Salora International Ltd

₹ 25.0 -2.69%

05 Oct 4:01 p.m.

About

Incorporated in 1986, Salora International Ltd manufactures hand deals in consumer electronics.^[1]

Key Points

Business Overview:^[1]^[2]
SIL is engaged in the manufacturing and trading of mobile handsets, televisions, and other consumer electronics, along with distribution of telecom, audio, and lifestyle products. Earlier operating in consumer electronics and wind energy, the company currently focuses on manufacturing consumer electronics and e-commerce-led trading under its brands Salora and Arya.

Website BSE

Market Cap ₹ 22.0 Cr.
Current Price ₹ 25.0
High / Low ₹ 46.3 / 23.2
Stock P/E
Book Value ₹ 57.9
Dividend Yield 0.00 %
ROCE -1.02 %
ROE -3.04 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.44 times its book value

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -6.93% over past five years.
Company has a low return on equity of -3.04% over last 3 years.
Contingent liabilities of Rs.66.1 Cr.
Company might be capitalizing the interest cost
Debtor days have increased from 26.8 to 38.0 days.

* 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.

Peer comparison

Services Services Commercial Services & Supplies Trading & Distributors

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	35.75	43.09	46.91	33.38	32.14	24.99	41.81	52.72	27.47	6.10	16.44	11.12	3.38
	36.77	43.43	46.66	33.95	32.49	25.34	42.07	53.06	28.58	6.76	16.71	11.87	4.09
Operating Profit	-1.02	-0.34	0.25	-0.57	-0.35	-0.35	-0.26	-0.34	-1.11	-0.66	-0.27	-0.75	-0.71
OPM %	-2.85%	-0.79%	0.53%	-1.71%	-1.09%	-1.40%	-0.62%	-0.64%	-4.04%	-10.82%	-1.64%	-6.74%	-21.01%
	0.06	0.10	0.28	0.17	0.16	0.12	0.33	0.49	1.60	0.02	0.05	-1.90	0.01
Interest	0.27	0.28	0.45	0.49	0.27	0.30	0.36	0.37	0.38	0.34	0.37	0.37	0.25
Depreciation	0.05	0.05	0.05	0.05	0.05	0.06	0.06	0.06	0.06	0.06	0.05	0.05	0.05
Profit before tax	-1.28	-0.57	0.03	-0.94	-0.51	-0.59	-0.35	-0.28	0.05	-1.04	-0.64	-3.07	-1.00
Tax %	-25.00%	-22.81%	0.00%	-24.47%	-25.49%	-30.51%	-2.86%	-25.00%	20.00%	-26.92%	-21.88%	-6.51%	0.00%
	-0.96	-0.44	0.02	-0.71	-0.38	-0.41	-0.33	-0.21	0.04	-0.76	-0.49	-2.87	-0.99
EPS in Rs	-1.09	-0.50	0.02	-0.81	-0.43	-0.47	-0.37	-0.24	0.05	-0.86	-0.56	-3.26	-1.12
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	294.72	312.14	321.62	127.54	175.83	168.83	87.54	69.99	115.93	158.98	151.52	61.12	37.04
	286.14	305.07	317.69	132.99	169.77	172.20	91.49	81.08	119.07	160.65	152.81	63.80	39.43
Operating Profit	8.58	7.07	3.93	-5.45	6.06	-3.37	-3.95	-11.09	-3.14	-1.67	-1.29	-2.68	-2.39
OPM %	2.91%	2.27%	1.22%	-4.27%	3.45%	-2.00%	-4.51%	-15.85%	-2.71%	-1.05%	-0.85%	-4.38%	-6.45%
	0.71	0.27	2.85	0.15	0.07	-0.09	-4.84	42.40	-7.45	0.60	1.09	-0.32	-1.82
Interest	5.64	6.25	6.97	6.82	7.43	7.45	6.13	3.15	1.06	1.49	1.30	1.47	1.33
Depreciation	3.26	2.51	2.20	2.11	1.95	2.00	0.63	0.44	0.20	0.21	0.22	0.21	0.21
Profit before tax	0.39	-1.42	-2.39	-14.23	-3.25	-12.91	-15.55	27.72	-11.85	-2.77	-1.72	-4.68	-5.75
Tax %	10.26%	-38.73%	-26.78%	-29.37%	50.15%	4.88%	-26.62%	13.28%	-24.30%	-24.55%	-22.67%	-13.03%
	0.36	-0.87	-1.75	-10.05	-4.88	-13.54	-11.41	24.05	-8.97	-2.09	-1.33	-4.07	-5.11
EPS in Rs	0.41	-0.99	-1.99	-11.41	-5.54	-15.37	-12.96	27.31	-10.18	-2.37	-1.51	-4.62	-5.80
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	-15%
5 Years:	-7%
3 Years:	-19%
TTM:	-75%

