Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Miscellaneous

Rating :
25/99

BSE: 530017 | NSE: SIL

22.15
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  22.75
  •  22.75
  •  22.05
  •  22.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42821
  •  9.54
  •  32.50
  •  20.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 142.81
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 162.65
  • 4.73%
  • 1.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.31%
  • 1.48%
  • 31.94%
  • FII
  • DII
  • Others
  • 38.86%
  • 3.98%
  • 3.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.23
  • 5.50
  • 21.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.68
  • -1.37
  • 1.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 90.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.83
  • 6.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.13
  • -1.06
  • -0.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.98
  • 9.89
  • 0.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
5.29
3.70
42.97%
5.94
3.64
63.19%
8.77
8.78
-0.11%
5.12
430.37
-98.81%
Expenses
8.14
6.57
23.90%
9.17
7.54
21.62%
11.48
9.88
16.19%
9.67
217.66
-95.56%
EBITDA
-2.85
-2.86
-
-3.23
-3.91
-
-2.71
-1.11
-
-4.55
212.71
-
EBIDTM
-53.95%
-77.29%
-54.32%
-107.57%
-30.90%
-12.61%
-88.85%
49.42%
Other Income
1.69
31.22
-94.59%
0.01
6.72
-99.85%
1.43
6.34
-77.44%
0.92
4.84
-80.99%
Interest
0.78
3.46
-77.46%
0.80
0.71
12.68%
0.82
1.51
-45.70%
0.81
1.54
-47.40%
Depreciation
0.69
0.69
0.00%
0.69
0.65
6.15%
0.68
0.62
9.68%
0.67
0.58
15.52%
PBT
-2.63
24.21
-
-4.71
1.45
-
-2.78
3.11
-
-5.11
215.43
-
Tax
0.00
1.50
-100.00%
0.00
0.00
0
0.00
0.00
0
0.50
36.50
-98.63%
PAT
-2.63
22.71
-
-4.71
1.45
-
-2.78
3.11
-
-5.61
178.93
-
PATM
-49.74%
613.09%
-79.22%
39.83%
-31.72%
35.41%
-109.55%
41.58%
EPS
-0.41
3.53
-
-0.73
0.22
-
-0.43
0.48
-
-0.87
27.81
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
25.12
21.23
438.96
11.90
21.22
16.24
13.68
9.75
9.74
10.59
12.75
Net Sales Growth
-94.37%
-95.16%
3588.74%
-43.92%
30.67%
18.71%
40.31%
0.10%
-8.03%
-16.94%
 
