Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Miscellaneous

Rating :
N/A

BSE: 530017 | NSE: SIL

29.82
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  27.40
  •  30.50
  •  26.37
  •  26.67
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1817240
  •  521.79
  •  38.90
  •  20.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 173.43
  • 44.24
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 185.19
  • 3.89%
  • 1.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.31%
  • 1.57%
  • 31.86%
  • FII
  • DII
  • Others
  • 38.86%
  • 3.98%
  • 3.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.77
  • 4.86
  • -60.57

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.79
  • -15.59
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -32.50
  • -68.22
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.90
  • 6.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.96
  • -0.65
  • 0.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.35
  • 77.18
  • 106.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
4.53
5.94
-23.74%
6.84
8.77
-22.01%
6.90
5.12
34.77%
5.29
3.70
42.97%
Expenses
8.24
9.17
-10.14%
9.20
11.48
-19.86%
9.60
9.67
-0.72%
8.14
6.57
23.90%
EBITDA
-3.71
-3.23
-
-2.36
-2.71
-
-2.70
-4.55
-
-2.85
-2.86
-
EBIDTM
-82.00%
-54.32%
-34.58%
-30.90%
-39.10%
-88.85%
-53.95%
-77.29%
Other Income
2.81
0.01
28,000.00%
2.30
1.43
60.84%
8.51
0.92
825.00%
1.69
31.22
-94.59%
Interest
0.49
0.80
-38.75%
0.65
0.82
-20.73%
0.71
0.81
-12.35%
0.78
3.46
-77.46%
Depreciation
0.67
0.69
-2.90%
0.67
0.68
-1.47%
0.67
0.67
0.00%
0.69
0.69
0.00%
PBT
-2.06
-4.71
-
-1.38
-2.78
-
4.44
-5.11
-
-2.63
24.21
-
Tax
0.00
0.00
0
0.00
0.00
0
-5.55
0.50
-
0.00
1.50
-100.00%
PAT
-2.06
-4.71
-
-1.38
-2.78
-
9.99
-5.61
-
-2.63
22.71
-
PATM
-45.54%
-79.22%
-20.18%
-31.72%
144.75%
-109.55%
-49.74%
613.09%
EPS
-0.32
-0.73
-
-0.21
-0.43
-
1.55
-0.87
-
-0.41
3.53
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
23.56
26.90
21.23
438.96
11.90
21.22
16.24
13.68
9.75
9.74
10.59
Net Sales Growth
0.13%
26.71%
-95.16%
3588.74%
-43.92%
30.67%
18.71%
40.31%
0.10%
-8.03%
 
