SIL Investments

₹499.8 -0.6 | 0.1%

WEBSITE BSE:521194 NSE : SIL INVEST 18 May, 12:42

Market Cap ₹530 Cr.

Stock P/E 19.3

P/B 0.2

Current Price ₹499.8

Book Value ₹ 2073.6

Face Value 10

52W High ₹579.7

Dividend Yield 0.5%

52W Low ₹ 300

Edit Ratio

SIL Investments Research see more...

Overview Inc. Year: 1934Industry: Finance - NBFC

SIL Investments Ltd is an India-based investment organization. The Company is a non-banking monetary organisation, that's engaged in supplying commercial finance and investments. Its commercial finance consists of inter-corporate deposits. The Company has investments in companies and has immoveable properties inside the State of Maharashtra and Uttar Pradesh, amongst others. The Company has investments specifically in the listed entities. It invests in shares, securities and property. The Company's subsidiaries include RTM Investment & Trading Co Ltd, SCM Investment & Trading Co Ltd, RTM Properties Ltd and SIL Properties Ltd.

SIL Investments Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

SIL Investments Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Operating Revenue	6	17	-1	20	5	20	3	21	21	6
Other Income	0	1	0	5	0	0	1	1	0	1
Total Income	6	18	-1	25	5	20	5	22	22	6
Total Expenditure	2	3	1	2	2	2	2	2	4	3
Operating Profit	4	15	-2	23	3	19	3	20	18	3
Interest Expense	1	1	1	1	1	1	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	3	14	-4	22	2	17	2	19	17	3
Provision for Tax	1	2	0	5	1	3	0	6	6	1
Profit After Tax	2	12	-4	18	1	14	2	13	11	2
Adjustments	0	-0	0	0	-0	-0	-0	-0	-0	-0
Profit After Adjustments	2	12	-4	18	1	14	2	13	11	2
Adjusted Earnings Per Share	1.9	11.1	-3.8	16.6	0.6	13.5	1.5	12.1	10.4	1.9

SIL Investments Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Operating Revenue	31	28	27	25	32	178	26	39	28	49	44	51
Other Income	1	1	2	2	1	1	4	7	5	1	6	3
Total Income	32	29	29	26	33	180	30	46	34	50	50	55
Total Expenditure	4	1	2	3	4	5	5	5	6	7	7	11
Operating Profit	28	28	27	24	29	175	25	41	27	43	43	44
Interest Expense	16	13	10	8	6	4	0	0	0	1	4	0
Depreciation	0	0	1	0	0	0	0	0	0	1	2	0
Profit Before Tax	11	15	16	15	23	171	25	40	27	41	38	41
Provision for Tax	2	2	3	2	3	35	4	5	6	8	9	13
Profit After Tax	9	12	12	13	19	136	20	36	21	33	29	28
Adjustments	-0	-0	-0	-0	-0	-1	-0	-0	-0	-0	-1	0
Profit After Adjustments	9	12	12	13	19	135	20	35	20	33	28	28
Adjusted Earnings Per Share	8.2	11.2	11.6	12.6	18	127.7	18.9	33.2	19.2	31.2	26.5	25.9

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-10%	4%	-24%	4%
Operating Profit CAGR	0%	2%	-24%	4%
PAT CAGR	-12%	-7%	-27%	12%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	58%	28%	23%	26%
ROE Average	1%	2%	2%	8%
ROCE Average	2%	2%	3%	10%

SIL Investments Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	176	187	197	209	228	361	1014	746	1269	2353	1699
Minority's Interest	8	8	8	8	9	9	18	12	22	62	43
Borrowings	0	0	0	0	0	0	0	0	0	49	46
Current Liability	115	93	83	71	74	6	1	1	1	2	2
Other Liabilities & Provisions	1	1	1	1	1	1	4	2	46	202	100
Total Liabilities	299	288	289	288	311	377	1037	761	1339	2668	1889
Loans	0	0	0	0	0	0	0	0	0	0	0
Investments	134	139	139	140	140	157	825	524	1088	2392	1629
Fixed Assets	17	17	16	16	16	16	16	0	0	82	81
Other Loans	0	0	0	0	0	0	0	1	3	0	1
Other Non Current Assets	0	0	0	0	0	0	0	0	0	0	4
Current Assets	147	132	134	132	154	204	197	220	232	179	160
Total Assets	299	288	289	288	311	377	1037	761	1339	2668	1889

