Nifty
Sensex
:
:
22519.40
74244.90
-234.40 (-1.03%)
-793.25 (-1.06%)

Finance - NBFC

Rating :
50/99

BSE: 521194 | NSE: SILINV

497.75
12-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  503.50
  •  509.95
  •  497.00
  •  508.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7076
  •  35.41
  •  578.00
  •  288.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 527.99
  • 13.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 459.36
  • 0.50%
  • 0.27

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.79%
  • 17.54%
  • 15.95%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.41
  • 11.26
  • 15.50

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.22
  • 12.30
  • 10.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.97
  • 6.76
  • 10.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.66
  • 10.14
  • 12.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.46
  • 0.22
  • 0.20

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.13
  • 6.76
  • 7.93

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
21.19
4.80
341.46%
20.75
20.20
2.72%
3.41
-1.29
-
20.09
17.39
15.53%
Expenses
3.86
1.71
125.73%
1.83
1.94
-5.67%
1.62
1.33
21.80%
1.69
2.75
-38.55%
EBITDA
17.33
3.09
460.84%
18.92
18.26
3.61%
1.79
-2.62
-
18.40
14.64
25.68%
EBIDTM
81.78%
64.38%
91.18%
90.40%
52.49%
203.10%
91.59%
84.19%
Other Income
0.36
0.25
44.00%
0.96
5.23
-81.64%
1.16
0.26
346.15%
0.13
0.54
-75.93%
Interest
0.03
1.05
-97.14%
0.00
0.86
-100.00%
0.43
0.81
-46.91%
0.97
0.85
14.12%
Depreciation
0.42
0.43
-2.33%
0.41
0.43
-4.65%
0.41
0.43
-4.65%
0.46
0.43
6.98%
PBT
17.24
1.86
826.88%
19.47
22.20
-12.30%
2.11
-3.60
-
17.10
13.90
23.02%
Tax
6.11
1.19
413.45%
6.20
4.55
36.26%
0.47
0.45
4.44%
2.72
2.06
32.04%
PAT
11.13
0.67
1,561.19%
13.27
17.65
-24.82%
1.64
-4.05
-
14.38
11.84
21.45%
PATM
52.52%
13.96%
63.95%
87.38%
48.09%
313.95%
71.58%
68.09%
EPS
10.36
0.59
1,655.93%
12.15
16.64
-26.98%
1.50
-3.81
-
13.46
11.07
21.59%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
65.44
43.80
48.99
28.43
38.81
25.69
178.38
32.29
24.93
26.75
28.46
Net Sales Growth
59.22%
-10.59%
72.32%
-26.75%
51.07%
-85.60%
452.43%
29.52%
-6.80%
-6.01%
 
