Nifty
Sensex
:
:
18520.35
62352.26
7.60 (0.04%)
58.62 (0.09%)

Miscellaneous

Rating :
76/99

BSE: 530017 | NSE: SIL

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 173.37
  • 0.97
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 124.14
  • 9.28%
  • 1.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.31%
  • 1.45%
  • 31.82%
  • FII
  • DII
  • Others
  • 38.87%
  • 4.07%
  • 3.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.73
  • 100.11
  • 174.51

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 75.03
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.32
  • 0.10
  • -1.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.74
  • 10.09
  • 22.89

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
3.64
2.07
75.85%
8.78
3.02
190.73%
430.37
3.80
11,225.53%
3.50
2.77
26.35%
Expenses
7.54
5.77
30.68%
9.88
5.10
93.73%
217.66
7.25
2,902.21%
7.05
6.98
1.00%
EBITDA
-3.91
-3.70
-
-1.11
-2.07
-
212.71
-3.44
-
-3.55
-4.21
-
EBIDTM
-107.57%
-178.73%
-12.61%
-68.55%
49.42%
-90.43%
-101.40%
-152.11%
Other Income
6.72
13.03
-48.43%
6.34
5.89
7.64%
4.84
5.89
-17.83%
0.80
14.61
-94.52%
Interest
0.71
0.86
-17.44%
1.51
1.15
31.30%
1.54
3.26
-52.76%
0.84
3.42
-75.44%
Depreciation
0.65
0.58
12.07%
0.62
0.60
3.33%
0.58
0.79
-26.58%
0.62
0.84
-26.19%
PBT
1.45
7.88
-81.60%
3.11
2.06
50.97%
215.43
-1.59
-
-4.20
6.14
-
Tax
0.00
0.00
0
0.00
0.00
0
36.50
0.00
0
0.01
0.00
0
PAT
1.45
7.88
-81.60%
3.11
2.06
50.97%
178.93
-1.59
-
-4.22
6.14
-
PATM
39.83%
381.01%
35.41%
68.29%
41.58%
-41.81%
-120.49%
221.63%
EPS
0.22
1.23
-82.11%
0.48
0.32
50.00%
27.81
-0.25
-
-0.66
0.95
-

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
446.29
438.96
11.90
21.22
16.24
13.68
9.75
9.74
10.59
12.75
11.67
Net Sales Growth
3,727.53%
3588.74%
-43.92%
30.67%
18.71%
40.31%
0.10%
-8.03%
-16.94%
9.25%
 