Compounded Profit Growth
10 Years:	-17%
5 Years:	12%
3 Years:	-9%
TTM:	-200%

Stock Price CAGR
10 Years:	-7%
5 Years:	-10%
3 Years:	-19%
1 Year:	-41%

Return on Equity
10 Years:	-8%
5 Years:	-6%
3 Years:	-3%
Last Year:	-3%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	8.81	8.81	8.81	8.81	8.81	8.81	8.81	8.81	8.81	8.81	8.81	8.81
Reserves	104.88	104.01	74.62	64.58	59.64	46.13	34.70	58.72	49.67	47.59	46.23	42.18
	43.89	38.42	54.76	56.59	65.56	65.72	69.18	17.20	18.14	15.81	22.16	18.85
	23.32	45.49	28.57	18.53	43.43	26.62	25.02	13.40	5.87	6.04	5.44	4.77
Total Liabilities	180.90	196.73	166.76	148.51	177.44	147.28	137.71	98.13	82.49	78.25	82.64	74.61
	28.97	27.66	25.21	23.53	21.58	20.36	7.90	1.31	1.25	1.30	1.41	1.16
CWIP	0.00	0.00	0.02	0.03	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	3.46	3.46	3.46	3.46	3.46	0.04	0.04	0.00	0.00	0.00	0.00	0.00
	148.47	165.61	138.07	121.49	152.40	126.88	129.77	96.82	81.24	76.95	81.23	73.45
Total Assets	180.90	196.73	166.76	148.51	177.44	147.28	137.71	98.13	82.49	78.25	82.64	74.61

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	4.74	11.91	-11.21	4.43	-2.75	4.15	-3.15	4.39	-10.30	4.00	-4.71	4.81
	-0.50	-1.19	-0.22	-0.36	-0.01	2.55	5.63	51.82	9.00	-0.17	-0.34	-0.04
	-5.29	-10.42	11.29	-4.11	2.63	-6.71	-2.46	-54.83	-0.12	-3.82	5.05	-4.78
Net Cash Flow	-1.05	0.29	-0.14	-0.03	-0.13	0.00	0.02	1.38	-1.42	0.01	0.00	-0.01
Free Cash Flow	4.15	10.72	-11.52	3.98	-2.83	4.17	2.27	60.38	-1.72	3.76	-5.05	4.77
CFO/OP	52%	171%	-282%	-82%	-45%	-124%	80%	-41%	305%	-246%	371%	-178%

Ratios

Standalone / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	89.10	75.84	51.15	46.02	90.72	47.67	91.15	38.75	26.26	16.09	26.33	38.04
Inventory Days	54.26	61.95	62.54	183.85	122.54	110.63	206.72	169.25	69.65	41.92	44.52	115.39
Days Payable	20.35	51.95	30.18	45.76	88.04	46.82	97.27	54.64	12.86	6.59	6.79	22.66
Cash Conversion Cycle	123.01	85.84	83.51	184.11	125.21	111.48	200.60	153.35	83.05	51.42	64.06	130.78
Working Capital Days	94.61	69.31	30.45	39.81	133.06	114.67	0.75	120.05	30.82	15.29	12.31	16.06
ROCE %	3.80%	3.13%	3.19%	-5.52%	3.25%	-4.09%	-3.37%	-9.10%	-3.87%	-1.75%	-0.56%	-1.02%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Consumer Electronics Share of Segment Revenue
%

x.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xxx.xx	xxx.xx	xxx.xx	xxx.xx
xxx	xxx	xxx	xxx		xx	xx	xx	xx	xx
x.xx	x.xx	x.xx	x.xx		x.xx	x.xx	x.xx	x.xx	x.xx

Please log in to see hidden values.

Number of Permanent Employees
count

Wind Energy Installed Capacity
MW

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	73.76%	73.76%	73.76%	73.76%	73.76%	73.76%	73.76%	73.76%	73.76%	73.76%	73.76%	73.76%
	26.24%	26.24%	26.25%	26.23%	26.24%	26.23%	26.23%	26.23%	26.24%	26.25%	26.24%	26.23%
No. of Shareholders	3,778	3,797	3,794	3,818	3,817	3,994	3,975	4,115	4,077	4,040	4,014	3,991

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	66.72%	66.72%	66.72%	66.72%	66.72%	66.72%	68.88%	73.76%	73.76%	73.76%	73.76%
	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%
	33.27%	33.27%	33.27%	33.27%	33.27%	33.27%	31.12%	26.25%	26.23%	26.24%	26.23%
No. of Shareholders	4,791	4,482	4,384	3,783	3,690	3,566	3,642	3,794	3,975	4,014	3,991

Salora International Ltd

Salora International Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings