Solitaire Machine

₹83.5 0.9 | 1.1%

WEBSITE BSE:522152 NSE : SOLITAIR MC 18 May, 12:50

Market Cap ₹38 Cr.

Stock P/E 26.5

P/B 2.2

Current Price ₹83.5

Book Value ₹ 38.5

Face Value 10

52W High ₹105

Dividend Yield 1.8%

52W Low ₹ 41.8

Edit Ratio

Solitaire Machine Research see more...

Overview Inc. Year: 1967Industry: Engineering - Industrial Equipments

Solitaire Machine Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Solitaire Machine Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Net Sales	2	4	4	4	4	4	3	2	7	6
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	2	4	4	4	4	4	3	2	7	6
Total Expenditure	2	3	3	4	3	3	3	1	6	5
Operating Profit	0	1	1	1	1	1	1	1	1	1
Interest	0	0	0	0	0	0	0	0	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	-0	1	0	0	0	1	0	1	1	1
Provision for Tax	0	0	0	0	0	0	0	0	0	0
Profit After Tax	-0	1	0	0	0	0	0	0	0	0
Adjustments	0	0	0	0	0	0	0	0	-0	0
Profit After Adjustments	-0	1	0	0	0	0	0	0	0	0
Adjusted Earnings Per Share	-0.2	1.3	0.6	0.6	0.6	0.9	0.6	0.8	0.9	0.8

Solitaire Machine 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
Net Sales	10	9	11	16	18	16	16	12	17	14	19	18
Other Income	0	0	0	0	0	0	0	0	1	0	0	0
Total Income	11	9	11	16	19	17	16	13	18	14	19	18
Total Expenditure	8	8	9	13	15	13	13	10	16	12	16	15
Operating Profit	2	1	2	3	4	3	3	2	2	2	3	4
Interest	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	1	1	1	1	1	1	1	1	1	1	1	0
Exceptional Income / Expenses	0	-0	-0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	1	1	2	3	2	2	1	2	1	2	3
Provision for Tax	1	0	0	1	1	1	1	0	0	0	1	0
Profit After Tax	1	0	1	1	2	2	1	1	1	1	2	0
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	0	1	1	2	2	1	1	1	1	2	0
Adjusted Earnings Per Share	1.9	0.8	1.4	2.4	4.2	4.2	2.9	1.5	3.1	2.3	3.5	3.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	36%	17%	3%	7%
Operating Profit CAGR	50%	14%	0%	4%
PAT CAGR	100%	26%	0%	7%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	92%	48%	19%	20%
ROE Average	10%	9%	8%	9%
ROCE Average	13%	12%	12%	14%

Solitaire Machine 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	10	10	10	11	12	14	14	14	15	16	17
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	1	1	1	1	1	1	1	2	2	0	0
Total Current Liabilities	3	5	6	5	4	5	5	5	3	3	4
Total Liabilities	14	17	17	16	17	19	20	20	20	20	22
Fixed Assets	8	7	6	6	7	6	6	6	7	6	6
Other Non-Current Assets	1	2	1	2	0	0	0	0	0	3	4
Total Current Assets	5	8	9	8	10	12	13	14	13	10	11
Total Assets	14	17	17	16	17	19	20	20	20	20	22

Solitaire Machine 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	3	1	2	2	2	3	3	1	1	0	0
Cash Flow from Operating Activities	-1	1	-0	3	2	2	1	1	2	-1	2
Cash Flow from Investing Activities	0	-0	0	-1	-1	-1	-1	-1	-2	0	-2
Cash Flow from Financing Activities	-1	0	-1	-1	-1	-1	-1	-1	-0	0	-1
Net Cash Inflow / Outflow	-1	1	-1	1	0	0	-1	-0	-0	-0	0
Closing Cash & Cash Equivalent	1	2	2	2	3	3	2	1	0	0	0

