Nifty
:
17799.10
Sensex
:
60086.01
136.95 (0.78%)
536.11 (0.90%)
Nifty
Sensex
:
:
17799.10
60086.01
136.95 (0.78%)
536.11 (0.90%)

SIL Investments Ltd.

Finance - NBFC

Rating :
47/99

BSE: 521194 | NSE: SILINV

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 345.90
  • 12.64
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 298.97
  • 0.77%
  • 0.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.79%
  • 17.35%
  • 15.90%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.96%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.60
  • -22.78
  • 8.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.60
  • -24.66
  • 4.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.38
  • -24.42
  • -2.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.90
  • 7.51
  • 9.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.49
  • 0.38
  • 0.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.96
  • 6.14
  • 6.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
20.20
22.75
-11.21%
-1.29
3.28
-
17.39
2.96
487.50%
5.57
14.21
-60.80%
Expenses
1.94
1.43
35.66%
1.33
0.91
46.15%
2.75
2.94
-6.46%
1.72
1.43
20.28%
EBITDA
18.26
21.32
-14.35%
-2.62
2.37
-
14.64
0.02
73,100.00%
3.85
12.78
-69.87%
EBIDTM
90.40%
93.71%
203.10%
72.26%
84.19%
0.68%
69.12%
89.94%
Other Income
5.23
0.25
1,992.00%
0.26
0.27
-3.70%
0.54
0.25
116.00%
0.03
4.39
-99.32%
Interest
0.86
0.00
0
0.81
0.00
0
0.85
0.10
750.00%
0.51
0.01
5,000.00%
Depreciation
0.43
0.11
290.91%
0.43
0.11
290.91%
0.43
0.08
437.50%
0.19
0.31
-38.71%
PBT
22.20
21.46
3.45%
-3.60
2.53
-
13.90
0.09
15,344.44%
3.18
16.85
-81.13%
Tax
4.55
3.78
20.37%
0.45
0.65
-30.77%
2.06
1.96
5.10%
1.20
2.66
-54.89%
PAT
17.65
17.68
-0.17%
-4.05
1.88
-
11.84
-1.87
-
1.98
14.19
-86.05%
PATM
87.38%
77.71%
313.95%
57.32%
68.09%
-63.18%
35.55%
99.86%
EPS
16.64
16.44
1.22%
-3.81
1.73
-
11.06
-1.80
-
1.89
13.35
-85.84%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
41.87
48.99
28.43
38.81
25.69
178.38
32.29
24.93
26.75
28.46
31.24
Net Sales Growth
-3.08%
72.32%
-26.75%
51.07%
-85.60%
452.43%
29.52%
-6.80%
-6.01%
-8.90%
 
