Nifty
Sensex
:
:
23155.35
76404.99
130.70 (0.57%)
566.63 (0.75%)

Solvent Extraction

Rating :
N/A

BSE: Not Listed | NSE: SHANTI

16.12
22-Jan-2025
  • Open
  • High
  • Low
  • Previous Close
  •  16.41
  •  16.77
  •  16.05
  •  16.42
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  68468
  •  11.15
  •  34.40
  •  13.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17.90
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17.22
  • N/A
  • 1.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 9.46%
  • 16.78%
  • 68.28%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.80
  • -41.75
  • -62.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 59.12
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
17.84
2.13
737.56%
2.04
0.00
0
2.49
7.25
-65.66%
1.28
5.07
-74.75%
Expenses
20.70
3.17
553.00%
3.20
0.45
611.11%
3.32
7.65
-56.60%
1.84
16.40
-88.78%
EBITDA
-2.86
-1.04
-
-1.16
-0.45
-
-0.83
-0.40
-
-0.56
-11.33
-
EBIDTM
-16.07%
-48.76%
-56.88%
-44,800.00%
-33.31%
-5.49%
-43.72%
-223.50%
Other Income
0.04
0.76
-94.74%
0.74
0.01
7,300.00%
0.23
0.06
283.33%
-0.06
-0.05
-
Interest
0.03
0.11
-72.73%
0.01
0.11
-90.91%
0.02
0.02
0.00%
-0.07
0.29
-
Depreciation
0.04
0.04
0.00%
0.04
0.05
-20.00%
0.04
0.05
-20.00%
0.07
0.75
-90.67%
PBT
-2.90
-0.43
-
-0.48
-0.60
-
-0.66
-0.41
-
-0.62
-12.42
-
Tax
-0.50
0.00
-
-0.08
-0.01
-
-0.17
0.01
-
-0.52
-5.57
-
PAT
-2.39
-0.43
-
-0.40
-0.59
-
-0.49
-0.42
-
-0.09
-6.85
-
PATM
-13.42%
-19.99%
-19.53%
-59,400.00%
-19.53%
-5.81%
-7.18%
-135.12%
EPS
-2.15
-0.38
-
-0.36
-0.53
-
-0.44
-0.38
-
-0.08
-6.17
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
23.65
10.66
149.33
202.81
210.44
158.90
173.47
133.38
114.67
Net Sales Growth
63.67%
-92.86%
-26.37%
-3.63%
32.44%
-8.40%
30.06%
16.32%
 
Cost Of Goods Sold
26.56
10.69
152.55
189.43
180.11
119.37
142.68
112.68
94.24
Gross Profit
-2.91
-0.03
-3.22
13.39
30.33
39.53
30.79
20.71
20.43
GP Margin
-12.29%
-0.28%
-2.16%
6.60%
14.41%
24.88%
17.75%
15.53%
17.82%
Total Expenditure
29.06
13.10
167.96
194.02
202.87
149.94
155.86
122.82
106.37
Power & Fuel Cost
-
0.01
0.01
0.01
0.01
0.01
0.00
0.02
0.04
% Of Sales
-
0.09%
0.01%
0.00%
0.00%
0.01%
0%
0.01%
0.03%
Employee Cost
-
0.28
0.78
0.82
1.46
1.71
1.57
1.10
0.77
% Of Sales
-
2.63%
0.52%
0.40%
0.69%
1.08%
0.91%
0.82%
0.67%
Manufacturing Exp.
-
0.01
0.10
0.17
0.23
7.93
0.20
0.05
0.03
% Of Sales
-
0.09%
0.07%
0.08%
0.11%
4.99%
0.12%
0.04%
0.03%
General & Admin Exp.
-
1.88
1.94
1.57
2.86
3.00
2.77
2.31
1.73
% Of Sales
-
17.64%
1.30%
0.77%
1.36%
1.89%
1.60%
1.73%
1.51%
Selling & Distn. Exp.
-
0.21
0.10
1.37
16.32
16.84
8.27
6.53
4.81
% Of Sales
-
1.97%
0.07%
0.68%
7.76%
10.60%
4.77%
4.90%
4.19%
Miscellaneous Exp.
-
0.03
12.48
0.66
1.88
1.07
0.36
0.14
4.76
% Of Sales
-
0.28%
8.36%
0.33%
0.89%
0.67%
0.21%
0.10%
4.15%
EBITDA
-5.41
-2.44
-18.63
8.79
7.57
8.96
17.61
10.56
8.30
EBITDA Margin
-22.88%
-22.89%
-12.48%
4.33%
3.60%
5.64%
10.15%
7.92%
7.24%
Other Income
0.95
0.77
0.29
0.26
0.13
0.12
0.36
0.10
0.83
Interest
-0.01
0.17
1.56
1.81
3.31
3.63
4.06
2.51
2.42
Depreciation
0.19
0.21
3.18
3.86
4.55
5.39
4.21
0.90
1.05
PBT
-4.66
-2.05
-23.09
3.38
-0.16
0.06
9.71
7.25
5.66
Tax
-1.27
-0.52
-6.18
0.29
-0.24
0.21
3.41
2.51
1.88
Tax Rate
27.25%
25.37%
26.76%
8.58%
150.00%
350.00%
35.12%
34.62%
33.22%
PAT
-3.37
-1.53
-16.90
3.10
0.08
-0.15
6.30
4.74
3.79
PAT before Minority Interest
-3.37
-1.53
-16.90
3.10
0.08
-0.15
6.30
4.74
3.79
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-14.25%
-14.35%
-11.32%
1.53%
0.04%
-0.09%
3.63%
3.55%
3.31%
PAT Growth
0.00%
-
-
3,775.00%
-
-
32.91%
25.07%
 
