Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Miscellaneous

Rating :
41/99

BSE: 530017 | NSE: SIL

9.50
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  9.50
  •  10.00
  •  9.50
  •  10.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  543
  •  0.05
  •  14.70
  •  8.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 62.79
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 164.44
  • N/A
  • -1.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.15%
  • 4.28%
  • 29.98%
  • FII
  • DII
  • Others
  • 0%
  • 4.89%
  • 40.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.77
  • 16.85
  • 15.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.99
  • 15.59
  • 12.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.37
  • 23.12
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.98
  • 2.43
  • 1.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.99
  • 9.69
  • 19.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1.90
8.35
-77.25%
4.99
5.80
-13.97%
3.99
2.29
74.24%
3.90
3.04
28.29%
Expenses
3.82
11.12
-65.65%
7.27
7.43
-2.15%
7.40
7.81
-5.25%
6.55
6.31
3.80%
EBITDA
-1.92
-2.78
-
-2.28
-1.63
-
-3.41
-5.52
-
-2.65
-3.27
-
EBIDTM
-101.27%
-33.30%
-45.79%
-28.00%
-85.56%
-241.26%
-67.99%
-107.53%
Other Income
3.63
0.45
706.67%
-19.10
5.26
-
4.89
1.91
156.02%
0.69
-0.61
-
Interest
3.45
4.27
-19.20%
3.46
5.53
-37.43%
3.54
5.27
-32.83%
3.66
4.06
-9.85%
Depreciation
0.83
0.60
38.33%
0.84
0.30
180.00%
0.86
0.34
152.94%
0.70
0.32
118.75%
PBT
-2.57
-7.20
-
-25.68
-2.19
-
-2.92
-9.21
-
-6.33
-8.26
-
Tax
0.00
0.00
0
-2.00
0.00
-
0.00
0.00
0
0.00
0.00
0
PAT
-2.57
-7.20
-
-23.67
-2.19
-
-2.92
-9.21
-
-6.33
-8.26
-
PATM
-135.71%
-86.26%
-474.58%
-37.75%
-73.22%
-402.75%
-162.25%
-271.72%
EPS
-0.40
-1.12
-
-3.68
-0.34
-
-0.45
-1.43
-
-0.98
-1.29
-

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
14.78
21.22
16.24
13.68
9.75
9.74
10.59
12.75
11.67
10.50
10.04
Net Sales Growth
-24.13%
30.67%
18.71%
40.31%
0.10%
-8.03%
-16.94%
9.25%
11.14%
4.58%
 