Cost Of Goods Sold
187.75
7.36
7.01
16.12
11.86
10.62
6.56
5.66
6.30
8.82
6.23
Gross Profit
258.54
431.60
4.89
5.10
4.38
3.06
3.19
4.08
4.30
3.93
5.44
GP Margin
57.93%
98.32%
41.09%
24.03%
26.97%
22.37%
32.72%
41.89%
40.60%
30.82%
46.62%
Total Expenditure
242.13
235.58
23.51
48.03
29.56
28.80
29.69
22.73
21.21
24.36
24.56
Power & Fuel Cost
-
0.89
0.86
1.06
0.88
0.80
0.83
0.84
0.88
0.80
0.69
% Of Sales
-
0.20%
7.23%
5.00%
5.42%
5.85%
8.51%
8.62%
8.31%
6.27%
5.91%
Employee Cost
-
2.67
2.51
2.05
1.90
2.02
2.09
2.15
2.05
2.01
2.18
% Of Sales
-
0.61%
21.09%
9.66%
11.70%
14.77%
21.44%
22.07%
19.36%
15.76%
18.68%
Manufacturing Exp.
-
150.69
3.09
3.29
3.40
3.19
2.32
2.57
2.30
2.29
3.04
% Of Sales
-
34.33%
25.97%
15.50%
20.94%
23.32%
23.79%
26.39%
21.72%
17.96%
26.05%
General & Admin Exp.
-
31.65
8.47
8.24
8.39
7.90
14.64
7.86
6.89
7.44
8.27
% Of Sales
-
7.21%
71.18%
38.83%
51.66%
57.75%
150.15%
80.70%
65.06%
58.35%
70.87%
Selling & Distn. Exp.
-
0.60
0.69
0.72
0.57
0.67
0.76
0.65
0.65
0.60
0.58
% Of Sales
-
0.14%
5.80%
3.39%
3.51%
4.90%
7.79%
6.67%
6.14%
4.71%
4.97%
Miscellaneous Exp.
-
41.72
0.88
16.54
2.55
3.60
2.49
3.00
2.16
2.39
0.58
% Of Sales
-
9.50%
7.39%
77.95%
15.70%
26.32%
25.54%
30.80%
20.40%
18.75%
30.51%
EBITDA
204.14
203.38
-11.61
-26.81
-13.32
-15.12
-19.94
-12.99
-10.62
-11.61
-12.89
EBITDA Margin
45.74%
46.33%
-97.56%
-126.34%
-82.02%
-110.53%
-204.51%
-133.37%
-100.28%
-91.06%
-110.45%
Other Income
18.70
24.56
31.58
2.62
9.61
38.83
2.24
1.01
5.13
2.13
8.66
Interest
4.60
4.39
13.57
14.93
18.43
8.21
4.19
0.94
0.79
0.61
1.95
Depreciation
2.47
2.38
3.30
3.00
1.28
0.88
0.90
1.24
1.60
14.61
15.36
PBT
215.79
221.17
3.11
-42.12
-23.42
14.63
-22.79
-14.17
-7.88
-24.71
-21.53
Tax
36.51
36.51
0.00
-2.00
0.00
3.38
-0.14
0.02
-1.26
0.00
-0.97
Tax Rate
16.92%
16.51%
0.00%
4.75%
0.00%
23.10%
0.61%
-0.14%
15.99%
0.00%
4.51%
PAT
179.27
184.66
3.11
-40.12
-23.42
11.24
-22.65
-14.18
-6.62
-24.71
-20.56
PAT before Minority Interest
179.27
184.66
3.11
-40.12
-23.42
11.24
-22.65
-14.18
-6.62
-24.71
-20.56
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
40.17%
42.07%
26.13%
-189.07%
-144.21%
82.16%
-232.31%
-145.59%
-62.51%
-193.80%
-176.18%
PAT Growth
1,137.20%
5,837.62%
-
-
-
-
-
-
-
-
 
EPS
27.88
28.72
0.48
-6.24
-3.64
1.75
-3.52
-2.21
-1.03
-3.84
-3.20

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
141.52
-43.28
-45.21
-5.06
26.19
20.76
42.79
62.78
75.42
105.77
Share Capital
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
Total Reserves
109.36
-75.44
-77.37
-37.22
-5.97
-11.40
10.62
30.61
43.25
73.60
Non-Current Liabilities
5.97
7.34
118.60
55.48
114.07
5.84
25.24
0.24
6.65
37.99
Secured Loans
0.00
0.00
111.50
49.65
108.23
0.00
25.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.41
35.81
Long Term Provisions
5.97
6.97
5.84
5.84
5.84
5.84
0.24
0.24
0.24
0.24
Current Liabilities
105.71
418.45
287.97
300.08
87.51
80.32
35.71
19.02
17.96
18.78
Trade Payables
6.87
6.24
4.81
4.01
2.40
1.70
1.58
2.02
1.52
1.90
Other Current Liabilities
64.58
411.33
282.65
295.58
83.84
78.13
21.50
4.41
4.05
4.54
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
34.26
0.88
0.51
0.48
1.28
0.48
12.63
12.60
12.39
12.34
Total Liabilities
253.20
382.51
361.36
350.50
227.77
106.92
103.74
82.04
100.03
162.54
Net Block
8.62
8.50
33.06
32.15
15.26
10.30
22.00
16.09
21.28
35.78
Gross Block
16.42
14.35
38.10
34.42
16.51
11.00
70.04
63.42
67.03
66.92
Accumulated Depreciation
7.80
5.85
5.04
2.27
1.26
0.70
48.04
47.33
45.75
31.14
Non Current Assets
85.17
180.55
192.25
174.86
94.71
80.27
46.52
50.74
65.73
67.41
Capital Work in Progress
0.00
89.69
89.63
76.30
44.40
33.77
0.45
10.91
10.91
10.91
Non Current Investment
40.54
45.52
43.68
34.35
11.29
11.55
0.28
0.28
3.97
3.72
Long Term Loans & Adv.
35.54
35.78
24.83
31.01
22.72
23.61
22.73
22.41
28.51
15.94
Other Non Current Assets
0.48
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
Current Assets
168.02
201.96
169.11
175.64
133.06
26.64
57.22
31.31
34.29
95.13
Current Investments
76.04
72.62
134.20
116.40
90.68
17.39
14.97
0.71
3.65
8.00
Inventories
0.90
0.75
0.74
0.93
0.75
1.72
34.51
23.07
23.17
24.27
Sundry Debtors
2.54
15.25
13.40
13.78
31.09
1.48
1.61
2.28
1.90
1.35
Cash & Bank
74.92
63.23
9.85
43.86
8.89
5.26
5.26
4.28
4.64
23.66
Other Current Assets
13.61
39.03
0.71
0.42
1.66
0.79
0.87
0.96
0.93
37.86
Short Term Loans & Adv.
11.29
11.09
10.21
0.24
1.37
0.45
0.54
0.57
0.73
35.81
Net Current Assets
62.32
-216.49
-118.86
-124.44
45.55
-53.67
21.51
12.28
16.34
76.35
Total Assets
253.19
382.51
361.36
350.50
227.77
106.91
103.74
82.05
100.02
162.54

