SIS

₹370.2 -2.1 | 0.6%

WEBSITE BSE:540673 NSE : SIS 11 Jul, 15:57

Market Cap ₹5214 Cr.

Stock P/E 442.3

P/B 2.3

Current Price ₹370.2

Book Value ₹ 158

Face Value 5

52W High ₹456.2

Dividend Yield 0%

52W Low ₹ 289.2

Edit Ratio

SIS Research see more...

Overview Inc. Year: 1985Industry: Professional Services

SIS Ltd, previously Security and Intelligence Services (India) Ltd, is an primarily India-based security solutions company. The Companyâ€™s solutions comprises protection solutions, facility control and cash logistics. Its security solutions provide the warranty of a secure and stable workplace to groups, governments and clients. Its facility management offerings consists of cleaning, housekeeping and pest control services. Its Cash logistics services consist of cash-in- transit, doorstep banking, ATM cash replenishment activities and secure transportation of precious objects and bullion; and alarm monitoring and reaction services which include buying and selling and set up of digital security devices and systems.

SIS Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

SIS Quarterly Results

#(Fig in Cr.)	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Net Sales	2904	2996	2977	3074	3073	3138	3130	3269	3363	3428
Other Income	5	15	9	13	5	16	12	8	32	17
Total Income	2910	3011	2985	3086	3079	3154	3142	3276	3395	3445
Total Expenditure	2780	2861	2838	2929	2922	3054	2992	3124	3206	3569
Operating Profit	129	150	148	157	157	100	149	152	189	-124
Interest	31	32	33	35	40	40	42	40	41	38
Depreciation	34	39	36	40	42	49	43	42	41	38
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	64	79	79	82	75	11	64	70	108	-200
Provision for Tax	-38	-8	-5	13	45	29	7	7	12	29
Profit After Tax	102	87	84	69	30	-18	57	63	95	-230
Adjustments	1	6	5	7	7	6	7	6	7	6
Profit After Adjustments	103	93	90	75	37	-12	64	69	102	-223
Adjusted Earnings Per Share	7.1	6.4	6.1	5.2	2.5	-0.8	4.5	4.8	7.1	-15.5

SIS Profit & Loss

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Net Sales	3551	3836	4387	5833	7093	8485	9127	10059	11346	12261	13189	13190
Other Income	15	14	11	37	18	75	478	55	33	44	68	69
Total Income	3566	3850	4398	5870	7112	8560	9605	10114	11379	12305	13257	13258
Total Expenditure	3391	3703	4169	5522	6729	7987	8607	9563	10854	11743	12891	12891
Operating Profit	175	147	229	349	383	574	999	551	524	562	366	366
Interest	48	52	77	92	94	152	127	98	115	148	161	161
Depreciation	45	43	36	56	66	128	113	112	135	166	164	164
Exceptional Income / Expenses	0	0	0	-1	0	0	-276	0	0	0	0	0
Profit Before Tax	82	50	117	187	223	289	482	344	285	272	67	42
Provision for Tax	33	19	1	24	-5	64	115	18	-62	82	56	55
Profit After Tax	49	31	116	163	228	225	367	326	347	190	12	-15
Adjustments	14	13	-4	-1	-12	0	1	0	0	0	0	26
Profit After Adjustments	63	43	112	162	216	225	367	326	347	190	12	12
Adjusted Earnings Per Share	4.6	3.2	0	11.1	14.7	15.4	24.8	22.2	23.8	13.2	0.8	0.9

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	8%	9%	9%	14%
Operating Profit CAGR	-35%	-13%	-9%	8%
PAT CAGR	-94%	-67%	-44%	-13%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-18%	-6%	-0%	NA%
ROE Average	1%	8%	13%	15%
ROCE Average	6%	9%	12%	15%

SIS Balance Sheet

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Shareholder's Funds	397	450	591	1028	1250	1388	1831	2071	2333	2414	2408
Minority's Interest	76	2	0	1	0	0	2	3	0	0	0
Borrowings	200	179	373	376	614	630	742	607	803	230	857
Other Non-Current Liabilities	15	20	44	292	764	495	135	9	36	121	198
Total Current Liabilities	734	764	946	1029	1472	1978	2271	2242	2292	3016	2500
Total Liabilities	1423	1415	1955	2727	4101	4492	4981	4932	5465	5781	5963
Fixed Assets	329	308	398	717	1575	1659	1560	1602	1627	1605	1294
Other Non-Current Assets	30	27	215	291	370	376	422	436	552	582	662
Total Current Assets	1064	1080	1341	1718	2157	2456	2999	2894	3286	3594	4008
Total Assets	1423	1415	1955	2727	4101	4492	4981	4932	5465	5781	5963

SIS Cash Flow

#(Fig in Cr.)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Opening Cash & Cash Equivalents	297	374	176	172	306	84	-125	432	195	0	-52
Cash Flow from Operating Activities	71	73	100	215	205	201	640	233	171	394	742
Cash Flow from Investing Activities	-110	-51	-289	-116	-522	-276	-164	-122	-148	-104	-474
Cash Flow from Financing Activities	152	-64	193	99	127	-141	44	-351	-229	-340	-15
Net Cash Inflow / Outflow	113	-42	4	198	-191	-216	520	-240	-206	-50	254
Closing Cash & Cash Equivalent	374	349	172	365	84	-125	432	195	0	-52	200