Cost Of Goods Sold
9.53
16.12
11.86
10.62
6.56
5.66
6.30
8.82
6.23
6.26
7.04
Gross Profit
5.25
5.10
4.38
3.06
3.19
4.08
4.30
3.93
5.44
4.24
3.00
GP Margin
35.53%
24.03%
26.97%
22.37%
32.72%
41.89%
40.60%
30.82%
46.62%
40.38%
29.88%
Total Expenditure
25.04
48.03
29.56
28.80
29.69
22.73
21.21
24.36
24.56
24.35
21.38
Power & Fuel Cost
-
1.06
0.88
0.80
0.83
0.84
0.88
0.80
0.69
0.87
0.89
% Of Sales
-
5.00%
5.42%
5.85%
8.51%
8.62%
8.31%
6.27%
5.91%
8.29%
8.86%
Employee Cost
-
2.04
1.90
2.02
2.09
2.15
2.05
2.01
2.18
2.57
1.85
% Of Sales
-
9.61%
11.70%
14.77%
21.44%
22.07%
19.36%
15.76%
18.68%
24.48%
18.43%
Manufacturing Exp.
-
3.29
3.40
3.19
2.32
2.57
2.30
2.29
3.04
3.74
2.25
% Of Sales
-
15.50%
20.94%
23.32%
23.79%
26.39%
21.72%
17.96%
26.05%
35.62%
22.41%
General & Admin Exp.
-
7.97
8.39
7.90
14.64
7.86
6.89
7.44
8.27
8.31
7.46
% Of Sales
-
37.56%
51.66%
57.75%
150.15%
80.70%
65.06%
58.35%
70.87%
79.14%
74.30%
Selling & Distn. Exp.
-
0.72
0.57
0.67
0.76
0.65
0.65
0.60
0.58
0.54
0.48
% Of Sales
-
3.39%
3.51%
4.90%
7.79%
6.67%
6.14%
4.71%
4.97%
5.14%
4.78%
Miscellaneous Exp.
-
16.82
2.55
3.60
2.49
3.00
2.16
2.39
3.56
2.06
0.48
% Of Sales
-
79.26%
15.70%
26.32%
25.54%
30.80%
20.40%
18.75%
30.51%
19.62%
14.14%
EBITDA
-10.26
-26.81
-13.32
-15.12
-19.94
-12.99
-10.62
-11.61
-12.89
-13.85
-11.34
EBITDA Margin
-69.42%
-126.34%
-82.02%
-110.53%
-204.51%
-133.37%
-100.28%
-91.06%
-110.45%
-131.90%
-112.95%
Other Income
-9.89
2.62
9.61
38.83
2.24
1.01
5.13
2.13
8.66
10.29
9.08
Interest
14.11
14.93
18.43
8.21
4.19
0.94
0.79
0.61
1.95
0.22
0.00
Depreciation
3.23
3.00
1.28
0.88
0.90
1.24
1.60
14.61
15.36
6.64
4.77
PBT
-37.50
-42.12
-23.42
14.63
-22.79
-14.17
-7.88
-24.71
-21.53
-10.41
-7.02
Tax
-2.00
-2.00
0.00
3.38
-0.14
0.02
-1.26
0.00
-0.97
-0.27
-0.19
Tax Rate
5.33%
4.75%
0.00%
23.10%
0.61%
-0.14%
15.99%
0.00%
4.51%
2.59%
2.71%
PAT
-35.49
-40.12
-23.42
11.24
-22.65
-14.18
-6.62
-24.71
-20.56
-10.15
-6.83
PAT before Minority Interest
-35.49
-40.12
-23.42
11.24
-22.65
-14.18
-6.62
-24.71
-20.56
-10.15
-6.83
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
-240.12%
-189.07%
-144.21%
82.16%
-232.31%
-145.59%
-62.51%
-193.80%
-176.18%
-96.67%
-68.03%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-5.52
-6.24
-3.64
1.75
-3.52
-2.21
-1.03
-3.84
-3.20
-1.58
-1.06

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
-45.21
-5.06
26.19
20.76
42.79
62.78
75.42
105.77
131.97
147.73
Share Capital
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
Total Reserves
-77.37
-37.22
-5.97
-11.40
10.62
30.61
43.25
73.60
99.81
115.56
Non-Current Liabilities
118.60
55.48
114.07
5.84
25.24
0.24
6.65
37.99
11.77
4.71
Secured Loans
111.50
49.65
108.23
0.00
25.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
6.41
35.81
11.53
4.65
Long Term Provisions
5.84
5.84
5.84
5.84
0.24
0.24
0.24
0.24
0.04
0.06
Current Liabilities
287.97
300.08
87.51
80.32
35.71
19.02
17.96
18.78
30.00
17.91
Trade Payables
4.81
4.01
2.40
1.70
1.58
2.02
1.52
1.90
1.24
1.64
Other Current Liabilities
282.65
295.58
83.84
78.13
21.50
4.41
4.05
4.54
16.43
3.38
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
0.51
0.48
1.28
0.48
12.63
12.60
12.39
12.34
12.34
12.90
Total Liabilities
361.36
350.50
227.77
106.92
103.74
82.04
100.03
162.54
173.74
170.35
Net Block
33.06
32.15
15.26
10.30
22.00
16.09
21.28
35.78
26.41
17.18
Gross Block
38.10
34.42
16.51
11.00
70.04
63.42
67.03
66.92
42.28
27.82
Accumulated Depreciation
5.04
2.27
1.26
0.70
48.04
47.33
45.75
31.14
15.87
10.64
Non Current Assets
192.25
174.86
94.71
80.27
46.52
50.74
65.73
67.41
57.03
33.83
Capital Work in Progress
89.63
76.30
44.40
33.77
0.45
10.91
10.91
10.91
11.06
2.12
Non Current Investment
43.68
34.35
11.29
11.55
0.28
0.28
3.97
3.72
3.72
3.34
Long Term Loans & Adv.
24.83
31.01
22.72
23.61
22.73
22.41
28.51
15.94
14.78
10.14
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
169.11
175.64
133.06
26.64
57.22
31.31
34.29
95.13
116.72
136.51
Current Investments
134.20
116.40
90.68
17.39
14.97
0.71
3.65
8.00
1.09
7.69
Inventories
0.74
0.93
0.75
1.72
34.51
23.07
23.17
24.27
23.73
23.41
Sundry Debtors
13.40
13.78
31.09
1.48
1.61
2.28
1.90
1.35
1.13
1.25
Cash & Bank
9.85
43.86
8.89
5.26
5.26
4.28
4.64
23.66
75.78
91.96
Other Current Assets
10.92
0.42
0.29
0.34
0.87
0.96
0.93
37.86
14.98
12.20
Short Term Loans & Adv.
10.21
0.24
1.37
0.45
0.54
0.57
0.73
35.81
13.96
11.26
Net Current Assets
-118.86
-124.44
45.55
-53.67
21.51
12.28
16.34
76.35
86.71
118.60
Total Assets
361.36
350.50
227.77
106.91
103.74
82.05
100.02
162.54
173.75
170.34

