Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Finance - NBFC

Rating :
45/99

BSE: 521194 | NSE: SILINV

283.85
27-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  295.65
  •  296.50
  •  281.30
  •  287.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  801
  •  2.33
  •  443.60
  •  227.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 300.82
  • 9.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 236.90
  • 0.88%
  • 0.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.79%
  • 17.21%
  • 16.11%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.85
  • -2.51
  • 3.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.77
  • -4.87
  • 1.39

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.74
  • 1.63
  • 0.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.13
  • 7.42
  • 7.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.52
  • 0.54
  • 0.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.89
  • 6.92
  • 6.59

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
17.39
2.96
487.50%
5.57
14.21
-60.80%
22.75
6.38
256.58%
3.28
4.89
-32.92%
Expenses
2.75
2.94
-6.46%
1.72
1.43
20.28%
1.43
1.26
13.49%
0.91
0.54
68.52%
EBITDA
14.64
0.02
73,100.00%
3.85
12.78
-69.87%
21.32
5.12
316.41%
2.37
4.35
-45.52%
EBIDTM
84.19%
0.68%
69.12%
89.94%
93.71%
80.25%
72.26%
88.96%
Other Income
0.54
0.25
116.00%
0.03
4.39
-99.32%
0.25
0.25
0.00%
0.27
0.25
8.00%
Interest
0.85
0.10
750.00%
0.51
0.01
5,000.00%
0.00
0.00
0
0.00
0.00
0
Depreciation
0.43
0.08
437.50%
0.19
0.31
-38.71%
0.11
0.03
266.67%
0.11
0.03
266.67%
PBT
13.90
0.09
15,344.44%
3.18
16.85
-81.13%
21.46
5.34
301.87%
2.53
4.57
-44.64%
Tax
2.06
1.96
5.10%
1.20
2.66
-54.89%
3.78
1.60
136.25%
0.65
-0.01
-
PAT
11.84
-1.87
-
1.98
14.19
-86.05%
17.68
3.74
372.73%
1.88
4.58
-58.95%
PATM
68.09%
-63.18%
35.55%
99.86%
77.71%
58.62%
57.32%
93.66%
EPS
11.06
-1.80
-
1.89
13.35
-85.84%
16.44
3.32
395.18%
1.73
4.26
-59.39%

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
48.99
28.43
38.81
25.69
178.38
32.29
24.93
26.75
28.46
31.24
30.97
Net Sales Growth
72.26%
-26.75%
51.07%
-85.60%
452.43%
29.52%
-6.80%
-6.01%
-8.90%
0.87%
 
