Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Silveroak Commercial
Join Channel
Consolidated Standalone

Silveroak Commercial

₹3 0 | 1%

Market Cap ₹1 Cr.

Stock P/E -0.1

P/B -

Current Price ₹3

Book Value ₹ 0

Face Value 10

52W High ₹4.7

Dividend Yield 0%

52W Low ₹ 2

Edit Ratio

Silveroak Commercial Research see more...

Overview Inc. Year: 1985Industry: Electric Equipment

Silveroak Commercial Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Silveroak Commercial Quarterly Results

#(Fig in Cr.) Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Mar 2020
Net Sales 17 8 2 4 0 0 0 0 4 0
Other Income 0 0 0 0 0 0 0 0 0 0
Total Income 17 8 2 4 0 0 0 0 4 0
Total Expenditure 15 7 1 4 -0 0 0 0 11 0
Operating Profit 1 1 1 1 1 -0 -0 0 -6 -0
Interest 1 0 0 0 0 1 1 1 -0 0
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 1 0 0 0 0 -1 -1 -1 -6 -0
Provision for Tax 0 0 -0 -0 0 0 0 0 -0 0
Profit After Tax 0 0 0 0 0 -1 -1 -1 -6 -0
Adjustments -0 -0 -0 -0 -0 1 1 1 0 -0
Profit After Adjustments 0 0 0 0 0 0 0 0 -6 -0
Adjusted Earnings Per Share 1.2 0.2 0.4 0.1 0.1 -2.4 -2.3 -3.3 -20.5 -1.2

Silveroak Commercial Profit & Loss

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
Net Sales 0 0 6 2 25 24 35 14 4 4
Other Income 0 0 0 0 0 0 0 0 0 0
Total Income 0 0 6 2 25 24 35 14 5 4
Total Expenditure 0 0 6 2 24 22 32 11 11 11
Operating Profit -0 -0 0 0 2 2 3 2 -6 -6
Interest 0 0 0 0 1 2 2 2 1 2
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 -3 0 0 0 0 0 0
Profit Before Tax -0 -0 0 -3 1 1 1 0 -8 -8
Provision for Tax 0 0 0 0 0 1 0 0 0 0
Profit After Tax -0 -0 0 -3 0 -0 0 0 -8 -8
Adjustments 0 0 0 0 0 0 0 0 0 2
Profit After Adjustments -0 -0 0 -3 0 -0 0 0 -8 -6
Adjusted Earnings Per Share -0 -0 0 -11.7 1.3 -0.3 1.5 0.7 -28.5 -27.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -71% -45% 15% 0%
Operating Profit CAGR -400% NAN% 0% 0%
PAT CAGR 0% 0% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 13% -2% -1% -9%
ROE Average -3550% -1178% -704% -412%
ROCE Average -77% -14% -1% -16%

Silveroak Commercial Balance Sheet

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Shareholder's Funds 3 3 3 0 4 4 4 4 -4
Minority's Interest 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 1 4 3 7 5 4
Other Non-Current Liabilities 0 0 0 0 0 1 0 0 0
Total Current Liabilities 0 0 2 5 10 12 17 14 17
Total Liabilities 3 3 5 6 17 19 28 24 17
Fixed Assets 0 0 0 6 6 6 6 6 6
Other Non-Current Assets 0 3 3 0 0 0 0 0 0
Total Current Assets 3 0 2 0 10 12 21 17 12
Total Assets 3 3 5 6 17 19 28 24 17

Silveroak Commercial Cash Flow

#(Fig in Cr.) Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Opening Cash & Cash Equivalents 0 0 0 0 0 0 0 0 0
Cash Flow from Operating Activities -0 0 0 0 -5 1 3 0 -1
Cash Flow from Investing Activities 0 0 0 0 -2 -0 -0 0 0
Cash Flow from Financing Activities -0 0 0 0 8 -1 -3 -0 -0
Net Cash Inflow / Outflow -0 0 0 0 0 -0 0 0 -0
Closing Cash & Cash Equivalent 0 0 0 0 0 0 0 0 0

Silveroak Commercial Ratios

# Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Earnings Per Share (Rs) -0.03 -0.03 0.02 -11.74 1.25 -0.29 1.49 0.74 -28.49
CEPS(Rs) -0.03 -0.03 0.02 -11.64 1.83 0.38 2.35 1.6 -27.62
DPS(Rs) 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 11.91 11.89 11.9 0.17 13.34 13.05 14.25 15.04 -13.44
Core EBITDA Margin(%) 0 0 0.09 8.71 6.28 8.91 7.72 16 -144.77
EBIT Margin(%) 0 0 0.09 -160.58 5.81 8.48 7.41 14.74 -145.79
Pre Tax Margin(%) 0 0 0.09 -162.19 2.01 2.29 2.1 1.85 -173.43
PAT Margin (%) 0 0 0.09 -164.29 1.32 -0.31 1.15 1.46 -177.03
Cash Profit Margin (%) 0 0 0.09 -162.97 1.94 0.4 1.82 3.19 -171.66
ROA(%) -0.21 -0.21 0.11 -55.9 2.94 -0.44 1.76 0.79 -38.19
ROE(%) -0.22 -0.22 0.15 -194.49 18.52 -2.18 10.93 5.02 -3549.96
ROCE(%) -0.22 -0.22 0.16 -142.78 21.13 16.68 20.18 15.53 -77.21
Receivable days 0 0 61.44 199.27 53.48 118.83 135.77 388.67 933.3
Inventory Days 0 0 0 0 28.8 27.21 19.91 65.81 0
Payable days 0 0 62.43 251.87 124.74 81.4 174.85 838.85 669.99
PER(x) 0 0 718.99 0 4.79 0 1.47 6.77 0
Price/Book(x) 0 0 1.08 22.51 0.45 0.2 0.15 0.33 -0.19
Dividend Yield(%) 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0 0 0.63 1 0.44 0.41 0.27 0.71 1.81
EV/Core EBITDA(x) -376.42 -377.42 688.88 11.51 6.6 4.19 3.3 4.26 -1.29
Net Sales Growth(%) 0 0 0 -66.05 1184.45 -4.01 44.44 -60.85 -67.7
EBIT Growth(%) -137.31 0 173.54 0 147.97 44.94 20.26 -22.79 -416.76
PAT Growth(%) -156.23 0 168.32 0 110.66 -123.04 617.84 -50.72 -3972.52
EPS Growth(%) -156.23 -0.07 168.32 0 110.66 -123.04 617.84 -50.72 -3972.52
Debt/Equity(x) 0 0 0.05 20.8 2.63 2.61 2.36 2.16 -1.99
Current Ratio(x) 28.17 0.73 0.92 0.08 1.08 1.05 1.28 1.23 0.67
Quick Ratio(x) 28.17 0.73 0.92 0.08 0.87 0.9 1.15 1.02 0.67
Interest Cover(x) 0 0 14.09 -99.58 1.53 1.37 1.4 1.14 -5.28
Total Debt/Mcap(x) 0 0 0.04 0.92 5.86 12.88 15.35 6.52 10.39

Silveroak Commercial Shareholding Pattern

# Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
Promoter 15.08 15.08 15.08 14.45 14.45 14.45 14.45 14.45 14.45 14.45
FII 0 0 0 0 0 0 0 0 0 0
DII 0 0 0 0 0 0 0 0 0 0
Public 84.92 84.92 84.92 85.55 85.55 85.55 85.55 85.55 85.55 85.55
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 838.85 to 669.99days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 14.45%.
  • Company has a low return on equity of -1178% over the last 3 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.

Silveroak Commercial News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!