Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Miscellaneous

Rating :
38/99

BSE: 530017 | NSE: SIL

17.85
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  17.85
  •  17.85
  •  17.85
  •  17.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6592
  •  1.18
  •  18.90
  •  11.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 116.44
  • 0.63
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 105.17
  • 13.81%
  • 0.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.15%
  • 2.73%
  • 32.48%
  • FII
  • DII
  • Others
  • 0%
  • 4.12%
  • 40.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.26
  • 4.07
  • -9.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.75
  • -10.25
  • -2.71

PAT CAGR (%)

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

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.34
  • 0.58
  • -2.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.70
  • 9.24
  • 15.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
430.37
3.80
11,225.53%
3.50
2.77
26.35%
2.07
3.43
-39.65%
3.02
1.90
58.95%
Expenses
217.66
7.25
2,902.21%
7.05
6.98
1.00%
5.77
7.67
-24.77%
5.10
3.82
33.51%
EBITDA
212.71
-3.44
-
-3.55
-4.21
-
-3.70
-4.24
-
-2.07
-1.92
-
EBIDTM
49.42%
-90.43%
-101.40%
-152.11%
-178.73%
-123.42%
-68.55%
-101.27%
Other Income
4.84
5.89
-17.83%
0.80
14.61
-94.52%
13.03
7.45
74.90%
5.89
3.63
62.26%
Interest
1.54
3.26
-52.76%
0.84
3.42
-75.44%
0.86
3.44
-75.00%
1.15
3.45
-66.67%
Depreciation
0.58
0.79
-26.58%
0.62
0.84
-26.19%
0.58
0.84
-30.95%
0.60
0.83
-27.71%
PBT
215.43
-1.59
-
-4.20
6.14
-
7.88
-1.07
-
2.06
-2.57
-
Tax
36.50
0.00
0
0.01
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
178.93
-1.59
-
-4.22
6.14
-
7.88
-1.07
-
2.06
-2.57
-
PATM
41.58%
-41.81%
-120.49%
221.63%
381.01%
-31.08%
68.29%
-135.71%
EPS
27.81
-0.25
-
-0.66
0.95
-
1.23
-0.17
-
0.32
-0.40
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
438.96
11.90
21.22
16.24
13.68
9.75
9.74
10.59
12.75
11.67
10.50
Net Sales Growth
3,588.74%
-43.92%
30.67%
18.71%
40.31%
0.10%
-8.03%
-16.94%
9.25%
11.14%
 
