Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Finance - NBFC

Rating :
53/99

BSE: 521194 | NSE: SILINV

316.90
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  324.85
  •  324.85
  •  312.50
  •  318.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  913
  •  2.89
  •  355.30
  •  132.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 339.17
  • 16.71
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 316.19
  • 0.78%
  • 0.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.75%
  • 17.08%
  • 17.51%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.28
  • 9.26
  • -39.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.76
  • 8.95
  • -27.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.39
  • 21.63
  • -35.95

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.72
  • 7.26
  • 5.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.54
  • 0.61
  • 0.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.47
  • 6.71
  • 4.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
2.96
18.41
-83.92%
14.21
3.28
333.23%
6.38
13.42
-52.46%
4.89
3.70
32.16%
Expenses
2.94
2.42
21.49%
1.43
1.01
41.58%
1.26
0.63
100.00%
0.54
0.90
-40.00%
EBITDA
0.02
15.99
-99.87%
12.78
2.27
463.00%
5.12
12.79
-59.97%
4.35
2.80
55.36%
EBIDTM
0.68%
86.86%
89.94%
69.21%
80.25%
95.31%
88.96%
75.68%
Other Income
0.25
0.25
0.00%
4.39
0.25
1,656.00%
0.25
0.35
-28.57%
0.25
5.93
-95.78%
Interest
0.10
0.03
233.33%
0.01
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.08
0.39
-79.49%
0.31
0.03
933.33%
0.03
0.01
200.00%
0.03
0.06
-50.00%
PBT
0.09
15.82
-99.43%
16.85
2.49
576.71%
5.34
13.13
-59.33%
4.57
8.67
-47.29%
Tax
1.96
0.58
237.93%
2.66
0.72
269.44%
1.60
1.97
-18.78%
-0.01
1.28
-
PAT
-1.87
15.24
-
14.19
1.77
701.69%
3.74
11.16
-66.49%
4.58
7.39
-38.02%
PATM
-63.18%
82.78%
99.86%
53.96%
58.62%
83.16%
93.66%
199.73%
EPS
-1.80
14.30
-
13.35
1.58
744.94%
3.33
10.36
-67.86%
4.26
6.93
-38.53%

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
28.44
38.81
25.69
178.38
32.29
24.93
26.75
28.46
31.24
30.97
21.11
Net Sales Growth
-26.72%
51.07%
-85.60%
452.43%
29.52%
-6.80%
-6.01%
-8.90%
0.87%
46.71%
 
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
28.44
38.81
25.69
178.38
32.29
24.93
26.75
28.46
31.24
30.97
21.11
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
6.17
4.95
4.91
4.56
3.72
2.87
1.67
1.43
4.33
1.48
1.77
Power & Fuel Cost
-
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%
Employee Cost
-
0.92
0.87
0.85
0.69
0.44
0.34
0.24
0.25
0.25
0.26
% Of Sales
-
2.37%
3.39%
0.48%
2.14%
1.76%
1.27%
0.84%
0.80%
0.81%
1.23%
Manufacturing Exp.
-
0.46
0.33
0.51
0.16
0.19
0.15
0.21
0.15
0.30
0.16
% Of Sales
-
1.19%
1.28%
0.29%
0.50%
0.76%
0.56%
0.74%
0.48%
0.97%
0.76%
General & Admin Exp.
-
1.36
1.54
1.74
0.97
1.04
0.76
0.66
0.86
0.57
0.53
% Of Sales
-
3.50%
5.99%
0.98%
3.00%
4.17%
2.84%
2.32%
2.75%
1.84%
2.51%
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.
-
2.20
2.16
1.46
1.90
1.20
0.42
0.32
3.08
0.36
0.00
% Of Sales
-
5.67%
8.41%
0.82%
5.88%
4.81%
1.57%
1.12%
9.86%
1.16%
3.84%
EBITDA
22.27
33.86
20.78
173.82
28.57
22.06
25.08
27.03
26.91
29.49
19.34
EBITDA Margin
78.31%
87.25%
80.89%
97.44%
88.48%
88.49%
93.76%
94.98%
86.14%
95.22%
91.62%
Other Income
5.14
6.78
4.39
1.13
0.75
1.50
2.27
0.98
1.10
1.34
0.69
Interest
0.11
0.03
0.13
3.70
6.40
8.01
10.21
13.12
16.50
18.02
9.20
Depreciation
0.45
0.49
0.46
0.44
0.40
0.37
1.45
0.37
0.36
0.34
0.32
PBT
26.85
40.12
24.58
170.80
22.53
15.18
15.69
14.53
11.15
12.47
10.52
Tax
6.21
4.56
4.33
34.93
3.29
1.70
3.31
2.49
2.29
1.72
1.25
Tax Rate
23.13%
11.37%
17.62%
20.45%
14.60%
11.20%
21.10%
17.14%
20.54%
13.79%
11.88%
PAT
20.64
35.56
20.25
135.31
19.04
13.36
12.29
11.89
8.71
10.75
9.27
PAT before Minority Interest
20.29
35.56
20.25
135.88
19.24
13.48
12.38
12.04
8.86
10.75
9.27
Minority Interest
-0.35
0.00
0.00
-0.57
-0.20
-0.12
-0.09
-0.15
-0.15
0.00
0.00
PAT Margin
72.57%
91.63%
78.82%
75.85%
58.97%
53.59%
45.94%
41.78%
27.88%
34.71%
43.91%
PAT Growth
-41.96%
75.60%
-85.03%
610.66%
42.51%
8.71%
3.36%
36.51%
-18.98%
15.97%
 
