Nifty
Sensex
:
:
13967.50
47409.93
-271.40 (-1.91%)
-937.66 (-1.94%)

Finance - NBFC

Rating :
49/99

BSE: 521194 | NSE: SILINV

189.45
27-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  200.60
  •  204.90
  •  185.45
  •  200.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23660
  •  45.07
  •  231.60
  •  68.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 212.18
  • 8.51
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 189.20
  • 1.25%
  • 0.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.75%
  • 11.57%
  • 16.97%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 8.71%

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
  • 6.65
  • 7.15
  • 4.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.56
  • 0.64
  • 0.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.44
  • 6.69
  • 4.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
6.38
13.42
-52.46%
4.89
3.70
32.16%
18.41
4.18
340.43%
3.28
4.66
-29.61%
Expenses
1.26
0.63
100.00%
0.54
0.90
-40.00%
2.42
2.35
2.98%
1.01
0.95
6.32%
EBITDA
5.12
12.79
-59.97%
4.35
2.80
55.36%
15.99
1.83
773.77%
2.27
3.71
-38.81%
EBIDTM
80.25%
95.31%
88.96%
75.68%
86.86%
44.02%
69.21%
79.61%
Other Income
0.25
0.35
-28.57%
0.25
5.93
-95.78%
0.25
3.26
-92.33%
0.25
0.33
-24.24%
Interest
0.00
0.00
0
0.00
0.00
0
0.03
0.00
0
0.00
0.00
0
Depreciation
0.03
0.01
200.00%
0.03
0.06
-50.00%
0.39
0.36
8.33%
0.03
0.04
-25.00%
PBT
5.34
13.13
-59.33%
4.57
8.67
-47.29%
15.82
4.74
233.76%
2.49
4.00
-37.75%
Tax
1.60
1.97
-18.78%
-0.01
1.28
-
0.59
1.12
-47.32%
0.73
0.89
-17.98%
PAT
3.74
11.16
-66.49%
4.58
7.39
-38.02%
15.23
3.62
320.72%
1.76
3.11
-43.41%
PATM
58.62%
83.16%
93.66%
199.73%
82.73%
86.60%
53.66%
66.74%
EPS
3.33
10.36
-67.86%
4.26
6.93
-38.53%
14.30
3.41
319.35%
1.58
2.87
-44.95%

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
32.96
38.81
25.69
178.38
32.29
24.93
26.75
28.46
31.24
30.97
21.11
Net Sales Growth
26.96%
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
32.96
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
5.23
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
27.73
33.86
20.78
173.82
28.57
22.06
25.08
27.03
26.91
29.49
19.34
EBITDA Margin
84.13%
87.25%
80.89%
97.44%
88.48%
88.49%
93.76%
94.98%
86.14%
95.22%
91.62%
Other Income
1.00
6.78
4.39
1.13
0.75
1.50
2.27
0.98
1.10
1.34
0.69
Interest
0.03
0.03
0.13
3.70
6.40
8.01
10.21
13.12
16.50
18.02
9.20
Depreciation
0.48
0.49
0.46
0.44
0.40
0.37
1.45
0.37
0.36
0.34
0.32
PBT
28.22
40.12
24.58
170.80
22.53
15.18
15.69
14.53
11.15
12.47
10.52
Tax
2.91
4.56
4.33
34.93
3.29
1.70
3.31
2.49
2.29
1.72
1.25
Tax Rate
10.31%
11.37%
17.62%
20.45%
14.60%
11.20%
21.10%
17.14%
20.54%
13.79%
11.88%
PAT
25.31
35.56
20.25
135.31
19.04
13.36
12.29
11.89
8.71
10.75
9.27
PAT before Minority Interest
24.87
35.56
20.25
135.88
19.24
13.48
12.38
12.04
8.86
10.75
9.27
Minority Interest
-0.44
0.00
0.00
-0.57
-0.20
-0.12
-0.09
-0.15
-0.15
0.00
0.00
PAT Margin
76.79%
91.63%
78.82%
75.85%
58.97%
53.59%
45.94%
41.78%
27.88%
34.71%
43.91%
PAT Growth
0.12%
75.60%
-85.03%
610.66%
42.51%
8.71%
3.36%
36.51%
-18.98%
15.97%
 
EPS
23.88
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.