Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Solvent Extraction

Rating :
N/A

BSE: Not Listed | NSE: SHANTI

14.92
23-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  16.48
  •  16.48
  •  14.75
  •  15.84
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  180460
  •  27.81
  •  34.40
  •  13.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17.59
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16.91
  • N/A
  • 1.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.09%
  • 9.52%
  • 36.99%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -13.13
  • -31.24
  • -47.77

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 159.79

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 0.73

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
2.04
0.00
0
2.49
7.25
-65.66%
1.28
5.07
-74.75%
2.13
8.32
-74.40%
Expenses
3.20
0.45
611.11%
3.32
7.65
-56.60%
1.84
16.40
-88.78%
3.17
12.57
-74.78%
EBITDA
-1.16
-0.45
-
-0.83
-0.40
-
-0.56
-11.33
-
-1.04
-4.25
-
EBIDTM
-56.88%
-44,800.00%
-33.31%
-5.49%
-43.72%
-223.50%
-48.76%
-51.06%
Other Income
0.74
0.01
7,300.00%
0.23
0.06
283.33%
-0.06
-0.05
-
0.76
0.03
2,433.33%
Interest
0.01
0.11
-90.91%
0.02
0.02
0.00%
-0.07
0.29
-
0.11
0.65
-83.08%
Depreciation
0.04
0.05
-20.00%
0.04
0.05
-20.00%
0.07
0.75
-90.67%
0.04
0.77
-94.81%
PBT
-0.48
-0.60
-
-0.66
-0.41
-
-0.62
-12.42
-
-0.43
-5.63
-
Tax
-0.08
-0.01
-
-0.17
0.01
-
-0.52
-5.57
-
0.00
-0.52
-
PAT
-0.40
-0.59
-
-0.49
-0.42
-
-0.09
-6.85
-
-0.43
-5.11
-
PATM
-19.53%
-59,400.00%
-19.53%
-5.81%
-7.18%
-135.12%
-19.99%
-61.43%
EPS
-0.36
-0.53
-
-0.44
-0.38
-
-0.08
-6.17
-
-0.38
-4.60
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
7.94
149.33
202.81
210.44
158.90
173.47
133.38
114.67
Net Sales Growth
-61.53%
-26.37%
-3.63%
32.44%
-8.40%
30.06%
16.32%
 