EPS
19.47
33.55
19.10
127.65
17.96
12.60
11.59
11.22
8.22
10.14
8.75

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
745.56
1,014.27
361.31
227.92
208.88
197.11
186.66
176.31
169.16
160.10
Share Capital
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
Total Reserves
734.95
1,003.67
350.70
217.31
198.27
186.51
176.05
165.71
158.55
149.50
Non-Current Liabilities
2.27
3.55
0.50
0.73
0.67
0.66
0.56
0.59
0.56
0.40
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
0.23
0.09
0.08
0.06
0.06
0.04
0.02
Current Liabilities
1.34
1.48
5.91
73.84
70.53
82.93
92.87
114.55
143.43
107.81
Trade Payables
0.05
0.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
0.56
0.35
3.04
0.92
1.09
0.59
0.73
1.49
1.34
1.05
Short Term Borrowings
0.00
0.00
0.00
72.10
67.30
80.25
90.00
111.00
140.00
105.00
Short Term Provisions
0.73
1.09
2.87
0.82
2.14
2.09
2.14
2.06
2.08
1.76
Total Liabilities
760.90
1,037.47
376.92
311.12
288.51
289.01
288.07
299.28
320.83
275.83
Net Block
15.50
15.63
15.96
15.67
15.91
15.56
17.05
17.42
17.36
17.19
Gross Block
16.44
16.09
21.76
21.02
20.87
20.16
20.25
20.25
19.83
19.33
Accumulated Depreciation
0.95
0.46
5.80
5.36
4.96
4.60
3.20
2.83
2.47
2.14
Non Current Assets
541.13
840.45
173.07
156.64
156.45
154.99
156.24
151.83
154.46
275.85
Capital Work in Progress
0.00
0.00
0.00
0.20
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
524.50
824.69
156.82
140.44
140.21
139.15
139.15
134.37
137.00
134.77
Long Term Loans & Adv.
1.13
0.13
0.29
0.33
0.33
0.28
0.04
0.04
0.10
0.04
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
219.77
197.02
203.85
154.47
132.05
134.03
131.83
147.45
166.36
123.85
Current Investments
121.69
118.41
71.58
2.71
0.70
0.56
0.03
0.59
3.24
2.15
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.00
0.00
0.00
0.04
0.13
0.09
0.03
0.25
0.10
0.00
Cash & Bank
22.98
6.96
3.94
1.92
1.15
0.85
0.44
0.71
0.80
3.41
Other Current Assets
75.10
0.03
0.92
1.36
130.07
132.52
131.33
145.89
162.21
118.28
Short Term Loans & Adv.
73.44
71.61
127.41
148.44
128.78
130.05
129.67
143.73
159.71
117.12
Net Current Assets
218.43
195.54
197.94
80.63
61.53
51.09
38.96
32.90
22.93
16.03
Total Assets
760.90
1,037.47
376.92
311.11
288.50
289.02
288.07
299.28
320.82
399.70

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
23.61
67.92
-75.03
-10.22
-5.14
-7.22
-3.09
-9.14
-6.43
-6.11
PBT
40.12
24.58
170.80
22.53
15.18
15.69
14.53
11.15
12.47
10.52
Adjustment
-8.76
-5.47
-164.04
-14.74
-8.60
-8.43
-8.23
-5.43
-8.57
-8.12
Changes in Working Capital
-3.12
54.40
-48.57
-15.58
-11.35
-10.81
-7.55
-14.54
-8.77
-7.41
Cash after chg. in Working capital
28.23
73.52
-41.81
-7.80
-4.77
-3.55
-1.25
-8.83
-4.88
-5.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.62
-5.60
-33.22
-2.43
-0.37
-3.67
-1.84
-0.31
-1.55
-1.11
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
-5.65
-62.97
78.97
12.59
7.01
9.16
4.35
10.62
5.07
8.12
Net Fixed Assets
0.03
1.42
0.00
0.00
-0.53
0.10
0.00
0.00
-0.36
0.02
Net Investments
232.25
-625.57
-85.86
-2.73
-1.21
-0.43
-4.31
5.28
-3.32
0.28
Others
-237.93
561.18
164.83
15.32
8.75
9.49
8.66
5.34
8.75
7.82
Cash from Financing Activity
-1.92
-1.92
-1.91
-1.59
-1.59
-1.55
-1.55
-1.54
-1.23
-1.24
Net Cash Inflow / Outflow
16.04
3.03
2.02
0.77
0.28
0.39
-0.29
-0.06
-2.59
0.77
Opening Cash & Equivalents
6.77
3.74
1.72
0.95
0.67
0.28
0.57
0.63
3.22
2.45
Closing Cash & Equivalent
22.81
6.77
3.74
1.72
0.95
0.67
0.28
0.57
0.63
3.22

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.)
703.62
957.22
340.98
215.09
197.12
186.02
176.15
166.39
159.63
151.09
ROA
3.95%
2.86%
39.50%
6.42%
4.67%
4.29%
4.10%
2.86%
3.60%
3.73%
ROE
4.04%
2.94%
46.12%
8.81%
6.64%
6.45%
6.64%
5.13%
6.53%
5.94%
ROCE
4.56%
3.59%
52.77%
10.04%
8.38%
9.35%
9.80%
9.27%
10.62%
8.26%
Fixed Asset Turnover
2.39
1.36
8.34
1.54
1.22
1.32
1.41
1.56
1.58
1.12
Receivable days
0.00
0.00
0.00
0.99
1.59
0.78
1.80
2.08
1.20
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
8.06
3.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
-8.06
-3.67
0.00
0.99
1.59
0.78
1.80
2.08
1.20
0.00
Total Debt/Equity
0.00
0.00
0.00
0.32
0.32
0.41
0.48
0.63
0.83
0.66
Interest Cover
1195.04
193.07
47.14
4.52
2.90
2.54
2.11
1.68
1.69
2.14

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.