EPS
-3.04
-1.38
-15.23
2.79
0.07
-0.14
5.68
4.27
3.41

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
13.97
15.50
32.39
29.26
29.18
29.35
23.35
8.58
Share Capital
11.11
11.11
11.11
11.11
11.11
7.40
7.40
3.60
Total Reserves
2.86
4.39
21.28
18.16
18.07
21.94
15.94
4.98
Non-Current Liabilities
-5.47
-4.54
8.37
12.46
7.20
15.22
15.01
3.66
Secured Loans
0.14
0.16
2.61
10.32
5.80
9.55
13.52
1.55
Unsecured Loans
0.56
0.84
5.51
1.31
0.22
4.40
0.93
1.95
Long Term Provisions
0.02
0.02
0.03
0.08
0.06
0.01
0.02
0.01
Current Liabilities
5.45
1.26
8.71
28.95
38.80
44.97
42.00
23.98
Trade Payables
0.25
0.68
0.75
7.80
2.76
3.79
5.84
0.20
Other Current Liabilities
4.80
0.51
1.46
4.35
4.10
5.03
1.55
1.01
Short Term Borrowings
0.03
0.02
5.60
16.57
31.58
32.81
31.55
20.55
Short Term Provisions
0.37
0.04
0.90
0.22
0.36
3.35
3.05
2.22
Total Liabilities
13.95
12.22
49.47
70.67
75.18
89.54
80.36
36.22
Net Block
0.66
1.15
26.49
29.89
33.97
37.92
18.93
6.88
Gross Block
2.27
3.23
40.29
39.84
39.36
44.69
21.48
8.53
Accumulated Depreciation
1.61
2.08
13.80
9.94
5.39
6.76
2.55
1.66
Non Current Assets
0.92
1.45
27.08
30.59
35.21
38.51
29.17
7.72
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
9.52
0.50
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.22
0.26
0.27
0.44
1.07
0.59
0.73
0.34
Other Non Current Assets
0.03
0.05
0.32
0.26
0.17
0.00
0.00
0.00
Current Assets
13.03
10.74
22.37
39.79
39.48
50.33
49.82
28.49
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
3.46
0.25
8.32
13.42
15.29
6.26
24.03
9.94
Sundry Debtors
1.94
6.36
6.78
14.20
10.54
29.87
15.25
13.53
Cash & Bank
0.91
1.75
1.99
1.70
1.36
1.40
1.49
1.39
Other Current Assets
6.72
0.01
0.16
3.72
12.28
12.80
9.06
3.62
Short Term Loans & Adv.
2.28
2.36
5.12
6.75
8.29
9.33
7.56
2.43
Net Current Assets
7.59
9.48
13.66
10.85
0.68
5.36
7.83
4.51
Total Assets
13.95
12.21
49.47
70.67
75.18
89.53
80.35
36.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
-1.02
2.95
16.94
13.45
14.08
17.26
-7.46
7.44
PBT
-2.05
-23.09
3.35
-0.18
0.06
9.71
7.25
5.66
Adjustment
0.29
16.39
5.61
7.78
8.91
8.83
1.99
3.38
Changes in Working Capital
0.75
10.45
8.03
5.22
7.29
1.26
-14.60
0.22
Cash after chg. in Working capital
-1.02
3.75
16.99
12.83
16.25
19.80
-5.35
9.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-0.80
-0.05
0.62
-2.17
-2.69
-2.11
-1.82
Other Direct Exp. Paid
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
0.15
0.00
0.00
Cash From Investing Activity
0.52
11.05
-0.36
-0.39
-1.35
-13.61
-21.89
-2.30
Net Fixed Assets
0.92
24.36
-0.27
-0.37
4.61
-9.84
-12.45
Net Investments
0.01
-0.10
0.00
0.00
0.00
0.00
-4.55
Others
-0.41
-13.21
-0.09
-0.02
-5.96
-3.77
-4.89
Cash from Financing Activity
-0.34
-14.24
-16.29
-12.71
-12.77
-3.73
29.45
-4.47
Net Cash Inflow / Outflow
-0.84
-0.24
0.29
0.34
-0.04
-0.08
0.10
0.66
Opening Cash & Equivalents
1.75
1.99
1.70
1.36
1.40
1.49
1.39
0.73
Closing Cash & Equivalent
0.91
1.75
1.99
1.70
1.36
1.40
1.49
1.39

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
12.58
13.93
29.14
26.09
25.83
25.80
19.80
15.87
ROA
-11.69%
-54.80%
5.16%
0.11%
-0.19%
7.42%
8.14%
10.46%
ROE
-10.39%
-70.66%
10.10%
0.29%
-0.53%
24.87%
31.05%
44.21%
ROCE
-12.05%
-67.59%
9.60%
4.82%
4.92%
18.40%
19.03%
24.25%
Fixed Asset Turnover
3.87
6.86
5.06
5.31
3.78
5.24
8.89
13.44
Receivable days
142.17
16.06
18.88
21.46
46.41
47.47
39.39
43.08
Inventory Days
63.49
10.47
19.56
24.90
24.74
31.86
46.48
31.65
Payable days
15.95
1.72
8.25
10.71
7.57
10.85
9.16
0.77
Cash Conversion Cycle
189.70
24.81
30.19
35.65
63.58
68.48
76.71
73.96
Total Debt/Equity
0.05
0.07
0.46
1.11
1.43
1.80
2.15
2.89
Interest Cover
-10.79
-13.76
2.87
0.95
1.02
3.39
3.88
3.34

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.