Cost Of Goods Sold
17.55
14.05
7.36
7.01
16.12
11.86
10.62
6.56
5.66
6.30
8.82
Gross Profit
7.57
7.19
431.60
4.89
5.10
4.38
3.06
3.19
4.08
4.30
3.93
GP Margin
30.14%
33.87%
98.32%
41.09%
24.03%
26.97%
22.37%
32.72%
41.89%
40.60%
30.82%
Total Expenditure
38.46
33.66
235.58
23.51
48.03
29.56
28.80
29.69
22.73
21.21
24.36
Power & Fuel Cost
-
0.74
0.89
0.86
1.06
0.88
0.80
0.83
0.84
0.88
0.80
% Of Sales
-
3.49%
0.20%
7.23%
5.00%
5.42%
5.85%
8.51%
8.62%
8.31%
6.27%
Employee Cost
-
2.58
2.67
2.51
2.05
1.90
2.02
2.09
2.15
2.05
2.01
% Of Sales
-
12.15%
0.61%
21.09%
9.66%
11.70%
14.77%
21.44%
22.07%
19.36%
15.76%
Manufacturing Exp.
-
3.79
150.69
3.09
3.29
3.40
3.19
2.32
2.57
2.30
2.29
% Of Sales
-
17.85%
34.33%
25.97%
15.50%
20.94%
23.32%
23.79%
26.39%
21.72%
17.96%
General & Admin Exp.
-
9.19
31.65
8.47
8.24
8.39
7.90
14.64
7.86
6.89
7.44
% Of Sales
-
43.29%
7.21%
71.18%
38.83%
51.66%
57.75%
150.15%
80.70%
65.06%
58.35%
Selling & Distn. Exp.
-
0.81
0.60
0.69
0.72
0.57
0.67
0.76
0.65
0.65
0.60
% Of Sales
-
3.82%
0.14%
5.80%
3.39%
3.51%
4.90%
7.79%
6.67%
6.14%
4.71%
Miscellaneous Exp.
-
2.50
41.72
0.88
16.54
2.55
3.60
2.49
3.00
2.16
0.60
% Of Sales
-
11.78%
9.50%
7.39%
77.95%
15.70%
26.32%
25.54%
30.80%
20.40%
18.75%
EBITDA
-13.34
-12.43
203.38
-11.61
-26.81
-13.32
-15.12
-19.94
-12.99
-10.62
-11.61
EBITDA Margin
-53.11%
-58.55%
46.33%
-97.56%
-126.34%
-82.02%
-110.53%
-204.51%
-133.37%
-100.28%
-91.06%
Other Income
4.05
45.20
24.56
31.58
2.62
9.61
38.83
2.24
1.01
5.13
2.13
Interest
3.21
6.49
4.39
13.57
14.93
18.43
8.21
4.19
0.94
0.79
0.61
Depreciation
2.73
2.63
2.38
3.30
3.00
1.28
0.88
0.90
1.24
1.60
14.61
PBT
-15.23
23.66
221.17
3.11
-42.12
-23.42
14.63
-22.79
-14.17
-7.88
-24.71
Tax
0.50
2.00
36.51
0.00
-2.00
0.00
3.38
-0.14
0.02
-1.26
0.00
Tax Rate
-3.28%
8.45%
16.51%
0.00%
4.75%
0.00%
23.10%
0.61%
-0.14%
15.99%
0.00%
PAT
-15.73
21.66
184.66
3.11
-40.12
-23.42
11.24
-22.65
-14.18
-6.62
-24.71
PAT before Minority Interest
-15.73
21.66
184.66
3.11
-40.12
-23.42
11.24
-22.65
-14.18
-6.62
-24.71
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
-62.62%
102.03%
42.07%
26.13%
-189.07%
-144.21%
82.16%
-232.31%
-145.59%
-62.51%
-193.80%
PAT Growth
-107.63%
-88.27%
5,837.62%
-
-
-
-
-
-
-
 
EPS
-2.45
3.37
28.72
0.48
-6.24
-3.64
1.75
-3.52
-2.21
-1.03
-3.84

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
147.18
141.52
-43.28
-45.21
-5.06
26.19
20.76
42.79
62.78
75.42
Share Capital
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
Total Reserves
115.02
109.36
-75.44
-77.37
-37.22
-5.97
-11.40
10.62
30.61
43.25
Non-Current Liabilities
31.35
5.97
7.34
118.60
55.48
114.07
5.84
25.24
0.24
6.65
Secured Loans
24.43
0.00
0.00
111.50
49.65
108.23
0.00
25.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.41
Long Term Provisions
5.84
5.97
6.97
5.84
5.84
5.84
5.84
0.24
0.24
0.24
Current Liabilities
14.07
105.71
418.45
287.97
300.08
87.51
80.32
35.71
19.02
17.96
Trade Payables
4.47
6.87
6.24
4.81
4.01
2.40
1.70
1.58
2.02
1.52
Other Current Liabilities
5.65
64.58
411.33
282.65
295.58
83.84
78.13
21.50
4.41
4.05
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
3.96
34.26
0.88
0.51
0.48
1.28
0.48
12.63
12.60
12.39
Total Liabilities
192.60
253.20
382.51
361.36
350.50
227.77
106.92
103.74
82.04
100.03
Net Block
11.29
8.62
8.50
33.06
32.15
15.26
10.30
22.00
16.09
21.28
Gross Block
21.27
16.42
14.35
38.10
34.42
16.51
11.00
70.04
63.42
67.03
Accumulated Depreciation
9.98
7.80
5.85
5.04
2.27
1.26
0.70
48.04
47.33
45.75
Non Current Assets
79.60
85.17
180.55
192.25
174.86
94.71
80.27
46.52
50.74
65.73
Capital Work in Progress
0.00
0.00
89.69
89.63
76.30
44.40
33.77
0.45
10.91
10.91
Non Current Investment
20.85
21.18
45.52
43.68
34.35
11.29
11.55
0.28
0.28
3.97
Long Term Loans & Adv.
24.62
35.54
35.78
24.83
31.01
22.72
23.61
22.73
22.41
28.51
Other Non Current Assets
1.13
0.48
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
Current Assets
113.01
168.02
201.96
169.11
175.64
133.06
26.64
57.22
31.31
34.29
Current Investments
53.02
76.04
72.62
134.20
116.40
90.68
17.39
14.97
0.71
3.65
Inventories
1.96
0.90
0.75
0.74
0.93
0.75
1.72
34.51
23.07
23.17
Sundry Debtors
41.04
2.54
15.25
13.40
13.78
31.09
1.48
1.61
2.28
1.90
Cash & Bank
3.61
71.97
63.23
9.85
43.86
8.89
5.26
5.26
4.28
4.64
Other Current Assets
13.39
2.32
39.03
0.71
0.66
1.66
0.79
0.87
0.96
0.93
Short Term Loans & Adv.
12.02
14.25
11.09
10.21
0.24
1.37
0.45
0.54
0.57
0.73
Net Current Assets
98.94
62.32
-216.49
-118.86
-124.44
45.55
-53.67
21.51
12.28
16.34
Total Assets
192.61
253.19
382.51
361.36
350.50
227.77
106.91
103.74
82.05
100.02