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
65.44
43.80
48.99
28.43
38.81
25.69
178.38
32.29
24.93
26.75
28.46
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
9.00
6.68
6.81
6.17
4.95
4.91
4.56
3.72
2.87
1.67
1.43
Power & Fuel Cost
-
0.25
0.24
0.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.57%
0.49%
0.88%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
1.16
1.26
0.92
0.92
0.87
0.85
0.69
0.44
0.34
0.24
% Of Sales
-
2.65%
2.57%
3.24%
2.37%
3.39%
0.48%
2.14%
1.76%
1.27%
0.84%
Manufacturing Exp.
-
1.41
0.96
0.93
0.46
0.33
0.51
0.16
0.19
0.15
0.21
% Of Sales
-
3.22%
1.96%
3.27%
1.19%
1.28%
0.29%
0.50%
0.76%
0.56%
0.74%
General & Admin Exp.
-
2.78
3.59
1.58
1.36
1.54
1.74
0.97
1.04
0.76
0.66
% Of Sales
-
6.35%
7.33%
5.56%
3.50%
5.99%
0.98%
3.00%
4.17%
2.84%
2.32%
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.
-
1.34
1.00
2.74
2.20
2.16
1.46
1.90
1.20
0.42
0.00
% Of Sales
-
3.06%
2.04%
9.64%
5.67%
8.41%
0.82%
5.88%
4.81%
1.57%
1.12%
EBITDA
56.44
37.12
42.18
22.26
33.86
20.78
173.82
28.57
22.06
25.08
27.03
EBITDA Margin
86.25%
84.75%
86.10%
78.30%
87.25%
80.89%
97.44%
88.48%
88.49%
93.76%
94.98%
Other Income
2.61
5.86
1.09
5.14
6.78
4.39
1.13
0.75
1.50
2.27
0.98
Interest
1.43
3.69
1.36
0.11
0.03
0.13
3.70
6.40
8.01
10.21
13.12
Depreciation
1.70
1.75
0.84
0.45
0.49
0.46
0.44
0.40
0.37
1.45
0.37
PBT
55.92
37.54
41.07
26.85
40.12
24.58
170.80
22.53
15.18
15.69
14.53
Tax
15.50
8.93
7.69
6.20
4.56
4.33
34.93
3.29
1.70
3.31
2.49
Tax Rate
27.72%
23.79%
18.72%
23.09%
11.37%
17.62%
20.45%
14.60%
11.20%
21.10%
17.14%
PAT
40.42
28.08
33.01
20.64
35.56
20.25
135.31
19.04
13.36
12.29
11.89
PAT before Minority Interest
39.75
28.61
33.38
20.64
35.56
20.25
135.88
19.24
13.48
12.38
12.04
Minority Interest
-0.67
-0.53
-0.37
0.00
0.00
0.00
-0.57
-0.20
-0.12
-0.09
-0.15
PAT Margin
61.77%
64.11%
67.38%
72.60%
91.63%
78.82%
75.85%
58.97%
53.59%
45.94%
41.78%
PAT Growth
54.81%
-14.93%
59.93%
-41.96%
75.60%
-85.03%
610.66%
42.51%
8.71%
3.36%
 
