Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Finance - NBFC

Rating :
43/99

BSE: 512393 | NSE: SHRIYAMSEC

80.45
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  73.60
  •  84.00
  •  73.60
  •  81.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27
  •  1.16
  •  88.90
  •  40.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 140.77
  • 10.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 126.10
  • N/A
  • 0.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.84%
  • 10.86%
  • 12.04%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.60
  • 21.94
  • -3.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 39.62
  • -

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.15
  • 26.36
  • 24.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.45
  • 0.43
  • 0.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.64
  • 14.20
  • 10.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
5.74
8.68
-33.87%
1.26
-0.21
-
11.30
3.68
207.07%
3.00
7.17
-58.16%
Expenses
0.52
0.53
-1.89%
1.37
15.92
-91.39%
0.72
0.75
-4.00%
0.55
0.60
-8.33%
EBITDA
5.22
8.15
-35.95%
-0.11
-16.13
-
10.58
2.93
261.09%
2.45
6.58
-62.77%
EBIDTM
90.92%
93.93%
-8.79%
7,573.24%
93.62%
79.58%
81.60%
91.64%
Other Income
0.04
0.00
0
0.01
0.03
-66.67%
0.01
0.06
-83.33%
0.00
0.01
-100.00%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.09
0.09
0.00%
0.09
0.10
-10.00%
0.09
0.10
-10.00%
0.09
0.09
0.00%
PBT
5.17
8.07
-35.94%
-0.19
-16.19
-
10.50
2.89
263.32%
2.35
6.50
-63.85%
Tax
1.44
2.19
-34.25%
0.82
-2.87
-
1.53
0.35
337.14%
0.64
-0.19
-
PAT
3.73
5.88
-36.56%
-1.01
-13.33
-
8.97
2.54
253.15%
1.71
6.68
-74.40%
PATM
64.99%
67.71%
-80.21%
6,256.81%
79.35%
69.16%
57.20%
93.17%
EPS
2.13
3.36
-36.61%
-0.58
-7.62
-
5.13
1.45
253.79%
0.98
3.82
-74.35%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
21.30
5.50
6.87
6.04
9.84
2.04
10.55
8.05
4.73
5.51
5.84
Net Sales Growth
10.25%
-19.94%
13.74%
-38.62%
382.35%
-80.66%
31.06%
70.19%
-14.16%
-5.65%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
21.30
5.50
6.87
6.04
9.84
2.04
10.55
8.05
4.73
5.51
5.84
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
3.16
13.99
5.01
2.74
8.15
3.64
2.50
6.52
3.16
2.89
1.63
Power & Fuel Cost
-
0.09
0.09
0.12
0.14
0.08
0.05
0.04
0.03
0.02
0.04
% Of Sales
-
1.64%
1.31%
1.99%
1.42%
3.92%
0.47%
0.50%
0.63%
0.36%
0.68%
Employee Cost
-
1.01
0.91
0.70
0.73
0.61
0.40
0.36
0.35
0.30
0.27
% Of Sales
-
18.36%
13.25%
11.59%
7.42%
29.90%
3.79%
4.47%
7.40%
5.44%
4.62%
Manufacturing Exp.
-
0.74
0.79
0.85
1.55
0.86
0.87
0.83
0.90
0.48
0.64
% Of Sales
-
13.45%
11.50%
14.07%
15.75%
42.16%
8.25%
10.31%
19.03%
8.71%
10.96%
General & Admin Exp.
-
0.80
0.91
1.05
0.98
0.88
0.52
0.63
0.50
0.58
0.66
% Of Sales
-
14.55%
13.25%
17.38%
9.96%
43.14%
4.93%
7.83%
10.57%
10.53%
11.30%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
11.44
2.40
0.15
4.89
1.29
0.71
4.70
1.41
1.52
0.00
% Of Sales
-
208.00%
34.93%
2.48%
49.70%
63.24%
6.73%
58.39%
29.81%
27.59%
1.20%
EBITDA
18.14
-8.49
1.86
3.30
1.69
-1.60
8.05
1.53
1.57
2.62
4.21
EBITDA Margin
85.16%
-154.36%
27.07%
54.64%
17.17%
-78.43%
76.30%
19.01%
33.19%
47.55%
72.09%
Other Income
0.06
0.11
0.04
1.60
0.71
7.50
5.10
3.64
3.36
2.64
2.30
Interest
0.00
0.11
0.70
0.75
0.87
0.28
0.51
0.08
1.18
0.36
0.21
Depreciation
0.36
0.39
0.41
0.41
0.42
0.52
0.59
0.55
0.57
0.56
0.49
PBT
17.83
-8.88
0.79
3.74
1.12
5.10
12.05
4.54
3.18
4.35
5.81
Tax
4.43
-2.54
0.40
0.27
0.43
0.16
2.04
0.87
0.44
1.14
1.12
Tax Rate
24.85%
28.60%
50.63%
7.22%
38.39%
3.14%
16.93%
19.16%
13.84%
26.21%
19.28%
PAT
13.40
-6.34
0.39
3.47
0.68
4.93
10.01
3.67
2.74
3.21
4.69
PAT before Minority Interest
13.40
-6.34
0.39
3.47
0.68
4.93
10.01
3.67
2.74
3.21
4.69
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
62.91%
-115.27%
5.68%
57.45%
6.91%
241.67%
94.88%
45.59%
57.93%
58.26%
80.31%
PAT Growth
657.06%
-
-88.76%
410.29%
-86.21%
-50.75%
172.75%
33.94%
-14.64%
-31.56%
 
