69
599.99
GP Margin
52.73%
78.54%
94.13%
71.26%
17.78%
-3.93%
36.15%
34.89%
27.85%
27.55%
27.01%
Total Expenditure
446.55
426.02
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
Power & Fuel Cost
-
187.23
110.51
234.14
217.89
216.25
268.93
284.90
274.56
194.53
108.81
% Of Sales
-
44.56%
58.05%
38.59%
17.26%
10.38%
10.91%
9.95%
7.56%
5.15%
4.90%
Employee Cost
-
81.62
50.26
114.61
127.15
130.75
135.06
132.73
146.76
145.49
71.29
% Of Sales
-
19.43%
26.40%
18.89%
10.07%
6.27%
5.48%
4.64%
4.04%
3.85%
3.21%
Manufacturing Exp.
-
54.33
26.76
107.65
78.24
104.71
128.83
150.92
130.58
95.12
81.82
% Of Sales
-
12.93%
14.06%
17.74%
6.20%
5.02%
5.23%
5.27%
3.59%
2.52%
3.68%
General & Admin Exp.
-
7.57
7.12
15.77
15.17
20.23
21.54
30.68
21.71
17.37
14.48
% Of Sales
-
1.80%
3.74%
2.60%
1.20%
0.97%
0.87%
1.07%
0.60%
0.46%
0.65%
Selling & Distn. Exp.
-
5.09
4.46
22.35
74.74
78.85
69.08
71.69
78.53
67.27
39.56
% Of Sales
-
1.21%
2.34%
3.68%
5.92%
3.78%
2.80%
2.50%
2.16%
1.78%
1.78%
Miscellaneous Exp.
-
0.02
121.85
0.01
9.04
26.81
6.75
0.46
0.07
0.04
39.56
% Of Sales
-
0.00%
64.00%
0.00%
0.72%
1.29%
0.27%
0.02%
0.00%
0.00%
0.03%
EBITDA
-29.95
-5.89
-141.77
-62.16
-297.73
-659.51
260.95
327.81
359.68
520.87
283.47
EBITDA Margin
-7.19%
-1.40%
-74.47%
-10.25%
-23.58%
-31.64%
10.59%
11.45%
9.90%
13.79%
12.76%
Other Income
25.24
6.57
2.33
91.69
54.81
99.12
146.43
154.03
128.29
198.82
109.29
Interest
36.06
29.54
1.77
6.84
10.61
146.84
495.92
342.48
432.09
346.17
184.58
Depreciation
103.27
105.65
107.23
146.31
149.30
157.83
374.11
366.66
266.79
163.40
81.85
PBT
-131.17
-134.51
-248.44
-123.63
-402.83
-865.06
-462.66
-227.30
-210.91
210.11
126.33
Tax
0.00
0.00
0.00
0.00
514.29
-292.23
-100.73
-77.83
-169.65
73.12
43.85
Tax Rate
0.00%
0.00%
0.00%
0.00%
-25.54%
33.78%
21.40%
34.24%
36.56%
34.80%
34.71%
PAT
-131.17
-131.27
2,507.27
-372.50
-2,527.48
-572.68
-369.97
-149.54
-294.39
137.92
82.81
PAT before Minority Interest
-131.17
-131.27
2,507.10
-372.47
-2,527.70
-572.83
-369.99
-149.47
-294.35
136.99
82.47
Minority Interest
0.00
0.00
0.17
-0.03
0.22
0.15
0.02
-0.07
-0.04
0.93
0.34
PAT Margin
-31.49%
-31.25%
1316.98%
-61.39%
-200.19%
-27.48%
-15.01%
-5.22%
-8.10%
3.65%
3.73%
PAT Growth
-105.26%
-
-
-
-
-
-
-
-
66.55%
 