EPS
38.13
26.49
31.14
19.47
33.55
19.10
127.65
17.96
12.60
11.59
11.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,698.51
2,353.31
1,269.22
745.56
1,014.27
361.31
227.92
208.88
197.11
186.66
Share Capital
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
Total Reserves
1,687.91
2,342.71
1,258.61
734.95
1,003.67
350.70
217.31
198.27
186.51
176.05
Non-Current Liabilities
145.51
250.92
46.41
2.27
3.55
0.50
0.73
0.67
0.66
0.56
Secured Loans
45.83
49.08
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
0.00
0.00
0.23
0.09
0.08
0.06
Current Liabilities
1.60
1.99
1.25
1.34
1.48
5.91
73.84
70.53
82.93
92.87
Trade Payables
0.50
0.44
0.14
0.05
0.04
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
0.57
0.55
0.34
0.56
0.35
3.04
0.92
1.09
0.59
0.73
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
72.10
67.30
80.25
90.00
Short Term Provisions
0.53
1.00
0.77
0.73
1.09
2.87
0.82
2.14
2.09
2.14
Total Liabilities
1,888.90
2,668.42
1,338.54
760.90
1,037.47
376.92
311.12
288.51
289.01
288.07
Net Block
80.58
81.97
15.24
15.50
15.63
15.96
15.67
15.91
15.56
17.05
Gross Block
82.76
82.76
16.63
16.44
16.09
21.76
21.02
20.87
20.16
20.25
Accumulated Depreciation
2.18
0.79
1.39
0.95
0.46
5.80
5.36
4.96
4.60
3.20
Non Current Assets
1,729.04
2,489.11
1,106.14
541.13
840.45
173.07
156.64
156.45
154.99
156.24
Capital Work in Progress
4.02
0.10
0.00
0.00
0.00
0.00
0.20
0.00
0.00
0.00
Non Current Investment
1,628.53
2,391.60
1,087.73
524.50
824.69
156.82
140.44
140.21
139.15
139.15
Long Term Loans & Adv.
1.24
0.30
3.17
1.13
0.13
0.29
0.33
0.33
0.28
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
159.87
179.31
232.39
219.77
197.02
203.85
154.47
132.05
134.03
131.83
Current Investments
87.39
38.65
107.26
121.69
118.41
71.58
2.71
0.70
0.56
0.03
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.20
0.22
0.00
0.00
0.00
0.00
0.04
0.13
0.09
0.03
Cash & Bank
70.06
96.00
63.92
22.98
6.96
3.94
1.92
1.15
0.85
0.44
Other Current Assets
2.21
3.77
0.53
1.66
71.64
128.33
149.80
130.07
132.52
131.33
Short Term Loans & Adv.
0.81
40.66
60.68
73.44
71.61
127.41
148.44
128.78
130.05
129.67
Net Current Assets
158.27
177.32
231.14
218.43
195.54
197.94
80.63
61.53
51.09
38.96
Total Assets
1,888.91
2,668.42
1,338.53
760.90
1,037.47
376.92
311.11
288.50
289.02
288.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
99.89
30.44
-16.91
23.61
67.92
-75.03
-10.22
-5.14
-7.22
-3.09
PBT
37.54
41.07
26.85
40.12
24.58
170.80
22.53
15.18
15.69
14.53
Adjustment
-4.66
0.17
-7.24
-8.76
-5.47
-164.04
-14.74
-8.60
-8.43
-8.23
Changes in Working Capital
74.56
-2.02
-30.34
-3.12
54.40
-48.57
-15.58
-11.35
-10.81
-7.55
Cash after chg. in Working capital
107.44
39.22
-10.73
28.23
73.52
-41.81
-7.80
-4.77
-3.55
-1.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.54
-8.78
-6.18
-4.62
-5.60
-33.22
-2.43
-0.37
-3.67
-1.84
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
-87.98
-63.91
16.81
-5.65
-62.97
78.97
12.59
7.01
9.16
4.35
Net Fixed Assets
-3.92
-80.96
-0.02
0.03
1.42
0.00
0.00
-0.53
0.10
0.00
Net Investments
503.55
-797.61
-443.72
232.25
-625.57
-85.86
-2.73
-1.21
-0.43
-4.31
Others
-587.61
814.66
460.55
-237.93
561.18
164.83
15.32
8.75
9.49
8.66
Cash from Financing Activity
-5.89
46.43
-2.65
-1.92
-1.92
-1.91
-1.59
-1.59
-1.55
-1.55
Net Cash Inflow / Outflow
6.02
12.96
-2.75
16.04
3.03
2.02
0.77
0.28
0.39
-0.29
Opening Cash & Equivalents
33.02
20.06
22.81
6.77
3.74
1.72
0.95
0.67
0.28
0.57
Closing Cash & Equivalent
39.04
33.02
20.06
22.81
6.77
3.74
1.72
0.95
0.67
0.28

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
1602.98
2220.96
1197.83
703.62
957.22
340.98
215.09
197.12
186.02
176.15
ROA
1.26%
1.67%
1.97%
3.95%
2.86%
39.50%
6.42%
4.67%
4.29%
4.10%
ROE
1.41%
1.84%
2.05%
4.04%
2.94%
46.12%
8.81%
6.64%
6.45%
6.64%
ROCE
1.99%
2.31%
2.68%
4.56%
3.59%
52.77%
10.04%
8.38%
9.35%
9.80%
Fixed Asset Turnover
0.53
1.18
1.72
2.39
1.36
8.34
1.54
1.22
1.32
1.41
Receivable days
1.78
1.66
0.00
0.00
0.00
0.00
0.99
1.59
0.78
1.80
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
0.00
0.00
3.67
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
1.78
1.66
0.00
0.00
-3.67
0.00
0.99
1.59
0.78
1.80
Total Debt/Equity
0.03
0.02
0.00
0.00
0.00
0.00
0.32
0.32
0.41
0.48
Interest Cover
11.18
31.17
239.63
1195.04
193.07
47.14
4.52
2.90
2.54
2.11

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.