Shervani Industrial Syndicate Ltd

Shervani Industrial Syndicate Limited an India-based company engaged in real estate business. The Company is engaged in the development of infrastructure facilities of the Shervani Legacy project.

Pros:
Company is virtually debt free.
Stock is trading at 0.98 times its book value
Stock is providing a good dividend yield of 13.69%.
Company is expected to give good quarter
Promoter's stake has increased
Company has been maintaining a healthy dividend payout of 23.71%
Cons:
Company has a low return on equity of 9.96% for last 3 years.

Peer Comparison Sector: Realty // Industry: Construction

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Mar 2016 Jun 2016 Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018
28 1 1 6 31 20 34 5 50 6 4 51
25 2 1 3 25 18 16 6 25 3 4 20
Operating Profit 4 -0 0 2 6 2 18 -1 24 3 0 31
OPM % 13% -22% 9% 37% 18% 10% 54% -10% 49% 51% 2% 61%
Other Income 1 3 0 0 4 0 0 0 1 1 1 0
Interest 0 0 0 0 -0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 5 3 0 2 10 2 18 -0 25 3 1 31
Tax % 3% 0% 0% 0% -0% 0% 0% -0% 37% 0% 0% 17%
Net Profit 4 3 0 2 10 2 18 -0 16 3 1 26
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 TTM
4 0 -0 0 6 7 9 0 0 28 42 113 110
8 25 6 2 7 7 7 3 2 27 31 68 52
Operating Profit -4 -25 -6 -2 -1 0 1 -3 -2 1 10 45 58
OPM % -86% -5,249% 14,875% -21,100% -18% 0% 14% -6,375% 3% 25% 40% 53%
Other Income 5 27 3 6 2 1 -24 2 2 1 5 1 3
Interest 0 0 0 0 0 0 0 0 0 1 0 0 0
Depreciation 1 1 0 0 0 0 0 0 0 0 0 0 1
Profit before tax 0 2 -4 4 0 1 -23 -1 -1 1 15 46 60
Tax % -56% 14% 8% 3% -124% 0% 2% -1% -1% 12% -0% 20%
Net Profit 1 2 -3 4 1 1 -23 -1 -1 1 15 37 46
EPS in Rs 1.69 5.21 0.00 11.47 2.45 2.09 0.00 0.00 0.00 2.97 46.12 118.64
Dividend Payout % 53% 19% -5% 7% 38% 44% -0% -14% -0% 0% 0% 71%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:73.03%
5 Years:67.39%
3 Years:%
TTM:23.46%
Compounded Profit Growth
10 Years:%
5 Years:65.99%
3 Years:%
TTM:53.16%
Return on Equity
10 Years:4.91%
5 Years:7.14%
3 Years:9.96%
Last Year:18.80%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
3 3 3 3 3 3 3 3 3 3 3 3
Reserves 57 58 55 58 59 59 188 35 34 186 196 195
Borrowings 10 1 2 2 0 1 0 6 11 8 1 7
8 7 6 6 8 163 6 157 162 7 12 6
Total Liabilities 78 69 65 69 70 225 198 202 209 204 212 211
8 9 8 5 5 5 5 5 6 6 6 8
CWIP 0 0 0 0 0 0 0 1 0 0 0 0
Investments 16 25 22 26 26 27 18 18 17 15 20 21
53 36 35 38 38 193 175 177 186 183 186 182
Total Assets 78 69 65 69 70 225 198 202 209 204 212 211

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
-5 -4 -3 -5 3 -1 1 -7 -3 2 15 26
5 8 2 5 1 0 2 -0 3 1 -6 -26
-0 -9 0 0 -2 -0 -1 6 4 -3 -7 1
Net Cash Flow -1 -5 -1 0 1 -1 3 -2 4 -1 2 1

Ratios Standalone / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
ROCE % -2% -4% -7% 4% -0% 2% 2% -1% -3% 2% 6% 23%
Debtor Days 57 93 -1,460 8,030 7 0 17 0 151 206 116
Inventory Turnover 3.18 0.38 -0.04 0.00 1.48 0.09 0.05 0.00 0.00 0.18 0.29 1.01