EPS
7.66
-3.62
0.22
1.98
0.39
2.82
5.72
2.10
1.57
1.83
2.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
255.52
303.82
145.26
141.79
142.37
138.70
174.30
162.29
155.41
148.08
Share Capital
17.50
17.50
17.50
17.50
17.50
17.50
17.50
17.50
17.50
17.50
Total Reserves
238.02
286.32
127.76
124.29
124.87
121.20
156.80
144.79
137.91
130.58
Non-Current Liabilities
1.67
7.86
2.32
2.14
1.81
1.74
2.05
2.16
2.30
2.24
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1.81
2.18
2.77
33.12
5.10
5.20
3.09
11.68
3.23
6.06
Trade Payables
1.20
1.59
2.15
19.69
3.38
1.89
0.02
0.01
1.38
2.03
Other Current Liabilities
0.59
0.57
0.60
0.98
1.72
1.63
1.60
2.65
0.60
1.57
Short Term Borrowings
0.00
0.00
0.00
11.15
0.00
0.00
0.00
7.79
0.00
0.00
Short Term Provisions
0.02
0.01
0.01
1.31
0.00
1.69
1.47
1.24
1.24
2.46
Total Liabilities
259.00
313.86
150.35
177.05
149.28
145.64
179.44
176.13
160.94
156.38
Net Block
17.17
17.55
19.66
20.06
20.45
20.83
21.98
22.42
22.44
13.00
Gross Block
24.96
24.96
26.66
26.66
26.83
26.70
26.71
26.76
27.26
18.00
Accumulated Depreciation
7.80
7.41
7.00
6.59
6.38
5.87
4.73
4.34
4.82
5.00
Non Current Assets
228.53
257.65
108.85
110.01
80.89
62.69
128.93
125.78
121.26
156.37
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.59
0.59
Non Current Investment
207.93
236.48
85.88
70.19
56.30
33.09
102.08
98.03
95.07
105.11
Long Term Loans & Adv.
3.43
3.62
3.31
19.75
4.14
8.77
4.86
5.33
3.16
3.28
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
30.47
56.20
41.50
67.04
68.39
82.95
50.52
50.34
39.68
34.40
Current Investments
15.01
39.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
26.52
21.09
43.99
63.39
27.32
42.18
24.56
21.30
Sundry Debtors
0.20
0.23
1.12
3.57
13.94
0.76
0.18
1.07
0.68
1.32
Cash & Bank
14.68
10.76
8.62
30.41
10.21
2.99
7.98
2.61
7.21
9.32
Other Current Assets
0.59
0.28
0.20
0.65
0.25
15.81
15.05
4.47
7.23
2.46
Short Term Loans & Adv.
0.30
5.16
5.03
11.32
0.04
15.79
15.03
4.27
6.97
2.28
Net Current Assets
28.66
54.02
38.73
33.92
63.28
77.75
47.43
38.66
36.45
28.34
Total Assets
259.00
313.85
150.35
177.05
149.28
145.64
179.45
176.12
160.94
190.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
5.42
1.24
-14.38
31.29
4.65
-37.72
10.01
-20.45
-10.10
8.25
PBT
-8.88
0.79
3.74
1.12
5.10
12.05
4.54
3.18
4.35
5.81
Adjustment
9.81
1.04
-2.93
-7.69
-7.67
-12.81
-8.67
-6.05
-2.94
-1.37
Changes in Working Capital
4.42
0.11
-14.86
38.33
7.72
-34.76
14.72
-16.71
-10.57
5.04
Cash after chg. in Working capital
5.35
1.94
-14.04
31.76
5.15
-35.52
10.60
-19.59
-9.16
9.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.07
-0.69
-0.34
-0.46
-0.50
-2.19
-0.59
-0.86
-0.94
-1.23
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
-0.29
2.14
5.00
-22.15
5.43
34.91
6.16
8.59
8.89
-0.91
Net Fixed Assets
0.00
-0.05
0.00
0.05
-0.12
0.01
0.02
1.00
-4.86
-0.09
Net Investments
42.19
-166.26
-23.76
0.72
-16.60
9.37
4.89
2.46
14.72
-2.88
Others
-42.48
168.45
28.76
-22.92
22.15
25.53
1.25
5.13
-0.97
2.06
Cash from Financing Activity
-1.27
-1.29
-12.41
11.05
-2.86
-2.18
-10.81
7.57
-0.90
-2.46
Net Cash Inflow / Outflow
3.87
2.09
-21.79
20.20
7.22
-4.99
5.37
-4.29
-2.10
4.88
Opening Cash & Equivalents
6.67
4.57
30.41
10.21
2.99
7.98
2.61
7.21
9.32
4.44
Closing Cash & Equivalent
10.53
6.67
8.62
30.41
10.21
2.99
7.98
2.61
7.21
9.32

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
146.02
173.63
83.01
81.03
81.36
79.26
99.61
92.74
88.81
84.62
ROA
-2.21%
0.17%
2.12%
0.42%
3.35%
6.16%
2.07%
1.63%
2.02%
3.01%
ROE
-2.27%
0.17%
2.42%
0.48%
3.51%
6.40%
2.18%
1.72%
2.11%
3.29%
ROCE
-3.14%
0.66%
3.01%
1.35%
3.83%
8.02%
2.69%
2.68%
3.10%
4.22%
Fixed Asset Turnover
0.22
0.27
0.23
0.37
0.08
0.40
0.30
0.18
0.24
0.32
Receivable days
14.13
35.82
141.71
324.68
1316.02
16.22
28.38
67.62
66.10
150.18
Inventory Days
0.00
0.00
1437.64
1206.42
9612.29
1568.63
1575.04
2573.86
1517.70
1416.11
Payable days
187.57
254.18
1550.59
1272.18
382.10
159.65
2.27
124.19
398.20
1456.70
Cash Conversion Cycle
-173.44
-218.36
28.77
258.91
10546.21
1425.20
1601.15
2517.29
1185.60
109.59
Total Debt/Equity
0.00
0.00
0.00
0.08
0.00
0.00
0.00
0.05
0.00
0.00
Interest Cover
-80.56
2.12
5.98
2.28
19.24
24.60
58.53
3.69
13.13
28.65

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.