Cost Of Goods Sold
15.81
18.49
14.05
7.36
7.01
16.12
11.86
10.62
6.56
5.66
6.30
Gross Profit
7.75
8.41
7.19
431.60
4.89
5.10
4.38
3.06
3.19
4.08
4.30
GP Margin
32.87%
31.26%
33.87%
98.32%
41.09%
24.03%
26.97%
22.37%
32.72%
41.89%
40.60%
Total Expenditure
35.18
38.39
33.66
235.58
23.51
48.03
29.56
28.80
29.69
22.73
21.21
Power & Fuel Cost
-
0.67
0.74
0.89
0.86
1.06
0.88
0.80
0.83
0.84
0.88
% Of Sales
-
2.49%
3.49%
0.20%
7.23%
5.00%
5.42%
5.85%
8.51%
8.62%
8.31%
Employee Cost
-
2.82
2.58
2.67
2.51
2.05
1.90
2.02
2.09
2.15
2.05
% Of Sales
-
10.48%
12.15%
0.61%
21.09%
9.66%
11.70%
14.77%
21.44%
22.07%
19.36%
Manufacturing Exp.
-
4.48
3.79
150.69
3.09
3.29
3.40
3.19
2.32
2.57
2.30
% Of Sales
-
16.65%
17.85%
34.33%
25.97%
15.50%
20.94%
23.32%
23.79%
26.39%
21.72%
General & Admin Exp.
-
9.90
9.19
31.65
8.47
8.24
8.39
7.90
14.64
7.86
6.89
% Of Sales
-
36.80%
43.29%
7.21%
71.18%
38.83%
51.66%
57.75%
150.15%
80.70%
65.06%
Selling & Distn. Exp.
-
0.60
0.81
0.60
0.69
0.72
0.57
0.67
0.76
0.65
0.65
% Of Sales
-
2.23%
3.82%
0.14%
5.80%
3.39%
3.51%
4.90%
7.79%
6.67%
6.14%
Miscellaneous Exp.
-
1.42
2.50
41.72
0.88
16.54
2.55
3.60
2.49
3.00
0.65
% Of Sales
-
5.28%
11.78%
9.50%
7.39%
77.95%
15.70%
26.32%
25.54%
30.80%
20.40%
EBITDA
-11.62
-11.49
-12.43
203.38
-11.61
-26.81
-13.32
-15.12
-19.94
-12.99
-10.62
EBITDA Margin
-49.32%
-42.71%
-58.55%
46.33%
-97.56%
-126.34%
-82.02%
-110.53%
-204.51%
-133.37%
-100.28%
Other Income
15.31
11.64
45.20
24.56
31.58
2.62
9.61
38.83
2.24
1.01
5.13
Interest
2.63
3.12
6.49
4.39
13.57
14.93
18.43
8.21
4.19
0.94
0.79
Depreciation
2.70
2.72
2.63
2.38
3.30
3.00
1.28
0.88
0.90
1.24
1.60
PBT
-1.63
-5.68
23.66
221.17
3.11
-42.12
-23.42
14.63
-22.79
-14.17
-7.88
Tax
-5.55
-5.55
2.00
36.51
0.00
-2.00
0.00
3.38
-0.14
0.02
-1.26
Tax Rate
340.49%
97.71%
8.45%
16.51%
0.00%
4.75%
0.00%
23.10%
0.61%
-0.14%
15.99%
PAT
3.92
-0.13
21.66
184.66
3.11
-40.12
-23.42
11.24
-22.65
-14.18
-6.62
PAT before Minority Interest
3.92
-0.13
21.66
184.66
3.11
-40.12
-23.42
11.24
-22.65
-14.18
-6.62
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
16.64%
-0.48%
102.03%
42.07%
26.13%
-189.07%
-144.21%
82.16%
-232.31%
-145.59%
-62.51%
PAT Growth
-59.21%
-
-88.27%
5,837.62%
-
-
-
-
-
-
 
EPS
0.61
-0.02
3.37
28.72
0.48
-6.24
-3.64
1.75
-3.52
-2.21
-1.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
136.41
147.18
141.52
-43.28
-45.21
-5.06
26.19
20.76
42.79
62.78
Share Capital
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
32.16
Total Reserves
104.24
115.02
109.36
-75.44
-77.37
-37.22
-5.97
-11.40
10.62
30.61
Non-Current Liabilities
27.41
31.35
5.97
7.34
118.60
55.48
114.07
5.84
25.24
0.24
Secured Loans
20.77
24.43
0.00
0.00
111.50
49.65
108.23
0.00
25.00
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
6.35
5.84
5.97
6.97
5.84
5.84
5.84
5.84
0.24
0.24
Current Liabilities
12.12
14.07
105.71
418.45
287.97
300.08
87.51
80.32
35.71
19.02
Trade Payables
2.62
4.47
6.87
6.24
4.81
4.01
2.40
1.70
1.58
2.02
Other Current Liabilities
8.88
5.65
64.58
411.33
282.65
295.58
83.84
78.13
21.50
4.41
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.61
3.96
34.26
0.88
0.51
0.48
1.28
0.48
12.63
12.60
Total Liabilities
175.94
192.60
253.20
382.51
361.36
350.50
227.77
106.92
103.74
82.04
Net Block
9.32
11.29
8.62
8.50
33.06
32.15
15.26
10.30
22.00
16.09
Gross Block
21.45
21.27
16.42
14.35
38.10
34.42
16.51
11.00
70.04
63.42
Accumulated Depreciation
12.13
9.98
7.80
5.85
5.04
2.27
1.26
0.70
48.04
47.33
Non Current Assets
67.73
79.22
85.17
180.55
192.25
174.86
94.71
80.27
46.52
50.74
Capital Work in Progress
0.00
0.00
0.00
89.69
89.63
76.30
44.40
33.77
0.45
10.91
Non Current Investment
19.94
20.85
21.18
45.52
43.68
34.35
11.29
11.55
0.28
0.28
Long Term Loans & Adv.
22.19
24.25
35.54
35.78
24.83
31.01
22.72
23.61
22.73
22.41
Other Non Current Assets
0.00
1.13
0.48
1.05
1.05
1.05
1.05
1.05
1.05
1.05
Current Assets
108.20
113.38
168.02
201.96
169.11
175.64
133.06
26.64
57.22
31.31
Current Investments
42.54
53.02
76.04
72.62
134.20
116.40
90.68
17.39
14.97
0.71
Inventories
1.92
1.96
0.90
0.75
0.74
0.93
0.75
1.72
34.51
23.07
Sundry Debtors
48.28
41.04
2.54
15.25
13.40
13.78
31.09
1.48
1.61
2.28
Cash & Bank
7.40
3.61
71.97
63.23
9.85
43.86
8.89
5.26
5.26
4.28
Other Current Assets
8.07
1.37
2.32
39.03
10.92
0.66
1.66
0.79
0.87
0.96
Short Term Loans & Adv.
2.54
12.39
14.25
11.09
10.21
0.24
1.37
0.45
0.54
0.57
Net Current Assets
96.08
99.31
62.32
-216.49
-118.86
-124.44
45.55
-53.67
21.51
12.28
Total Assets
175.93
192.60
253.19
382.51
361.36
350.50
227.77
106.91
103.74
82.05