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
60.42
39.45
75.53
109.62
2.30
22.32
3.76
-8.52
-25.09
-23.72
PBT
221.17
3.11
-40.12
-23.42
14.63
-22.79
-14.17
-6.58
-24.71
-21.53
Adjustment
17.64
-13.28
31.25
10.33
5.47
3.04
1.23
-2.70
13.28
10.51
Changes in Working Capital
-175.20
52.59
84.80
124.01
-17.55
40.30
17.08
0.51
-13.18
-11.79
Cash after chg. in Working capital
63.61
42.42
75.93
110.92
2.54
20.55
4.14
-8.77
-24.60
-22.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.19
-2.97
-0.40
-1.31
-0.24
1.77
-0.39
0.25
-0.48
-0.91
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
-16.22
86.96
-64.80
-84.34
-77.12
-6.34
-20.98
13.68
41.17
-47.14
Net Fixed Assets
88.19
23.68
-16.99
-49.92
-15.98
20.77
-28.80
0.40
-0.06
-0.77
Net Investments
1.56
59.74
-27.13
-48.78
-73.03
-72.77
-14.27
4.10
4.09
-6.90
Others
-105.97
3.54
-20.68
14.36
11.89
45.66
22.09
9.18
37.14
-39.47
Cash from Financing Activity
-31.75
-74.70
-46.17
9.18
78.42
-16.02
18.23
-5.58
-35.05
18.73
Net Cash Inflow / Outflow
12.45
51.71
-35.43
34.46
3.60
-0.04
1.00
-0.42
-18.97
-52.12
Opening Cash & Equivalents
59.16
7.45
42.88
8.43
4.83
4.86
3.86
4.28
23.25
75.78
Closing Cash & Equivalent
71.62
59.16
7.45
42.88
8.43
4.83
4.86
3.86
4.28
23.66

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.)
22.00
-6.73
-7.03
-0.79
4.07
3.23
6.63
9.74
11.72
16.42
ROA
58.10%
0.84%
-11.27%
-8.10%
6.72%
-21.50%
-15.27%
-7.27%
-18.82%
-12.23%
ROE
375.92%
0.00%
0.00%
-221.61%
47.89%
-71.43%
-26.94%
-9.59%
-27.29%
-17.32%
ROCE
256.45%
44.47%
-26.58%
-3.66%
26.27%
-34.74%
-20.30%
-9.81%
-21.58%
-13.75%
Fixed Asset Turnover
28.53
0.45
0.59
0.64
0.99
0.24
0.15
0.16
0.19
0.21
Receivable days
7.40
439.31
233.79
504.43
434.48
57.83
72.96
71.99
46.56
38.87
Inventory Days
0.69
22.82
14.38
18.90
32.97
677.94
1079.02
796.56
678.96
750.40
Payable days
325.02
287.42
99.90
57.72
43.13
42.17
47.70
46.29
22.08
19.88
Cash Conversion Cycle
-316.94
174.71
148.27
465.61
424.32
693.60
1104.27
822.25
703.43
769.39
Total Debt/Equity
0.18
-1.20
-2.47
-28.34
4.13
0.90
0.59
0.00
0.08
0.34
Interest Cover
51.38
1.23
-1.82
-0.27
2.78
-4.44
-14.00
-8.93
-39.20
-10.05

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.