Solitaire Machine Tools Ltd

Solitaire Mach. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Solitaire Machine Tools Ltd

₹ 79.6 10.97%
19 Apr 4:01 p.m.
smtgrinders.com BSE: 522152
About

Incorporated in 1987, Solitaire Machine Tools Ltd manufactures and rebuilds Precision Centerless Grinders.

Key Points

Product Profile:
a) Precision Centerless Grinder[1]
b) CNC Products[2]

Website BSE
  • Market Cap ₹ 36.1 Cr.
  • Current Price ₹ 79.6
  • High / Low ₹ 105 / 39.2
  • Stock P/E 34.8
  • Book Value ₹ 31.1
  • Dividend Yield 1.87 %
  • ROCE 14.8 %
  • ROE 8.70 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 31.9%

Cons

  • The company has delivered a poor sales growth of 11.1% over past five years.
  • Company has a low return on equity of 12.9% over 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.

Peer comparison

Sector: Capital Goods-Non Electrical Equipment Industry: Engineering

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
2.63 5.63 1.88 5.66 3.99 2.67 2.75
1.87 4.86 1.50 4.58 3.18 2.26 2.14
Operating Profit 0.76 0.77 0.38 1.08 0.81 0.41 0.61
OPM % 28.90% 13.68% 20.21% 19.08% 20.30% 15.36% 22.18%
0.00 0.09 0.00 0.00 0.00 0.10 0.00
Interest 0.01 0.01 0.01 0.03 0.01 0.00 0.01
Depreciation 0.28 0.25 0.25 0.25 0.31 0.31 0.27
Profit before tax 0.47 0.60 0.12 0.80 0.49 0.20 0.33
Tax % 44.68% 8.33% 25.00% 62.50% 22.45% 25.00% 33.33%
0.26 0.55 0.09 0.30 0.37 0.15 0.22
EPS in Rs 0.57 1.21 0.20 0.66 0.81 0.33 0.48
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
9.23 10.79 15.66 18.34 16.37 15.60 15.07
8.07 8.73 13.40 14.79 13.35 12.81 12.16
Operating Profit 1.16 2.06 2.26 3.55 3.02 2.79 2.91
OPM % 12.57% 19.09% 14.43% 19.36% 18.45% 17.88% 19.31%
0.17 0.08 0.24 0.50 0.42 0.29 0.10
Interest 0.07 0.13 0.09 0.05 0.07 0.07 0.05
Depreciation 0.70 1.06 0.78 0.79 0.94 1.01 1.14
Profit before tax 0.56 0.95 1.63 3.21 2.43 2.00 1.82
Tax % 39.29% 44.21% 37.42% 36.76% 23.46% 39.00%
0.34 0.54 1.01 2.04 1.86 1.22 1.04
EPS in Rs 0.75 1.19 2.22 4.49 4.09 2.69 2.28
Dividend Payout % 64.85% 61.25% 43.66% 27.82% 26.85% 40.93%
Compounded Sales Growth
10 Years: %
5 Years: 11%
3 Years: 0%
TTM: -5%
Compounded Profit Growth
10 Years: %
5 Years: 27%
3 Years: 6%
TTM: -34%
Stock Price CAGR
10 Years: 18%
5 Years: 17%
3 Years: 42%
1 Year: 75%
Return on Equity
10 Years: %
5 Years: 11%
3 Years: 13%
Last Year: 9%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
Equity Capital 4.41 4.41 4.41 4.54 4.54 4.54 4.54
Reserves 5.95 5.85 6.35 7.88 9.07 9.67 9.57
1.26 1.08 0.08 0.00 0.00 0.00 0.00
5.30 5.59 5.28 5.24 5.40 5.57 4.04
Total Liabilities 16.92 16.93 16.12 17.66 19.01 19.78 18.15
8.09 7.31 6.70 7.47 6.76 6.19 5.61
CWIP 0.44 0.00 1.10 0.00 0.20 0.00 0.00
Investments 0.05 0.05 0.00 0.00 1.01 2.26 2.27
8.34 9.57 8.32 10.19 11.04 11.33 10.27
Total Assets 16.92 16.93 16.12 17.66 19.01 19.78 18.15

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
1.24 -0.22 3.12 1.66 1.95 1.09
-0.57 0.03 -1.06 -0.34 -1.25 -1.38
0.37 -0.52 -1.47 -0.63 -0.73 -0.62
Net Cash Flow 1.04 -0.71 0.59 0.69 -0.03 -0.91

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Debtor Days 47.45 51.08 47.55 62.09 60.65 53.58
Inventory Days 346.06 499.06 141.41 151.56 239.15 343.50
Days Payable 117.94 91.68 46.30 80.56 111.86 96.22
Cash Conversion Cycle 275.58 458.46 142.66 133.10 187.94 300.86
Working Capital Days 57.34 98.78 31.70 50.55 70.01 95.23
ROCE % 10.10% 15.60% 26.40% 18.90% 14.81%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
45.11% 45.13% 45.14% 45.16% 45.17% 45.18% 45.18% 45.22% 45.25% 45.26% 45.25% 45.25%
3.63% 3.63% 4.12% 4.12% 4.12% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
51.26% 51.24% 50.74% 50.72% 50.71% 54.82% 54.82% 54.77% 54.74% 54.73% 54.75% 54.74%
No. of Shareholders 3,8423,9283,7753,9703,8913,9853,9723,9384,1164,0144,0594,028

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports