Nifty
:
19674.25
Sensex
:
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)
Nifty
Sensex
:
:
19674.25
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)

Shardul Securities Ltd.

Finance - NBFC

Rating :
32/99

BSE: 512393 | NSE: SHRIYAMSEC

NSE BSE
102.00
22-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  103.75
  •  105.85
  •  100.85
  •  101.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9
  •  0.49
  •  120.25
  •  86.17

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 178.48
  • 5.96
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 166.01
  • N/A
  • 0.38

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.84%
  • 10.72%
  • 11.46%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.98%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.24
  • 22.11
  • 43.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.30
  • 31.04
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.39
  • 22.65
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.86
  • 23.64
  • 21.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.42
  • 0.36
  • 0.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.57
  • 16.96
  • 18.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
30.43
-0.69
-
-4.40
2.01
-
5.28
1.00
428.00%
10.31
8.35
23.47%
Expenses
1.37
4.53
-69.76%
1.11
0.70
58.57%
0.85
2.41
-64.73%
0.78
0.73
6.85%
EBITDA
29.07
-5.22
-
-5.52
1.31
-
4.42
-1.41
-
9.53
7.63
24.90%
EBIDTM
95.51%
752.02%
125.26%
65.13%
83.89%
-141.57%
92.42%
91.30%
Other Income
0.01
0.00
0
-0.06
0.06
-
0.03
0.01
200.00%
0.05
0.01
400.00%
Interest
0.00
0.02
-100.00%
0.00
0.06
-100.00%
0.00
0.00
0
0.00
0.00
0
Depreciation
0.10
0.09
11.11%
0.09
0.09
0.00%
0.09
0.09
0.00%
0.09
0.09
0.00%
PBT
28.98
-5.33
-
-5.67
1.22
-
4.36
-1.49
-
9.49
7.55
25.70%
Tax
6.00
-0.58
-
-0.98
0.26
-
0.62
-0.23
-
1.59
1.35
17.78%
PAT
22.98
-4.75
-
-4.69
0.96
-
3.74
-1.26
-
7.90
6.20
27.42%
PATM
75.50%
683.72%
106.50%
47.84%
70.94%
-126.61%
76.59%
74.17%
EPS
13.13
-2.71
-
-2.68
0.55
-
2.14
-0.72
-
4.51
3.54
27.40%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
41.62
16.40
24.55
5.50
6.87
6.04
9.84
2.04
10.55
8.05
4.73
Net Sales Growth
290.07%
-33.20%
346.36%
-19.94%
13.74%
-38.62%
382.35%
-80.66%
31.06%
70.19%
 
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
41.62
16.40
24.55
5.50
6.87
6.04
9.84
2.04
10.55
8.05
4.73
GP Margin
99.99%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
4.11
3.65
3.48
14.10
5.01
2.74
8.15
3.64
2.50
6.52
3.16
Power & Fuel Cost
-
0.01
0.05
0.09
0.09
0.12
0.14
0.08
0.05
0.04
0.03
% Of Sales
-
0.06%
0.20%
1.64%
1.31%
1.99%
1.42%
3.92%
0.47%
0.50%
0.63%
Employee Cost
-
0.88
0.91
1.01
0.91
0.70
0.73
0.61
0.40
0.36
0.35
% Of Sales
-
5.37%
3.71%
18.36%
13.25%
11.59%
7.42%
29.90%
3.79%
4.47%
7.40%
Manufacturing Exp.
-
1.02
0.97
0.81
0.79
0.85
1.55
0.86
0.87
0.83
0.90
% Of Sales
-
6.22%
3.95%
14.73%
11.50%
14.07%
15.75%
42.16%
8.25%
10.31%
19.03%
General & Admin Exp.
-
0.70
0.67
0.84
0.91
1.05
0.98
0.88
0.52
0.63
0.50
% Of Sales
-
4.27%
2.73%
15.27%
13.25%
17.38%
9.96%
43.14%
4.93%
7.83%
10.57%
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.
-
1.05
0.94
11.44
2.40
0.15
4.89
1.29
0.71
4.70
0.00
% Of Sales
-
6.40%
3.83%
208.00%
34.93%
2.48%
49.70%
63.24%
6.73%
58.39%
29.81%
EBITDA
37.50
12.75
21.07
-8.60
1.86
3.30
1.69
-1.60
8.05
1.53
1.57
EBITDA Margin
90.10%
77.74%
85.82%
-156.36%
27.07%
54.64%
17.17%
-78.43%
76.30%
19.01%
33.19%
Other Income
0.03
0.12
0.02
0.11
0.04
1.60
0.71
7.50
5.10
3.64
3.36
Interest
0.00
0.06
0.00
0.00
0.70
0.75
0.87
0.28
0.51
0.08
1.18
Depreciation
0.37
0.36
0.36
0.39
0.41
0.41
0.42
0.52
0.59
0.55
0.57
PBT
37.16
12.45
20.73
-8.88
0.79
3.74
1.12
5.10
12.05
4.54
3.18
Tax
7.23
2.82
5.18
-2.54
0.40
0.27
0.43
0.16
2.04
0.87
0.44
Tax Rate
19.46%
22.65%
24.99%
28.60%
50.63%
7.22%
38.39%
3.14%
16.93%
19.16%
13.84%
PAT
29.93
9.63
15.55
-6.34
0.39
3.47
0.68
4.93
10.01
3.67
2.74
PAT before Minority Interest
29.93
9.63
15.55
-6.34
0.39
3.47
0.68
4.93
10.01
3.67
2.74
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
71.91%
58.72%
63.34%
-115.27%
5.68%
57.45%
6.91%
241.67%
94.88%
45.59%
57.93%
PAT Growth
2,502.61%
-38.07%
-
-
-88.76%
410.29%
-86.21%
-50.75%
172.75%
33.94%
 
EPS
17.10
5.50
8.89
-3.62
0.22
1.98
0.39
2.82
5.72
2.10
1.57

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
476.28
388.54
255.52
303.82
145.26
141.79
142.37
138.70
174.30
162.29
Share Capital
17.50
17.50
17.50
17.50
17.50
17.50
17.50
17.50
17.50
17.50
Total Reserves
458.78
371.04
238.02
286.32
127.76
124.29
124.87
121.20
156.80
144.79
Non-Current Liabilities
29.25
19.90
1.67
7.86
2.32
2.14
1.81
1.74
2.05
2.16
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
19.32
3.82
1.81
2.18
2.77
33.12
5.10
5.20
3.09
11.68
Trade Payables
0.97
0.41
1.20
1.59
2.15
19.69
3.38
1.89
0.02
0.01
Other Current Liabilities
18.32
3.38
0.59
0.57
0.60
0.98
1.72
1.63
1.60
2.65
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
11.15
0.00
0.00
0.00
7.79
Short Term Provisions
0.03
0.03
0.02
0.01
0.01
1.31
0.00
1.69
1.47
1.24
Total Liabilities
524.85
412.26
259.00
313.86
150.35
177.05
149.28
145.64
179.44
176.13
Net Block
3.85
12.35
17.17
17.55
19.66
20.06
20.45
20.83
21.98
22.42
Gross Block
8.68
18.67
24.96
24.96
26.66
26.66
26.83
26.70
26.71
26.76
Accumulated Depreciation
4.83
6.32
7.80
7.41
7.00
6.59
6.38
5.87
4.73
4.34
Non Current Assets
489.27
354.46
228.53
257.65
108.85
110.01
80.89
62.69
128.93
125.78
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
451.49
334.66
207.93
236.48
85.88
70.19
56.30
33.09
102.08
98.03
Long Term Loans & Adv.
21.26
2.96
3.43
3.62
3.31
19.75
4.14
8.77
4.86
5.33
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
35.58
57.79
30.47
56.20
41.50
67.04
68.39
82.95
50.52
50.34
Current Investments
21.74
17.91
15.01
39.78
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
12.70
0.00
0.00
26.52
21.09
43.99
63.39
27.32
42.18
Sundry Debtors
0.12
0.00
0.20
0.23
1.12
3.57
13.94
0.76
0.18
1.07
Cash & Bank
12.48
26.52
14.68
10.76
8.62
30.41
10.21
2.99
7.98
2.61
Other Current Assets
1.24
0.66
0.29
0.28
5.23
11.97
0.25
15.81
15.05
4.47
Short Term Loans & Adv.
0.01
0.01
0.30
5.16
5.03
11.32
0.04
15.79
15.03
4.27
Net Current Assets
16.26
53.97
28.66
54.02
38.73
33.92
63.28
77.75
47.43
38.66
Total Assets
524.85
412.25
259.00
313.85
150.35
177.05
149.28
145.64
179.45
176.12