Cost Of Goods Sold
182.58
7.01
16.12
11.86
10.62
6.56
5.66
6.30
8.82
6.23
6.26
Gross Profit
256.38
4.89
5.10
4.38
3.06
3.19
4.08
4.30
3.93
5.44
4.24
GP Margin
58.41%
41.09%
24.03%
26.97%
22.37%
32.72%
41.89%
40.60%
30.82%
46.62%
40.38%
Total Expenditure
235.58
23.51
48.03
29.56
28.80
29.69
22.73
21.21
24.36
24.56
24.35
Power & Fuel Cost
-
0.86
1.06
0.88
0.80
0.83
0.84
0.88
0.80
0.69
0.87
% Of Sales
-
7.23%
5.00%
5.42%
5.85%
8.51%
8.62%
8.31%
6.27%
5.91%
8.29%
Employee Cost
-
2.51
2.05
1.90
2.02
2.09
2.15
2.05
2.01
2.18
2.57
% Of Sales
-
21.09%
9.66%
11.70%
14.77%
21.44%
22.07%
19.36%
15.76%
18.68%
24.48%
Manufacturing Exp.
-
3.09
3.29
3.40
3.19
2.32
2.57
2.30
2.29
3.04
3.74
% Of Sales
-
25.97%
15.50%
20.94%
23.32%
23.79%
26.39%
21.72%
17.96%
26.05%
35.62%
General & Admin Exp.
-
8.47
8.24
8.39
7.90
14.64
7.86
6.89
7.44
8.27
8.31
% Of Sales
-
71.18%
38.83%
51.66%
57.75%
150.15%
80.70%
65.06%
58.35%
70.87%
79.14%
Selling & Distn. Exp.
-
0.69
0.72
0.57
0.67
0.76
0.65
0.65
0.60
0.58
0.54
% Of Sales
-
5.80%
3.39%
3.51%
4.90%
7.79%
6.67%
6.14%
4.71%
4.97%
5.14%
Miscellaneous Exp.
-
0.88
16.54
2.55
3.60
2.49
3.00
2.16
2.39
3.56
0.54
% Of Sales
-
7.39%
77.95%
15.70%
26.32%
25.54%
30.80%
20.40%
18.75%
30.51%
19.62%
EBITDA
203.39
-11.61
-26.81
-13.32
-15.12
-19.94
-12.99
-10.62
-11.61
-12.89
-13.85
EBITDA Margin
46.33%
-97.56%
-126.34%
-82.02%
-110.53%
-204.51%
-133.37%
-100.28%
-91.06%
-110.45%
-131.90%
Other Income
24.56
31.58
2.62
9.61
38.83
2.24
1.01
5.13
2.13
8.66
10.29
Interest
4.39
13.57
14.93
18.43
8.21
4.19
0.94
0.79
0.61
1.95
0.22
Depreciation
2.38
3.30
3.00
1.28
0.88
0.90
1.24
1.60
14.61
15.36
6.64
PBT
221.17
3.11
-42.12
-23.42
14.63
-22.79
-14.17
-7.88
-24.71
-21.53
-10.41
Tax
36.51
0.00
-2.00
0.00
3.38
-0.14
0.02
-1.26
0.00
-0.97
-0.27
Tax Rate
16.51%
0.00%
4.75%
0.00%
23.10%
0.61%
-0.14%
15.99%
0.00%
4.51%
2.59%
PAT
184.65
3.11
-40.12
-23.42
11.24
-22.65
-14.18
-6.62
-24.71
-20.56
-10.15
PAT before Minority Interest
184.65
3.11
-40.12
-23.42
11.24
-22.65
-14.18
-6.62
-24.71
-20.56
-10.15
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
42.07%
26.13%
-189.07%
-144.21%
82.16%
-232.31%
-145.59%
-62.51%
-193.80%
-176.18%
-96.67%
PAT Growth
20,191.21%
-
-
-
-
-
-
-
-
-
 
EPS
28.72
0.48
-6.24
-3.64
1.75
-3.52
-2.21
-1.03
-3.84
-3.20
-1.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
-43.28
-45.21
-5.06
26.19
20.76
42.79
62.78
75.42
105.77
131.97
Share Capital
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
Total Reserves
-75.44
-77.37
-37.22
-5.97
-11.40
10.62
30.61
43.25
73.60
99.81
Non-Current Liabilities
7.34
118.60
55.48
114.07
5.84
25.24
0.24
6.65
37.99
11.77
Secured Loans
0.00
111.50
49.65
108.23
0.00
25.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.41
35.81
11.53
Long Term Provisions
6.97
5.84
5.84
5.84
5.84
0.24
0.24
0.24
0.24
0.04
Current Liabilities
418.45
287.97
300.08
87.51
80.32
35.71
19.02
17.96
18.78
30.00
Trade Payables
6.24
4.81
4.01
2.40
1.70
1.58
2.02
1.52
1.90
1.24
Other Current Liabilities
411.33
282.65
295.58
83.84
78.13
21.50
4.41
4.05
4.54
16.43
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
0.88
0.51
0.48
1.28
0.48
12.63
12.60
12.39
12.34
12.34
Total Liabilities
382.51
361.36
350.50
227.77
106.92
103.74
82.04
100.03
162.54
173.74
Net Block
8.50
33.06
32.15
15.26
10.30
22.00
16.09
21.28
35.78
26.41
Gross Block
14.35
38.10
34.42
16.51
11.00
70.04
63.42
67.03
66.92
42.28
Accumulated Depreciation
5.85
5.04
2.27
1.26
0.70
48.04
47.33
45.75
31.14
15.87
Non Current Assets
180.55
192.25
174.86
94.71
80.27
46.52
50.74
65.73
67.41
57.03
Capital Work in Progress
89.69
89.63
76.30
44.40
33.77
0.45
10.91
10.91
10.91
11.06
Non Current Investment
45.52
43.68
34.35
11.29
11.55
0.28
0.28
3.97
3.72
3.72
Long Term Loans & Adv.
35.78
24.83
31.01
22.72
23.61
22.73
22.41
28.51
15.94
14.78
Other Non Current Assets
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
Current Assets
201.96
169.11
175.64
133.06
26.64
57.22
31.31
34.29
95.13
116.72
Current Investments
72.62
134.20
116.40
90.68
17.39
14.97
0.71
3.65
8.00
1.09
Inventories
0.75
0.74
0.93
0.75
1.72
34.51
23.07
23.17
24.27
23.73
Sundry Debtors
15.25
13.40
13.78
31.09
1.48
1.61
2.28
1.90
1.35
1.13
Cash & Bank
63.23
9.85
43.86
8.89
5.26
5.26
4.28
4.64
23.66
75.78
Other Current Assets
50.12
0.71
0.42
0.29
0.79
0.87
0.96
0.93
37.86
14.98
Short Term Loans & Adv.
11.09
10.21
0.24
1.37
0.45
0.54
0.57
0.73
35.81
13.96
Net Current Assets
-216.49
-118.86
-124.44
45.55
-53.67
21.51
12.28
16.34
76.35
86.71
Total Assets
382.51
361.36
350.50
227.77
106.91
103.74
82.05
100.02
162.54
173.75

