WEBSITE BSE:544080 NSE : SHILINDORE 18 May, 10:00
Market Cap ₹264 Cr.
Stock P/E 16.1
P/B 33.5
Current Price ₹866.8
Book Value ₹ 25.9
Face Value 10
52W High ₹866.8
Dividend Yield 0%
52W Low ₹ 87.1
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2022 | Mar 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|
| Net Sales | 29 | 29 | 26 | 27 |
| Other Income | 0 | 0 | 0 | 0 |
| Total Income | 30 | 29 | 26 | 27 |
| Total Expenditure | 24 | 22 | 20 | 19 |
| Operating Profit | 6 | 8 | 6 | 9 |
| Interest | 1 | 1 | 1 | 2 |
| Depreciation | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 |
| Profit Before Tax | 4 | 5 | 4 | 5 |
| Provision for Tax | 1 | 1 | -1 | 0 |
| Profit After Tax | 3 | 4 | 5 | 5 |
| Adjustments | -0 | 0 | -0 | 0 |
| Profit After Adjustments | 3 | 4 | 5 | 5 |
| Adjusted Earnings Per Share | 9 | 12.8 | 16.1 | 15.9 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|
| Net Sales | 0 | 0 | 0 | 111 |
| Other Income | 0 | 0 | 0 | 0 |
| Total Income | 0 | 0 | 0 | 112 |
| Total Expenditure | 0 | 0 | 0 | 85 |
| Operating Profit | -0 | -0 | -0 | 29 |
| Interest | 0 | 0 | 0 | 5 |
| Depreciation | 0 | 0 | 0 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0 | -0 | -0 | 18 |
| Provision for Tax | 0 | -0 | -0 | 1 |
| Profit After Tax | -0 | 0 | -0 | 17 |
| Adjustments | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -0 | 0 | -0 | 17 |
| Adjusted Earnings Per Share | -3.1 | 3.5 | -4.7 | 53.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 0% | 0% | 0% | 0% |
| Operating Profit CAGR | 0% | 0% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | -213% | -128% | -128% | -128% |
| ROCE Average | -127% | -90% | -90% | -90% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Shareholder's Funds | 0 | 0 | -0 |
| Minority's Interest | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | -0 | -0 |
| Total Current Liabilities | 0 | 0 | 0 |
| Total Liabilities | 0 | 0 | 0 |
| Fixed Assets | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 0 |
| Total Current Assets | 0 | 0 | 0 |
| Total Assets | 0 | 0 | 0 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 |
| Cash Flow from Operating Activities | -0 | -0 | -0 |
| Cash Flow from Investing Activities | 0 | 0 | 0 |
| Cash Flow from Financing Activities | 0 | 0 | 0 |
| Net Cash Inflow / Outflow | -0 | -0 | 0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 |
| # | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|
| Earnings Per Share (Rs) | -3.12 | 3.46 | -4.68 |
| CEPS(Rs) | -3.12 | 3.46 | -4.68 |
| DPS(Rs) | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 1.06 | 4.54 | -0.14 |
| Core EBITDA Margin(%) | 0 | 0 | 0 |
| EBIT Margin(%) | 0 | 0 | 0 |
| Pre Tax Margin(%) | 0 | 0 | 0 |
| PAT Margin (%) | 0 | 0 | 0 |
| Cash Profit Margin (%) | 0 | 0 | 0 |
| ROA(%) | -81.25 | 90.34 | -95.32 |
| ROE(%) | -294.34 | 123.57 | -212.73 |
| ROCE(%) | -107.55 | -36.43 | -127.19 |
| Receivable days | 0 | 0 | 0 |
| Inventory Days | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 |
| EV/Net Sales(x) | 0 | 0 | 0 |
| EV/Core EBITDA(x) | -5.86 | -6.57 | -1.73 |
| Net Sales Growth(%) | 0 | 0 | 0 |
| EBIT Growth(%) | 0 | 10.53 | -427.45 |
| PAT Growth(%) | 0 | 210.9 | -235.26 |
| EPS Growth(%) | 0 | 210.9 | -235.26 |
| Debt/Equity(x) | 0 | 0 | -29 |
| Current Ratio(x) | 4.57 | 2.05 | 0.63 |
| Quick Ratio(x) | 4.57 | 2.05 | 0.63 |
| Interest Cover(x) | -28.5 | -25.5 | -44.83 |
| Total Debt/Mcap(x) | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 |
|---|---|---|
| Promoter | 74.95 | 74.95 |
| FII | 0 | 0 |
| DII | 0 | 0 |
| Public | 25.05 | 25.05 |
| Others | 0 | 0 |
| Total | 100 | 100 |
| # | Dec 2023 | Mar 2024 |
|---|---|---|
| Promoter | 0.23 | 0.23 |
| FII | 0 | 0 |
| DII | 0 | 0 |
| Public | 0.08 | 0.08 |
| Others | 0 | 0 |
| Total | 0.3 | 0.3 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