SIL Investments Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	1	1	0	1	1	2	4	7	23	20	33
Cash Flow from Operating Activities	-9	-3	-7	-5	-10	-75	68	24	-17	30	100
Cash Flow from Investing Activities	11	4	9	7	13	79	-63	-6	17	-64	-88
Cash Flow from Financing Activities	-2	-2	-2	-2	-2	-2	-2	-2	-3	46	-6
Net Cash Inflow / Outflow	-0	-0	0	0	1	2	3	16	-3	13	6
Closing Cash & Cash Equivalent	1	0	1	1	2	4	7	23	20	33	39

SIL Investments Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	8.22	11.22	11.59	12.61	17.97	127.7	18.87	33.22	19.15	31.16	26.5
CEPS(Rs)	8.7	11.72	13.05	13.07	18.53	128.65	19.55	34.02	19.91	32.3	28.65
DPS(Rs)	1.25	1.25	1.25	1.25	1.5	1.5	1.5	2.5	2.5	2.5	2.5
Book NAV/Share(Rs)	166.39	176.15	186.02	197.12	215.09	340.98	957.22	703.62	1197.83	2220.96	1602.98
Net Profit Margin	28.35	42.31	46.27	54.07	59.6	76.17	78.83	91.62	72.6	68.15	65.32
Operating Margin	88.48	97.13	96.81	93.02	89.58	97.83	96.19	103.46	94.81	86.62	94.13
PBT Margin	35.68	51.05	58.66	60.9	69.77	95.75	95.7	103.37	94.42	83.84	85.71
ROA(%)	2.86	4.1	4.29	4.67	6.42	39.5	2.86	3.95	1.97	1.67	1.26
ROE(%)	5.13	6.64	6.45	6.64	8.81	46.12	2.94	4.04	2.05	1.84	1.41
ROCE(%)	9.27	9.8	9.35	8.38	10.04	52.77	3.59	4.56	2.68	2.31	1.99
Price/Earnings(x)	6.69	4.07	5.63	6.03	8.41	2.72	9.2	2.53	10.13	10.79	10.31
Price/Book(x)	0.33	0.26	0.35	0.39	0.7	1.02	0.18	0.12	0.16	0.15	0.17
Dividend Yield(%)	2.27	2.74	1.92	1.64	0.99	0.43	0.86	2.98	1.29	0.74	0.92
EV/Net Sales(x)	5.4	4.85	5.55	5.88	7.13	2.04	6.89	1.7	4.98	6.32	6.06
EV/Core EBITDA(x)	6.02	4.92	5.43	6.23	7.85	2.08	7.03	1.62	5.17	7.15	6.17
Interest Earned Growth(%)	0.9	-8.9	-6.01	-6.83	29.53	452.49	-85.6	51.07	-26.74	72.29	-10.6
Net Profit Growth	-17.6	35.99	2.79	8.87	42.78	606.14	-85.1	75.59	-41.95	61.71	-14.3
EPS Growth(%)	-17.82	36.58	3.31	8.73	42.56	610.56	-85.23	76.07	-42.34	62.67	-14.95
Interest Coverage(x) %	1.68	2.11	2.54	2.9	4.52	47.14	193.07	1195.04	239.63	31.17	11.18

SIL Investments Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	62.85	63.79	63.79	63.79	63.79	63.79	63.79	63.79	63.79	63.79
FII	0	0	0	0	0	0	0	0	0	0.04
DII	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.05
Public	37.1	36.15	36.15	36.15	36.15	36.15	36.15	36.15	36.15	36.11
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.67	0.68	0.68	0.68	0.68	0.68	0.68	0.68	0.68	0.68
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.39	0.38	0.38	0.38	0.38	0.38	0.38	0.38	0.38	0.38
Others	0	0	0	0	0	0	0	0	0	0
Total	1.06	1.06	1.06	1.06	1.06	1.06	1.06	1.06	1.06	1.06

Pros

Stock is trading at 0.2 times its book value
Company has reduced debt.
Company is almost debt free.

Cons

Company has a low return on equity of 2% over the last 3 years.
The company has delivered a poor profit growth of -26% over past five years.

* 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.