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
48.99
28.43
38.81
25.69
178.38
32.29
24.93
26.75
28.46
31.24
30.97
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
6.81
6.17
4.95
4.91
4.56
3.72
2.87
1.67
1.43
4.33
1.48
Power & Fuel Cost
-
0.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.88%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
0.92
0.92
0.87
0.85
0.69
0.44
0.34
0.24
0.25
0.25
% Of Sales
-
3.24%
2.37%
3.39%
0.48%
2.14%
1.76%
1.27%
0.84%
0.80%
0.81%
Manufacturing Exp.
-
0.93
0.46
0.33
0.51
0.16
0.19
0.15
0.21
0.15
0.30
% Of Sales
-
3.27%
1.19%
1.28%
0.29%
0.50%
0.76%
0.56%
0.74%
0.48%
0.97%
General & Admin Exp.
-
1.58
1.36
1.54
1.74
0.97
1.04
0.76
0.66
0.86
0.57
% Of Sales
-
5.56%
3.50%
5.99%
0.98%
3.00%
4.17%
2.84%
2.32%
2.75%
1.84%
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.
-
2.74
2.20
2.16
1.46
1.90
1.20
0.42
0.32
3.08
0.00
% Of Sales
-
9.64%
5.67%
8.41%
0.82%
5.88%
4.81%
1.57%
1.12%
9.86%
1.16%
EBITDA
42.18
22.26
33.86
20.78
173.82
28.57
22.06
25.08
27.03
26.91
29.49
EBITDA Margin
86.10%
78.30%
87.25%
80.89%
97.44%
88.48%
88.49%
93.76%
94.98%
86.14%
95.22%
Other Income
1.09
5.14
6.78
4.39
1.13
0.75
1.50
2.27
0.98
1.10
1.34
Interest
1.36
0.11
0.03
0.13
3.70
6.40
8.01
10.21
13.12
16.50
18.02
Depreciation
0.84
0.45
0.49
0.46
0.44
0.40
0.37
1.45
0.37
0.36
0.34
PBT
41.07
26.85
40.12
24.58
170.80
22.53
15.18
15.69
14.53
11.15
12.47
Tax
7.69
6.20
4.56
4.33
34.93
3.29
1.70
3.31
2.49
2.29
1.72
Tax Rate
18.72%
23.09%
11.37%
17.62%
20.45%
14.60%
11.20%
21.10%
17.14%
20.54%
13.79%
PAT
33.38
20.64
35.56
20.25
135.31
19.04
13.36
12.29
11.89
8.71
10.75
PAT before Minority Interest
33.02
20.64
35.56
20.25
135.88
19.24
13.48
12.38
12.04
8.86
10.75
Minority Interest
-0.36
0.00
0.00
0.00
-0.57
-0.20
-0.12
-0.09
-0.15
-0.15
0.00
PAT Margin
68.14%
72.60%
91.63%
78.82%
75.85%
58.97%
53.59%
45.94%
41.78%
27.88%
34.71%
PAT Growth
61.72%
-41.96%
75.60%
-85.03%
610.66%
42.51%
8.71%
3.36%
36.51%
-18.98%
 
EPS
31.49
19.47
33.55
19.10
127.65
17.96
12.60
11.59
11.22
8.22
10.14

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
1,269.22
745.56
1,014.27
361.31
227.92
208.88
197.11
186.66
176.31
169.16
Share Capital
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
Total Reserves
1,258.61
734.95
1,003.67
350.70
217.31
198.27
186.51
176.05
165.71
158.55
Non-Current Liabilities
46.41
2.27
3.55
0.50
0.73
0.67
0.66
0.56
0.59
0.56
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
0.00
0.23
0.09
0.08
0.06
0.06
0.04
Current Liabilities
1.25
1.34
1.48
5.91
73.84
70.53
82.93
92.87
114.55
143.43
Trade Payables
0.06
0.05
0.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
0.43
0.56
0.35
3.04
0.92
1.09
0.59
0.73
1.49
1.34
Short Term Borrowings
0.00
0.00
0.00
0.00
72.10
67.30
80.25
90.00
111.00
140.00
Short Term Provisions
0.77
0.73
1.09
2.87
0.82
2.14
2.09
2.14
2.06
2.08
Total Liabilities
1,338.54
760.90
1,037.47
376.92
311.12
288.51
289.01
288.07
299.28
320.83
Net Block
15.24
15.50
15.63
15.96
15.67
15.91
15.56
17.05
17.42
17.36
Gross Block
16.63
16.44
16.09
21.76
21.02
20.87
20.16
20.25
20.25
19.83
Accumulated Depreciation
1.39
0.95
0.46
5.80
5.36
4.96
4.60
3.20
2.83
2.47
Non Current Assets
1,106.14
541.13
840.45
173.07
156.64
156.45
154.99
156.24
151.83
154.46
Capital Work in Progress
0.00
0.00
0.00
0.00
0.20
0.00
0.00
0.00
0.00
0.00
Non Current Investment
1,087.73
524.50
824.69
156.82
140.44
140.21
139.15
139.15
134.37
137.00
Long Term Loans & Adv.
3.17
1.13
0.13
0.29
0.33
0.33
0.28
0.04
0.04
0.10
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
232.39
219.77
197.02
203.85
154.47
132.05
134.03
131.83
147.45
166.36
Current Investments
107.26
121.69
118.41
71.58
2.71
0.70
0.56
0.03
0.59
3.24
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
0.00
0.04
0.13
0.09
0.03
0.25
0.10
Cash & Bank
63.92
22.98
6.96
3.94
1.92
1.15
0.85
0.44
0.71
0.80
Other Current Assets
61.21
1.66
0.03
0.92
149.80
130.07
132.52
131.33
145.89
162.21
Short Term Loans & Adv.
60.68
73.44
71.61
127.41
148.44
128.78
130.05
129.67
143.73
159.71
Net Current Assets
231.14
218.43
195.54
197.94
80.63
61.53
51.09
38.96
32.90
22.93
Total Assets
1,338.53
760.90
1,037.47
376.92
311.11
288.50
289.02
288.07
299.28
320.82