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-5.62
-105.92
60.42
39.45
75.53
109.62
2.30
22.32
3.76
-8.52
PBT
-5.68
23.66
221.17
3.11
-40.12
-23.42
14.63
-22.79
-14.17
-6.58
Adjustment
-5.72
-34.70
17.64
-13.28
31.25
10.33
5.47
3.04
1.23
-2.70
Changes in Working Capital
6.79
-62.95
-175.20
52.59
84.80
124.01
-17.55
40.30
17.08
0.51
Cash after chg. in Working capital
-4.61
-74.00
63.61
42.42
75.93
110.92
2.54
20.55
4.14
-8.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.01
-31.92
-3.19
-2.97
-0.40
-1.31
-0.24
1.77
-0.39
0.25
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
21.20
59.69
-16.22
86.96
-64.80
-84.34
-77.12
-6.34
-20.98
13.68
Net Fixed Assets
0.55
-4.80
88.19
23.68
-16.99
-49.92
-15.98
20.77
-28.80
0.40
Net Investments
10.56
24.22
20.92
59.74
-27.13
-48.78
-73.03
-72.77
-14.27
4.10
Others
10.09
40.27
-125.33
3.54
-20.68
14.36
11.89
45.66
22.09
9.18
Cash from Financing Activity
-14.34
-22.53
-31.75
-74.70
-46.17
9.18
78.42
-16.02
18.23
-5.58
Net Cash Inflow / Outflow
1.24
-68.76
12.45
51.71
-35.43
34.46
3.60
-0.04
1.00
-0.42
Opening Cash & Equivalents
2.85
71.62
59.16
7.45
42.88
8.43
4.83
4.86
3.86
4.28
Closing Cash & Equivalent
4.09
2.85
71.62
59.16
7.45
42.88
8.43
4.83
4.86
3.86

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
21.20
22.88
22.00
-6.73
-7.03
-0.79
4.07
3.23
6.63
9.74
ROA
-0.07%
9.72%
58.10%
0.84%
-11.27%
-8.10%
6.72%
-21.50%
-15.27%
-7.27%
ROE
-0.09%
15.00%
375.92%
0.00%
0.00%
-221.61%
47.89%
-71.43%
-26.94%
-9.59%
ROCE
-1.56%
17.79%
256.45%
44.47%
-26.58%
-3.66%
26.27%
-34.74%
-20.30%
-9.81%
Fixed Asset Turnover
1.26
1.13
28.53
0.45
0.59
0.64
0.99
0.24
0.15
0.16
Receivable days
605.94
374.55
7.40
439.31
233.79
504.43
434.48
57.83
72.96
71.99
Inventory Days
26.30
24.54
0.69
22.82
14.38
18.90
32.97
677.94
1079.02
796.56
Payable days
69.96
147.26
325.02
287.42
99.90
57.72
43.13
42.17
47.70
46.29
Cash Conversion Cycle
562.29
251.84
-316.94
174.71
148.27
465.61
424.32
693.60
1104.27
822.25
Total Debt/Equity
0.15
0.17
0.18
-1.20
-2.47
-28.34
4.13
0.90
0.59
0.00
Interest Cover
-0.82
4.65
51.38
1.23
-1.82
-0.27
2.78
-4.44
-14.00
-8.93

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.