Solitaire Machine 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)	1.94	0.82	1.39	2.4	4.22	4.2	2.86	1.45	3.12	2.32	3.51
CEPS(Rs)	3.38	2.28	3.6	4.02	5.89	6.21	5.02	4.08	4.56	3.58	4.76
DPS(Rs)	0.75	0.5	0.75	1	1.25	1.1	1.1	0.75	1	1.2	1.5
Book NAV/Share(Rs)	22.79	23.02	22.81	24.01	27.1	29.83	31.33	31.32	33.63	35.03	37.47
Core EBITDA Margin(%)	17.57	11.73	18.39	13.44	18.27	18.46	18.26	16.25	9.33	12.06	13.33
EBIT Margin(%)	13.11	6.73	10.28	10.66	15.98	15.48	13.81	9.2	10.56	11.43	12.1
Pre Tax Margin(%)	12.48	5.97	9.18	10.12	15.71	15.03	13.33	8.41	9.72	10.39	11.27
PAT Margin (%)	7.76	3.79	5.52	6.5	9.84	11.56	8.32	5.39	8.26	7.77	8.54
Cash Profit Margin (%)	13.52	10.54	14.35	10.88	13.75	17.06	14.63	15.13	12.08	11.99	11.57
ROA(%)	5.95	2.41	3.74	6.62	11.47	10.59	6.78	3.31	6.99	5.25	7.67
ROE(%)	8.72	3.58	6.05	10.24	16.5	14.77	9.34	4.64	9.61	6.77	9.69
ROCE(%)	14.26	5.86	10.12	15.93	26.72	19.79	15.51	7.93	12.27	9.79	13.32
Receivable days	40.74	41.26	43.37	38.66	48.35	64.4	58.57	42.45	38.06	62.24	54.91
Inventory Days	73.6	125.37	156.77	99.8	66.06	95.1	132.82	236.27	152	154.14	119.02
Payable days	77.2	101.5	103.55	45.36	59.43	93.45	105.31	114.08	38.28	81.31	63.55
PER(x)	8.04	13.34	9.99	8.41	8.83	16.7	11.64	15.12	7.35	18.24	10.97
Price/Book(x)	0.68	0.47	0.61	0.84	1.37	2.35	1.06	0.7	0.68	1.21	1.03
Dividend Yield(%)	4.81	4.57	5.42	4.96	3.36	1.57	3.31	3.41	4.36	2.83	3.89
EV/Net Sales(x)	0.6	0.42	0.53	0.44	0.77	1.78	0.84	0.73	0.43	1.42	0.93
EV/Core EBITDA(x)	2.88	2.82	2.53	2.76	3.65	8.39	4.19	3.87	2.96	9.93	6.14
Net Sales Growth(%)	-26.37	-10.94	16.94	45.03	17.16	-10.79	-4.68	-21.39	39.95	-20.86	37.52
EBIT Growth(%)	-28.99	-55.74	77.62	52.44	74.21	-17.78	-15.8	-47.64	60.59	-14.32	45.61
PAT Growth(%)	-34.5	-57.8	69.16	72.97	75.93	-0.3	-32.03	-49.09	114.62	-25.56	51.14
EPS Growth(%)	-34.5	-57.8	69.16	72.97	75.93	-0.3	-32.03	-49.09	114.62	-25.56	51.14
Debt/Equity(x)	0.04	0.12	0.1	0.01	0	0	0	0	0	0.03	0.03
Current Ratio(x)	1.93	1.48	1.6	1.78	2.27	2.54	2.76	2.99	4	3.26	2.62
Quick Ratio(x)	0.94	0.74	0.61	1.03	1.43	1.47	1.43	0.93	2.56	1.18	1.31
Interest Cover(x)	20.72	8.86	9.35	19.7	59.84	34.76	28.91	11.64	12.71	11.06	14.6
Total Debt/Mcap(x)	0.06	0.25	0.17	0.01	0	0	0	0	0	0.02	0.03

Solitaire Machine Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	45.14	45.16	45.17	45.17	45.18	45.23	45.25	45.27	45.25	45.25
FII	0	0	0	0	0	0	0	0	0	0
DII	4.12	4.12	4.12	0	0	0	0	0	0	0
Public	50.74	50.72	50.71	54.83	54.82	54.77	54.75	54.73	54.75	54.75
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	0.21	0.21	0.21	0.21	0.21	0.21	0.21	0.21	0.21	0.21
FII	0	0	0	0	0	0	0	0	0	0
DII	0.02	0.02	0.02	0	0	0	0	0	0	0
Public	0.23	0.23	0.23	0.25	0.25	0.25	0.25	0.25	0.25	0.25
Others	0	0	0	0	0	0	0	0	0	0
Total	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45	0.45

Pros

Debtor days have improved from 81.31 to 63.55days.
Company is almost debt free.

Cons

Promoter holding is low: 45.25%.
Company has a low return on equity of 9% 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.

Solitaire Machine 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

Solitaire Machine

Add Watchlist

Solitaire Machine Research see more...

Overview Inc. Year: 1967Industry: Engineering - Industrial Equipments

Solitaire Machine Share Price

Alert Data

Quarterly Price

Peer Comparison

Solitaire Machine Quarterly Results

Solitaire Machine Profit & Loss

Growth Rates

Solitaire Machine Balance Sheet

Solitaire Machine Cash Flow

Solitaire Machine Ratios

Solitaire Machine Shareholding Pattern

Solitaire Machine News

IPO

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

Please Login!

Error!