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
41.87
48.99
28.43
38.81
25.69
178.38
32.29
24.93
26.75
28.46
31.24
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
7.74
6.81
6.17
4.95
4.91
4.56
3.72
2.87
1.67
1.43
4.33
Power & Fuel Cost
-
0.24
0.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.49%
0.88%
0%
0%
0%
0%
0%
0%
0%
0%
Employee Cost
-
1.26
0.92
0.92
0.87
0.85
0.69
0.44
0.34
0.24
0.25
% Of Sales
-
2.57%
3.24%
2.37%
3.39%
0.48%
2.14%
1.76%
1.27%
0.84%
0.80%
Manufacturing Exp.
-
0.96
0.93
0.46
0.33
0.51
0.16
0.19
0.15
0.21
0.15
% Of Sales
-
1.96%
3.27%
1.19%
1.28%
0.29%
0.50%
0.76%
0.56%
0.74%
0.48%
General & Admin Exp.
-
3.59
1.58
1.36
1.54
1.74
0.97
1.04
0.76
0.66
0.86
% Of Sales
-
7.33%
5.56%
3.50%
5.99%
0.98%
3.00%
4.17%
2.84%
2.32%
2.75%
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.
-
1.00
2.74
2.20
2.16
1.46
1.90
1.20
0.42
0.32
0.00
% Of Sales
-
2.04%
9.64%
5.67%
8.41%
0.82%
5.88%
4.81%
1.57%
1.12%
9.86%
EBITDA
34.13
42.18
22.26
33.86
20.78
173.82
28.57
22.06
25.08
27.03
26.91
EBITDA Margin
81.51%
86.10%
78.30%
87.25%
80.89%
97.44%
88.48%
88.49%
93.76%
94.98%
86.14%
Other Income
6.06
1.09
5.14
6.78
4.39
1.13
0.75
1.50
2.27
0.98
1.10
Interest
3.03
1.36
0.11
0.03
0.13
3.70
6.40
8.01
10.21
13.12
16.50
Depreciation
1.48
0.84
0.45
0.49
0.46
0.44
0.40
0.37
1.45
0.37
0.36
PBT
35.68
41.07
26.85
40.12
24.58
170.80
22.53
15.18
15.69
14.53
11.15
Tax
8.26
7.69
6.20
4.56
4.33
34.93
3.29
1.70
3.31
2.49
2.29
Tax Rate
23.15%
18.72%
23.09%
11.37%
17.62%
20.45%
14.60%
11.20%
21.10%
17.14%
20.54%
PAT
27.42
33.38
20.64
35.56
20.25
135.31
19.04
13.36
12.29
11.89
8.71
PAT before Minority Interest
27.36
33.38
20.64
35.56
20.25
135.88
19.24
13.48
12.38
12.04
8.86
Minority Interest
-0.06
0.00
0.00
0.00
0.00
-0.57
-0.20
-0.12
-0.09
-0.15
-0.15
PAT Margin
65.49%
68.14%
72.60%
91.63%
78.82%
75.85%
58.97%
53.59%
45.94%
41.78%
27.88%
PAT Growth
-13.99%
61.72%
-41.96%
75.60%
-85.03%
610.66%
42.51%
8.71%
3.36%
36.51%
 
EPS
25.87
31.49
19.47
33.55
19.10
127.65
17.96
12.60
11.59
11.22
8.22

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
2,353.31
1,269.22
745.56
1,014.27
361.31
227.92
208.88
197.11
186.66
176.31
Share Capital
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
10.61
Total Reserves
2,342.71
1,258.61
734.95
1,003.67
350.70
217.31
198.27
186.51
176.05
165.71
Non-Current Liabilities
250.92
46.41
2.27
3.55
0.50
0.73
0.67
0.66
0.56
0.59
Secured Loans
49.08
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
0.00
0.23
0.09
0.08
0.06
0.06
Current Liabilities
1.99
1.25
1.34
1.48
5.91
73.84
70.53
82.93
92.87
114.55
Trade Payables
0.44
0.14
0.05
0.04
0.00
0.00
0.00
0.00
0.00
0.00
Other Current Liabilities
0.55
0.34
0.56
0.35
3.04
0.92
1.09
0.59
0.73
1.49
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
72.10
67.30
80.25
90.00
111.00
Short Term Provisions
1.00
0.77
0.73
1.09
2.87
0.82
2.14
2.09
2.14
2.06
Total Liabilities
2,668.42
1,338.54
760.90
1,037.47
376.92
311.12
288.51
289.01
288.07
299.28
Net Block
97.12
15.24
15.50
15.63
15.96
15.67
15.91
15.56
17.05
17.42
Gross Block
99.35
16.63
16.44
16.09
21.76
21.02
20.87
20.16
20.25
20.25
Accumulated Depreciation
2.23
1.39
0.95
0.46
5.80
5.36
4.96
4.60
3.20
2.83
Non Current Assets
2,489.11
1,106.14
541.13
840.45
173.07
156.64
156.45
154.99
156.24
151.83
Capital Work in Progress
0.10
0.00
0.00
0.00
0.00
0.20
0.00
0.00
0.00
0.00
Non Current Investment
2,391.60
1,087.73
524.50
824.69
156.82
140.44
140.21
139.15
139.15
134.37
Long Term Loans & Adv.
0.30
3.17
1.13
0.13
0.29
0.33
0.33
0.28
0.04
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
179.31
232.39
219.77
197.02
203.85
154.47
132.05
134.03
131.83
147.45
Current Investments
38.65
107.26
121.69
118.41
71.58
2.71
0.70
0.56
0.03
0.59
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
0.22
0.00
0.00
0.00
0.00
0.04
0.13
0.09
0.03
0.25
Cash & Bank
96.00
63.92
22.98
6.96
3.94
1.92
1.15
0.85
0.44
0.71
Other Current Assets
44.43
0.53
1.66
0.03
128.33
149.80
130.07
132.52
131.33
145.89
Short Term Loans & Adv.
40.76
60.68
73.44
71.61
127.41
148.44
128.78
130.05
129.67
143.73
Net Current Assets
177.32
231.14
218.43
195.54
197.94
80.63
61.53
51.09
38.96
32.90
Total Assets
2,668.42
1,338.53
760.90
1,037.47
376.92
311.11
288.50
289.02
288.07
299.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
30.44
-16.91
23.61
67.92
-75.03
-10.22
-5.14
-7.22
-3.09
-9.14
PBT
41.07
26.85
40.12
24.58
170.80
22.53
15.18
15.69
14.53
11.15
Adjustment
0.17
-7.24
-8.76
-5.47
-164.04
-14.74
-8.60
-8.43
-8.23
-5.43
Changes in Working Capital
-2.02
-30.34
-3.12
54.40
-48.57
-15.58
-11.35
-10.81
-7.55
-14.54
Cash after chg. in Working capital
39.22
-10.73
28.23
73.52
-41.81
-7.80
-4.77
-3.55
-1.25
-8.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.78
-6.18
-4.62
-5.60
-33.22
-2.43
-0.37
-3.67
-1.84
-0.31
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
-63.91
16.81
-5.65
-62.97
78.97
12.59
7.01
9.16
4.35
10.62
Net Fixed Assets
-82.32
-0.02
0.03
1.42
0.00
0.00
-0.53
0.10
0.00
0.00
Net Investments
-797.61
-443.72
232.25
-625.57
-85.86
-2.73
-1.21
-0.43
-4.31
5.28
Others
816.02
460.55
-237.93
561.18
164.83
15.32
8.75
9.49
8.66
5.34
Cash from Financing Activity
46.43
-2.65
-1.92
-1.92
-1.91
-1.59
-1.59
-1.55
-1.55
-1.54
Net Cash Inflow / Outflow
12.96
-2.75
16.04
3.03
2.02
0.77
0.28
0.39
-0.29
-0.06
Opening Cash & Equivalents
20.06
22.81
6.77
3.74
1.72
0.95
0.67
0.28
0.57
0.63
Closing Cash & Equivalent
33.02
20.06
22.81
6.77
3.74
1.72
0.95
0.67
0.28
0.57

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
2220.96
1197.83
703.62
957.22
340.98
215.09
197.12
186.02
176.15
166.39
ROA
1.67%
1.97%
3.95%
2.86%
39.50%
6.42%
4.67%
4.29%
4.10%
2.86%
ROE
1.84%
2.05%
4.04%
2.94%
46.12%
8.81%
6.64%
6.45%
6.64%
5.13%
ROCE
2.31%
2.68%
4.56%
3.59%
52.77%
10.04%
8.38%
9.35%
9.80%
9.27%
Fixed Asset Turnover
0.84
1.72
2.39
1.36
8.34
1.54
1.22
1.32
1.41
1.56
Receivable days
1.66
0.00
0.00
0.00
0.00
0.99
1.59
0.78
1.80
2.08
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
3.67
0.00
0.00
0.00
0.00
0.00
0.00
Cash Conversion Cycle
1.66
0.00
0.00
-3.67
0.00
0.99
1.59
0.78
1.80
2.08
Total Debt/Equity
0.02
0.00
0.00
0.00
0.00
0.32
0.32
0.41
0.48
0.63
Interest Cover
31.17
239.63
1195.04
193.07
47.14
4.52
2.90
2.54
2.11
1.68

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • SIL Investments - Quarterly Results
    9th Nov 2022, 13:17 PM

    Read More

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.