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-105.92
60.42
39.45
75.53
109.62
2.30
22.32
3.76
-8.52
-25.09
PBT
23.66
221.17
3.11
-40.12
-23.42
14.63
-22.79
-14.17
-6.58
-24.71
Adjustment
-34.70
17.64
-13.28
31.25
10.33
5.47
3.04
1.23
-2.70
13.28
Changes in Working Capital
-62.95
-175.20
52.59
84.80
124.01
-17.55
40.30
17.08
0.51
-13.18
Cash after chg. in Working capital
-74.00
63.61
42.42
75.93
110.92
2.54
20.55
4.14
-8.77
-24.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-31.92
-3.19
-2.97
-0.40
-1.31
-0.24
1.77
-0.39
0.25
-0.48
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
59.69
-16.22
86.96
-64.80
-84.34
-77.12
-6.34
-20.98
13.68
41.17
Net Fixed Assets
-4.80
88.19
23.68
-16.99
-49.92
-15.98
20.77
-28.80
0.40
-0.06
Net Investments
24.22
20.92
59.74
-27.13
-48.78
-73.03
-72.77
-14.27
4.10
4.09
Others
40.27
-125.33
3.54
-20.68
14.36
11.89
45.66
22.09
9.18
37.14
Cash from Financing Activity
-22.53
-31.75
-74.70
-46.17
9.18
78.42
-16.02
18.23
-5.58
-35.05
Net Cash Inflow / Outflow
-68.76
12.45
51.71
-35.43
34.46
3.60
-0.04
1.00
-0.42
-18.97
Opening Cash & Equivalents
71.62
59.16
7.45
42.88
8.43
4.83
4.86
3.86
4.28
23.25
Closing Cash & Equivalent
2.85
71.62
59.16
7.45
42.88
8.43
4.83
4.86
3.86
4.28

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
22.88
22.00
-6.73
-7.03
-0.79
4.07
3.23
6.63
9.74
11.72
ROA
9.72%
58.10%
0.84%
-11.27%
-8.10%
6.72%
-21.50%
-15.27%
-7.27%
-18.82%
ROE
15.00%
375.92%
0.00%
0.00%
-221.61%
47.89%
-71.43%
-26.94%
-9.59%
-27.29%
ROCE
17.79%
256.45%
44.47%
-26.58%
-3.66%
26.27%
-34.74%
-20.30%
-9.81%
-21.58%
Fixed Asset Turnover
1.13
28.53
0.45
0.59
0.64
0.99
0.24
0.15
0.16
0.19
Receivable days
374.55
7.40
439.31
233.79
504.43
434.48
57.83
72.96
71.99
46.56
Inventory Days
24.54
0.69
22.82
14.38
18.90
32.97
677.94
1079.02
796.56
678.96
Payable days
147.26
325.02
287.42
99.90
57.72
43.13
42.17
47.70
46.29
22.08
Cash Conversion Cycle
251.84
-316.94
174.71
148.27
465.61
424.32
693.60
1104.27
822.25
703.43
Total Debt/Equity
0.17
0.18
-1.20
-2.47
-28.34
4.13
0.90
0.59
0.00
0.08
Interest Cover
4.65
51.38
1.23
-1.82
-0.27
2.78
-4.44
-14.00
-8.93
-39.20

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.