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
8.29
-9.70
5.42
1.24
-14.38
31.29
4.65
-37.72
10.01
-20.45
PBT
12.45
20.73
-8.88
0.79
3.74
1.12
5.10
12.05
4.54
3.18
Adjustment
-12.12
-19.92
9.81
1.04
-2.93
-7.69
-7.67
-12.81
-8.67
-6.05
Changes in Working Capital
8.94
-10.26
4.42
0.11
-14.86
38.33
7.72
-34.76
14.72
-16.71
Cash after chg. in Working capital
9.26
-9.45
5.35
1.94
-14.04
31.76
5.15
-35.52
10.60
-19.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.97
-0.25
0.07
-0.69
-0.34
-0.46
-0.50
-2.19
-0.59
-0.86
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
-22.50
21.60
-0.29
2.14
5.00
-22.15
5.43
34.91
6.16
8.59
Net Fixed Assets
5.00
6.33
0.00
-0.05
0.00
0.05
-0.12
0.01
0.02
1.00
Net Investments
-92.43
-113.93
42.19
-166.26
-23.76
0.72
-16.60
9.37
4.89
2.46
Others
64.93
129.20
-42.48
168.45
28.76
-22.92
22.15
25.53
1.25
5.13
Cash from Financing Activity
-0.04
-0.03
-1.27
-1.29
-12.41
11.05
-2.86
-2.18
-10.81
7.57
Net Cash Inflow / Outflow
-14.25
11.87
3.87
2.09
-21.79
20.20
7.22
-4.99
5.37
-4.29
Opening Cash & Equivalents
22.41
10.53
6.67
4.57
30.41
10.21
2.99
7.98
2.61
7.21
Closing Cash & Equivalent
8.15
22.41
10.53
6.67
8.62
30.41
10.21
2.99
7.98
2.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
272.18
222.04
146.02
173.63
83.01
81.03
81.36
79.26
99.61
92.74
ROA
2.06%
4.63%
-2.21%
0.17%
2.12%
0.42%
3.35%
6.16%
2.07%
1.63%
ROE
2.23%
4.83%
-2.27%
0.17%
2.42%
0.48%
3.51%
6.40%
2.18%
1.72%
ROCE
2.89%
6.44%
-3.18%
0.66%
3.01%
1.35%
3.83%
8.02%
2.69%
2.68%
Fixed Asset Turnover
1.20
1.13
0.22
0.27
0.23
0.37
0.08
0.40
0.30
0.18
Receivable days
2.63
0.00
14.13
35.82
141.71
324.68
1316.02
16.22
28.38
67.62
Inventory Days
0.00
188.81
0.00
0.00
1437.64
1206.42
9612.29
1568.63
1575.04
2573.86
Payable days
0.00
0.00
0.00
254.18
1550.59
1272.18
382.10
159.65
2.27
124.19
Cash Conversion Cycle
2.63
188.81
14.13
-218.36
28.77
258.91
10546.21
1425.20
1601.15
2517.29
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.08
0.00
0.00
0.00
0.05
Interest Cover
208.08
8636.75
-5920.07
2.12
5.98
2.28
19.24
24.60
58.53
3.69

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


No Latest News!

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.