Cost Of Goods Sold
8.29
152.55
189.43
180.11
119.37
142.68
112.68
94.24
Gross Profit
-0.35
-3.22
13.39
30.33
39.53
30.79
20.71
20.43
GP Margin
-4.41%
-2.16%
6.60%
14.41%
24.88%
17.75%
15.53%
17.82%
Total Expenditure
11.53
167.95
194.02
202.87
149.94
155.86
122.82
106.37
Power & Fuel Cost
-
0.01
0.01
0.01
0.01
0.00
0.02
0.04
% Of Sales
-
0.01%
0.00%
0.00%
0.01%
0%
0.01%
0.03%
Employee Cost
-
0.78
0.82
1.46
1.71
1.57
1.10
0.77
% Of Sales
-
0.52%
0.40%
0.69%
1.08%
0.91%
0.82%
0.67%
Manufacturing Exp.
-
0.10
0.17
0.23
7.93
0.20
0.05
0.03
% Of Sales
-
0.07%
0.08%
0.11%
4.99%
0.12%
0.04%
0.03%
General & Admin Exp.
-
1.94
1.57
2.86
3.00
2.77
2.31
1.73
% Of Sales
-
1.30%
0.77%
1.36%
1.89%
1.60%
1.73%
1.51%
Selling & Distn. Exp.
-
0.10
1.37
16.32
16.84
8.27
6.53
4.81
% Of Sales
-
0.07%
0.68%
7.76%
10.60%
4.77%
4.90%
4.19%
Miscellaneous Exp.
-
12.48
0.66
1.88
1.07
0.36
0.14
4.76
% Of Sales
-
8.36%
0.33%
0.89%
0.67%
0.21%
0.10%
4.15%
EBITDA
-3.59
-18.62
8.79
7.57
8.96
17.61
10.56
8.30
EBITDA Margin
-45.21%
-12.47%
4.33%
3.60%
5.64%
10.15%
7.92%
7.24%
Other Income
1.67
0.29
0.26
0.13
0.12
0.36
0.10
0.83
Interest
0.07
1.56
1.81
3.31
3.63
4.06
2.51
2.42
Depreciation
0.19
3.18
3.86
4.55
5.39
4.21
0.90
1.05
PBT
-2.19
-23.09
3.38
-0.16
0.06
9.71
7.25
5.66
Tax
-0.77
-6.18
0.29
-0.24
0.21
3.41
2.51
1.88
Tax Rate
35.16%
26.76%
8.58%
150.00%
350.00%
35.12%
34.62%
33.22%
PAT
-1.41
-16.90
3.10
0.08
-0.15
6.30
4.74
3.79
PAT before Minority Interest
-1.41
-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
PAT Margin
-17.76%
-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
-1.27
-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 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
15.50
32.39
29.26
29.18
29.35
23.35
8.58
Share Capital
11.11
11.11
11.11
11.11
7.40
7.40
3.60
Total Reserves
4.39
21.28
18.16
18.07
21.94
15.94
4.98
Non-Current Liabilities
-4.54
8.37
12.46
7.20
15.22
15.01
3.66
Secured Loans
0.16
2.61
10.32
5.80
9.55
13.52
1.55
Unsecured Loans
0.84
5.51
1.31
0.22
4.40
0.93
1.95
Long Term Provisions
0.02
0.03
0.08
0.06
0.01
0.02
0.01
Current Liabilities
1.26
8.71
28.95
38.80
44.97
42.00
23.98
Trade Payables
0.68
0.75
7.80
2.76
3.79
5.84
0.20
Other Current Liabilities
0.51
1.46
4.35
4.10
5.03
1.55
1.01
Short Term Borrowings
0.02
5.60
16.57
31.58
32.81
31.55
20.55
Short Term Provisions
0.04
0.90
0.22
0.36
3.35
3.05
2.22
Total Liabilities
12.22
49.47
70.67
75.18
89.54
80.36
36.22
Net Block
1.15
26.49
29.89
33.97
37.92
18.93
6.88
Gross Block
3.23
40.29
39.84
39.36
44.69
21.48
8.53
Accumulated Depreciation
2.08
13.80
9.94
5.39
6.76
2.55
1.66
Non Current Assets
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
9.52
0.50
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.26
0.27
0.44
1.07
0.59
0.73
0.34
Other Non Current Assets
0.05
0.32
0.26
0.17
0.00
0.00
0.00
Current Assets
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
Inventories
0.25
8.32
13.42
15.29
6.26
24.03
9.94
Sundry Debtors
6.36
6.78
14.20
10.54
29.87
15.25
13.53
Cash & Bank
1.75
1.99
1.70
1.36
1.40
1.49
1.39
Other Current Assets
2.37
0.16
3.72
3.99
12.80
9.06
3.62
Short Term Loans & Adv.
2.36
5.12
6.75
8.29
9.33
7.56
2.43
Net Current Assets
9.48
13.66
10.85
0.68
5.36
7.83
4.51
Total Assets
12.21
49.47
70.67
75.18
89.53
80.35
36.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
2.95
16.94
13.45
14.08
17.26
-7.46
7.44
PBT
-23.09
3.35
-0.18
0.06
9.71
7.25
5.66
Adjustment
16.39
5.61
7.78
8.91
8.83
1.99
3.38
Changes in Working Capital
10.45
8.03
5.22
7.29
1.26
-14.60
0.22
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.15
0.00
0.00
Cash From Investing Activity
11.05
-0.36
-0.39
-1.35
-13.61
-21.89
-2.30
Net Fixed Assets
24.36
-0.27
-0.37
4.61
-9.84
-12.45
Net Investments
-0.10
0.00
0.00
0.00
0.00
-4.55
Others
-13.21
-0.09
-0.02
-5.96
-3.77
-4.89
Cash from Financing Activity
-14.24
-16.29
-12.71
-12.77
-3.73
29.45
-4.47
Net Cash Inflow / Outflow
-0.24
0.29
0.34
-0.04
-0.08
0.10
0.66
Opening Cash & Equivalents
1.99
1.70
1.36
1.40
1.49
1.39
0.73
Closing Cash & Equivalent
1.75
1.99
1.70
1.36
1.40
1.49
1.39

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
13.93
29.14
26.09
25.83
25.80
19.80
15.87
ROA
-54.80%
5.16%
0.11%
-0.19%
7.42%
8.14%
10.46%
ROE
-70.66%
10.10%
0.29%
-0.53%
24.87%
31.05%
44.21%
ROCE
-67.58%
9.60%
4.82%
4.92%
18.40%
19.03%
24.25%
Fixed Asset Turnover
6.86
5.06
5.31
3.78
5.24
8.89
13.44
Receivable days
16.06
18.88
21.46
46.41
47.47
39.39
43.08
Inventory Days
10.47
19.56
24.90
24.74
31.86
46.48
31.65
Payable days
1.72
8.25
10.71
7.57
10.85
9.16
0.77
Cash Conversion Cycle
24.81
30.19
35.65
63.58
68.48
76.71
73.96
Total Debt/Equity
0.07
0.46
1.11
1.43
1.80
2.15
2.89
Interest Cover
-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.