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
-16.91
23.61
67.92
-75.03
-10.22
-5.14
-7.22
-3.09
-9.14
-6.43
PBT
26.85
40.12
24.58
170.80
22.53
15.18
15.69
14.53
11.15
12.47
Adjustment
-7.24
-8.76
-5.47
-164.04
-14.74
-8.60
-8.43
-8.23
-5.43
-8.57
Changes in Working Capital
-30.34
-3.12
54.40
-48.57
-15.58
-11.35
-10.81
-7.55
-14.54
-8.77
Cash after chg. in Working capital
-10.73
28.23
73.52
-41.81
-7.80
-4.77
-3.55
-1.25
-8.83
-4.88
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.18
-4.62
-5.60
-33.22
-2.43
-0.37
-3.67
-1.84
-0.31
-1.55
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
16.81
-5.65
-62.97
78.97
12.59
7.01
9.16
4.35
10.62
5.07
Net Fixed Assets
-0.02
0.03
1.42
0.00
0.00
-0.53
0.10
0.00
0.00
-0.36
Net Investments
-443.72
232.25
-625.57
-85.86
-2.73
-1.21
-0.43
-4.31
5.28
-3.32
Others
460.55
-237.93
561.18
164.83
15.32
8.75
9.49
8.66
5.34
8.75
Cash from Financing Activity
-2.65
-1.92
-1.92
-1.91
-1.59
-1.59
-1.55
-1.55
-1.54
-1.23
Net Cash Inflow / Outflow
-2.75
16.04
3.03
2.02
0.77
0.28
0.39
-0.29
-0.06
-2.59
Opening Cash & Equivalents
22.81
6.77
3.74
1.72
0.95
0.67
0.28
0.57
0.63
3.22
Closing Cash & Equivalent
20.06
22.81
6.77
3.74
1.72
0.95
0.67
0.28
0.57
0.63

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.)
1197.83
703.62
957.22
340.98
215.09
197.12
186.02
176.15
166.39
159.63
ROA
1.97%
3.95%
2.86%
39.50%
6.42%
4.67%
4.29%
4.10%
2.86%
3.60%
ROE
2.05%
4.04%
2.94%
46.12%
8.81%
6.64%
6.45%
6.64%
5.13%
6.53%
ROCE
2.68%
4.56%
3.59%
52.77%
10.04%
8.38%
9.35%
9.80%
9.27%
10.62%
Fixed Asset Turnover
1.72
2.39
1.36
8.34
1.54
1.22
1.32
1.41
1.56
1.58
Receivable days
0.00
0.00
0.00
0.00
0.99
1.59
0.78
1.80
2.08
1.20
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
3.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
0.00
0.00
-3.67
0.00
0.99
1.59
0.78
1.80
2.08
1.20
Total Debt/Equity
0.00
0.00
0.00
0.00
0.32
0.32
0.41
0.48
0.63
0.83
Interest Cover
239.63
1195.04
193.07
47.14
4.52
2.90
2.54
2.11
1.68
1.69

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.