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
75.53
109.62
2.30
22.32
3.76
-8.52
-25.09
-23.72
-0.17
-17.78
PBT
-40.12
-23.42
14.63
-22.79
-14.17
-6.58
-24.71
-21.53
-10.41
-7.02
Adjustment
31.25
10.33
5.47
3.04
1.23
-2.70
13.28
10.51
-3.28
-3.82
Changes in Working Capital
84.80
124.01
-17.55
40.30
17.08
0.51
-13.18
-11.79
14.53
-6.38
Cash after chg. in Working capital
75.93
110.92
2.54
20.55
4.14
-8.77
-24.60
-22.81
0.83
-17.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.40
-1.31
-0.24
1.77
-0.39
0.25
-0.48
-0.91
-1.00
-0.56
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
-64.80
-83.93
-77.12
-6.34
-20.98
13.68
41.17
-47.14
-17.29
46.62
Net Fixed Assets
-16.99
-49.92
-15.98
20.77
-28.80
0.40
-0.06
-0.77
-14.66
22.06
Net Investments
-27.13
-48.78
-73.03
-72.77
-14.27
4.10
4.09
-6.90
6.21
53.24
Others
-20.68
14.77
11.89
45.66
22.09
9.18
37.14
-39.47
-8.84
-28.68
Cash from Financing Activity
-46.17
9.18
78.42
-16.02
18.23
-5.58
-35.05
18.73
1.28
-0.92
Net Cash Inflow / Outflow
-35.43
34.87
3.60
-0.04
1.00
-0.42
-18.97
-52.12
-16.18
27.92
Opening Cash & Equivalents
42.88
8.43
4.83
4.86
3.86
4.28
23.25
75.78
91.96
64.04
Closing Cash & Equivalent
7.45
43.30
8.43
4.83
4.86
3.86
4.28
23.66
75.78
91.96

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.)
-7.03
-0.79
4.07
3.23
6.63
9.74
11.72
16.42
20.49
22.94
ROA
-11.27%
-8.10%
6.72%
-21.50%
-15.27%
-7.27%
-18.82%
-12.23%
-5.90%
-3.88%
ROE
0.00%
-221.61%
47.89%
-71.43%
-26.94%
-9.59%
-27.29%
-17.32%
-7.26%
-4.44%
ROCE
-26.58%
-3.66%
26.27%
-34.74%
-20.30%
-9.81%
-21.58%
-13.75%
-6.90%
-4.50%
Fixed Asset Turnover
0.59
0.64
0.99
0.24
0.15
0.16
0.19
0.21
0.30
0.28
Receivable days
233.79
504.43
434.48
57.83
72.96
71.99
46.56
38.87
41.45
43.92
Inventory Days
14.38
18.90
32.97
677.94
1079.02
796.56
678.96
750.40
819.62
463.39
Payable days
61.37
57.72
43.13
42.17
47.70
46.29
22.08
19.88
24.85
75.47
Cash Conversion Cycle
186.80
465.61
424.32
693.60
1104.27
822.25
703.43
769.39
836.22
431.84
Total Debt/Equity
-2.47
-28.34
4.13
0.90
0.59
0.00
0.08
0.34
0.09
0.03
Interest Cover
-1.82
-0.27
2.78
-4.44
-14.00
-8.93
-39.20
-10.05
-47.19
0.00

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.