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
39.45
75.53
109.62
2.30
22.32
3.76
-8.52
-25.09
-23.72
-0.17
PBT
3.11
-40.12
-23.42
14.63
-22.79
-14.17
-6.58
-24.71
-21.53
-10.41
Adjustment
-13.26
31.25
10.33
5.47
3.04
1.23
-2.70
13.28
10.51
-3.28
Changes in Working Capital
52.57
84.80
124.01
-17.55
40.30
17.08
0.51
-13.18
-11.79
14.53
Cash after chg. in Working capital
42.42
75.93
110.92
2.54
20.55
4.14
-8.77
-24.60
-22.81
0.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.97
-0.40
-1.31
-0.24
1.77
-0.39
0.25
-0.48
-0.91
-1.00
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
86.96
-64.80
-84.34
-77.12
-6.34
-20.98
13.68
41.17
-47.14
-17.29
Net Fixed Assets
23.68
-16.99
-49.92
-15.98
20.77
-28.80
0.40
-0.06
-0.77
-14.66
Net Investments
59.74
-27.13
-48.78
-73.03
-72.77
-14.27
4.10
4.09
-6.90
6.21
Others
3.54
-20.68
14.36
11.89
45.66
22.09
9.18
37.14
-39.47
-8.84
Cash from Financing Activity
-74.70
-46.17
9.18
78.42
-16.02
18.23
-5.58
-35.05
18.73
1.28
Net Cash Inflow / Outflow
51.71
-35.43
34.46
3.60
-0.04
1.00
-0.42
-18.97
-52.12
-16.18
Opening Cash & Equivalents
7.45
42.88
8.43
4.83
4.86
3.86
4.28
23.25
75.78
91.96
Closing Cash & Equivalent
59.16
7.45
42.88
8.43
4.83
4.86
3.86
4.28
23.66
75.78

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
-6.73
-7.03
-0.79
4.07
3.23
6.63
9.74
11.72
16.42
20.49
ROA
0.84%
-11.27%
-8.10%
6.72%
-21.50%
-15.27%
-7.27%
-18.82%
-12.23%
-5.90%
ROE
0.00%
0.00%
-221.61%
47.89%
-71.43%
-26.94%
-9.59%
-27.29%
-17.32%
-7.26%
ROCE
44.47%
-26.58%
-3.66%
26.27%
-34.74%
-20.30%
-9.81%
-21.58%
-13.75%
-6.90%
Fixed Asset Turnover
0.45
0.59
0.64
0.99
0.24
0.15
0.16
0.19
0.21
0.30
Receivable days
439.31
233.79
504.43
434.48
57.83
72.96
71.99
46.56
38.87
41.45
Inventory Days
22.82
14.38
18.90
32.97
677.94
1079.02
796.56
678.96
750.40
819.62
Payable days
287.42
99.90
57.72
43.13
42.17
47.70
46.29
22.08
19.88
24.85
Cash Conversion Cycle
174.71
148.27
465.61
424.32
693.60
1104.27
822.25
703.43
769.39
836.22
Total Debt/Equity
-1.20
-2.47
-28.34
4.13
0.90
0.59
0.00
0.08
0.34
0.09
Interest Cover
1.23
-1.82
-0.27
2.78
-4.44
-14.00
-8.93
-39.20
-10.05
-47.19

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.