SIS Ratios

#	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Earnings Per Share (Rs)	4.62	3.17	0	11.07	14.72	15.38	24.76	22.17	23.78	13.19	0.82
CEPS(Rs)	6.92	5.4	11.03	14.96	20.06	24.13	32.35	29.75	33.02	24.73	12.16
DPS(Rs)	13	21.81	0	1.75	1.75	2	0	0	0	0	0
Book NAV/Share(Rs)	28.58	32.87	0	69.2	83.77	92.96	122.92	139.34	157.81	164.77	164.54
Core EBITDA Margin(%)	4.49	3.47	4.98	5.35	5.14	5.87	5.71	4.93	4.33	4.22	2.26
EBIT Margin(%)	3.64	2.67	4.4	4.8	4.47	5.19	6.68	4.4	3.52	3.43	1.73
Pre Tax Margin(%)	2.3	1.3	2.66	3.21	3.14	3.41	5.28	3.42	2.51	2.22	0.51
PAT Margin (%)	1.37	0.8	2.64	2.79	3.22	2.66	4.02	3.24	3.05	1.55	0.09
Cash Profit Margin (%)	2.65	1.92	3.45	3.75	4.15	4.17	5.26	4.35	4.24	2.91	1.33
ROA(%)	3.82	2.15	6.87	6.97	6.69	5.25	7.74	6.58	6.67	3.38	0.2
ROE(%)	12.44	7.31	22.45	20.43	20.37	17.4	23.02	16.84	15.94	8.13	0.5
ROCE(%)	17.49	11.84	17.75	19.47	16.63	18.26	21.05	13.43	11.02	10.8	5.82
Receivable days	29.07	28.59	29.51	32.69	40.58	45.77	48.35	47.79	49.37	53.04	51.89
Inventory Days	0.61	0.36	0.18	0.54	1.02	1.27	1.29	1.18	1.05	0.93	0.82
Payable days	1053.87	1307.03	815.81	604.01	427.6	263	273.46	285.16	208.63	187.24	251.48
PER(x)	0	0	0	50.82	28.73	28.06	15.76	21.9	13.48	31.04	397.8
Price/Book(x)	0	0	0	8.13	5.05	4.64	3.18	3.48	2.03	2.48	1.97
Dividend Yield(%)	0	0	0	0.31	0.41	0.46	0	0	0	0	0
EV/Net Sales(x)	0.02	0.02	0.08	1.41	0.94	0.82	0.66	0.77	0.48	0.54	0.38
EV/Core EBITDA(x)	0.43	0.64	1.48	23.67	17.33	12.08	6.07	14.02	10.38	11.87	13.71
Net Sales Growth(%)	14.62	8.04	14.36	32.96	21.6	19.62	7.57	10.21	12.79	8.07	7.57
EBIT Growth(%)	0.89	-20.94	88.93	44.87	8.64	39.1	36.86	-27.42	-9.59	5.07	-45.73
PAT Growth(%)	-26.01	-37.01	278.82	40.84	30.55	-1.21	59.52	-11.11	6.31	-45.15	-93.8
EPS Growth(%)	-8.84	-31.26	0	36	32.96	4.46	61.04	-10.48	7.26	-44.53	-93.81
Debt/Equity(x)	1.14	0.97	1.2	0.55	0.79	0.89	0.74	0.65	0.66	0.64	0.63
Current Ratio(x)	1.45	1.41	1.42	1.67	1.46	1.24	1.32	1.29	1.43	1.19	1.6
Quick Ratio(x)	1.44	1.41	1.42	1.66	1.45	1.22	1.31	1.28	1.42	1.18	1.59
Interest Cover(x)	2.71	1.96	2.52	3.03	3.38	2.91	4.79	4.5	3.48	2.84	1.42
Total Debt/Mcap(x)	0	0	0	0.07	0.16	0.19	0.23	0.19	0.33	0.26	0.32

SIS Shareholding Pattern

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	71.59	71.59	71.59	71.58	71.58	71.7	71.69	71.85	72.09	71.98
FII	14.66	14.95	15.24	16.3	16.41	16.86	16.61	13.56	13.17	13.02
DII	4.49	4.05	3.96	3.12	3.17	2.91	3.04	5.26	5.26	5.26
Public	9.26	9.42	9.21	8.99	8.83	8.52	8.67	9.34	9.48	9.74
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	10.43	10.43	10.43	10.43	10.43	10.33	10.33	10.36	10.39	10.39
FII	2.14	2.18	2.22	2.38	2.39	2.43	2.39	1.95	1.9	1.88
DII	0.65	0.59	0.58	0.45	0.46	0.42	0.44	0.76	0.76	0.76
Public	1.35	1.37	1.34	1.31	1.29	1.23	1.25	1.35	1.37	1.41
Others	0	0	0	0	0	0	0	0	0	0
Total	14.57	14.57	14.57	14.57	14.57	14.41	14.41	14.42	14.42	14.44

Pros

Cons

Company has a low return on equity of 8% over the last 3 years.
Debtor days have increased from 187.24 to 251.48days.
The company has delivered a poor profit growth of -44% 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.

SIS News

IPO

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

SIS

Add Watchlist

SIS Research see more...

Overview Inc. Year: 1985Industry: Professional Services

SIS Share Price

Alert Data

Quarterly Price

Peer Comparison

SIS Quarterly Results

SIS Profit & Loss

Growth Rates

SIS Balance Sheet

SIS Cash Flow

SIS Ratios

SIS Shareholding Pattern

SIS News

IPO

Sharescart: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!

Enter Your Complaint