EPS
-39.63
-39.66
757.48
-112.54
-763.59
-173.02
-111.77
-45.18
-88.94
41.67
25.02

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
263.86
416.33
-2,762.33
-2,386.79
119.16
646.12
1,091.84
1,202.17
1,488.29
1,094.31
Share Capital
33.13
33.13
331.35
331.35
331.35
331.35
401.06
331.35
331.35
111.35
Total Reserves
230.72
383.20
-3,093.68
-2,718.13
-212.18
314.77
690.78
870.82
1,135.08
982.97
Non-Current Liabilities
992.92
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
Secured Loans
906.80
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
Unsecured Loans
84.83
61.26
111.18
104.08
95.71
169.78
100.13
97.19
4.94
3.37
Long Term Provisions
1.01
1.01
1.73
3.83
1.76
1.08
0.00
0.00
2.47
0.73
Current Liabilities
105.06
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
Trade Payables
23.95
12.85
120.11
113.08
192.87
225.55
266.37
245.05
49.59
218.66
Other Current Liabilities
72.39
98.37
1,997.42
1,519.83
1,212.18
819.55
636.66
977.74
478.57
247.05
Short Term Borrowings
3.00
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
Short Term Provisions
5.72
5.14
7.09
7.28
9.83
7.86
7.96
5.89
43.42
27.20
Total Liabilities
1,361.73
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
Net Block
1,176.27
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
Gross Block
2,934.89
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
Accumulated Depreciation
1,758.62
1,654.85
1,816.36
1,674.23
1,531.58
1,374.73
1,002.28
634.09
368.09
208.91
Non Current Assets
1,239.13
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
Capital Work in Progress
42.46
42.46
559.41
559.23
552.71
594.56
573.71
480.77
232.31
770.68
Non Current Investment
0.81
1.75
42.81
42.50
42.33
42.17
43.39
75.42
70.56
72.36
Long Term Loans & Adv.
19.57
18.71
40.54
44.34
209.97
226.16
231.92
481.43
308.74
529.25
Other Non Current Assets
0.03
0.03
0.19
0.40
1.81
0.17
0.46
0.00
0.00
0.00
Current Assets
134.36
147.98
532.34
778.51
2,685.04
3,450.80
3,189.79
2,472.86
2,428.88
1,807.23
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
21.61
0.00
0.00
Inventories
35.74
22.61
72.72
113.99
1,031.24
1,710.91
1,446.72
925.34
1,189.43
767.78
Sundry Debtors
56.62
62.54
59.01
211.43
1,151.90
1,145.67
1,050.61
1,087.21
738.46
724.22
Cash & Bank
7.41
12.46
5.72
4.81
14.66
53.30
97.51
20.33
134.48
88.22
Other Current Assets
34.59
23.98
352.29
355.33
487.24
540.93
594.95
418.38
366.52
227.01
Short Term Loans & Adv.
21.94
26.38
42.59
92.94
110.66
106.86
153.04
103.34
118.87
93.95
Net Current Assets
29.31
31.62
-3,363.60
-2,647.89
-534.97
627.84
959.23
-674.68
285.32
330.08
Total Assets
1,373.49
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
36.12
-1,226.30
525.96
385.12
517.22
239.52
-492.28
706.22
206.14
-25.76
PBT
-131.27
2,507.27
-372.49
-2,013.19
-864.91
-470.71
-227.37
-464.04
211.03
126.66
Adjustment
128.73
-2,655.39
392.13
1,350.60
295.31
873.50
695.08
682.71
499.88
260.11
Changes in Working Capital
38.65
-1,078.17
506.33
1,112.26
1,086.83
-163.27
-957.42
493.90
-496.74
-392.10
Cash after chg. in Working capital
36.12
-1,226.30
525.96
449.67
517.22
239.52
-489.72
712.57
214.18
-5.33
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
0.00
-64.55
0.00
0.00
-2.56
-6.36
-8.04
-20.44
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
2.53
992.27
-9.37
62.13
-11.53
-19.27
-63.08
-628.55
-970.31
-1,237.03
Net Fixed Assets
1.41
145.19
0.29
28.74
-9.45
-4.63
-110.45
-152.93
-774.65
-893.41
Net Investments
0.94
2,020.46
-0.97
-2,012.24
226.37
325.09
-2.46
-1.55
-370.73
28.51
Others
0.18
-1,173.38
-8.69
2,045.63
-228.45
-339.73
49.83
-474.07
175.07
-372.13
Cash from Financing Activity
-42.90
238.48
-515.37
-455.54
-546.54
-264.46
632.54
-191.82
810.42
1,243.20
Net Cash Inflow / Outflow
-4.25
4.45
1.23
-8.28
-40.85
-44.21
77.19
-114.15
46.25
-19.60
Opening Cash & Equivalents
7.10
2.65
4.17
12.45
53.30
97.51
20.33
134.48
88.22
107.82
Closing Cash & Equivalent
2.85
7.10
5.39
4.17
12.45
53.31
97.51
20.33
134.48
88.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
79.63
125.65
-83.37
-72.03
3.60
19.50
30.85
36.28
44.26
98.28
ROA
-9.12%
117.68%
-10.54%
-52.05%
-8.90%
-5.34%
-2.21%
-4.63%
2.53%
2.11%
ROE
-38.60%
0.00%
0.00%
0.00%
-149.70%
-44.36%
-13.44%
-22.06%
10.70%
7.83%
ROCE
-7.67%
137.10%
-11.78%
-44.12%
-11.72%
0.39%
1.83%
-0.54%
11.10%
8.77%
Fixed Asset Turnover
0.14
0.06
0.15
0.32
0.52
0.63
0.75
1.02
1.46
1.57
Receivable days
51.76
131.02
81.35
197.07
201.19
162.59
136.08
91.70
70.68
96.92
Inventory Days
25.35
61.86
56.16
165.54
240.12
233.76
150.99
106.21
94.57
117.94
Payable days
74.50
2160.89
54.17
36.02
33.16
34.69
30.90
13.70
13.81
32.91
Cash Conversion Cycle
2.61
-1968.01
83.34
326.59
408.15
361.66
256.17
184.21
151.44
181.95
Total Debt/Equity
3.85
2.30
-2.05
-2.38
47.48
9.02
5.04
3.99
2.90
2.91
Interest Cover
-3.44
1418.56
-53.43
-188.78
-4.89
0.05
0.34
-0.07
1.61
1.68

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.