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 0.82 times its book value
Company is expected to give good quarter
Promoter's stake has increased
Company has good consistent profit growth of 92.91% over 5 years
Company has been maintaining a healthy dividend payout of 35.60%
Cons:
Promoter's stake has decreased
Company has a low return on equity of 13.05% for last 3 years.

Peer Comparison Sector: Realty // Industry: Construction

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
1 6 31 20 34 5 66 6 4 51 12 42
1 3 25 18 16 6 36 3 4 20 4 29
Operating Profit 0 2 6 2 18 -1 31 3 0 31 9 13
OPM % 9% 37% 18% 10% 54% -10% 46% 51% 2% 61% 71% 30%
Other Income 0 0 4 0 0 0 1 1 1 0 -2 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 0 2 10 2 18 -0 31 3 1 31 6 13
Tax % 0% 0% -0% 0% 0% -0% 29% 0% 0% 17% 52% 21%
Net Profit 0 2 10 2 18 -0 22 3 1 26 3 10
EPS in Rs 1.13 5.85 30.30 7.16 56.43 1.62 69.59 10.41 1.59 83.03 9.20 36.51
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

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

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
0 -0 0 6 7 9 -0 0 28 42 87 73 109
25 6 2 7 7 7 3 2 27 31 54 32 57
Operating Profit -25 -6 -2 -1 0 1 -3 -2 1 10 33 41 52
OPM % -5,249% 14,875% -21,100% -18% 0% 14% 25,500% 3% 25% 38% 56% 48%
Other Income 27 3 6 2 1 -24 2 2 1 5 1 1 -0
Interest 0 0 0 0 0 0 0 0 1 0 0 0 0
Depreciation 1 0 0 0 0 0 0 0 0 0 0 1 1
Profit before tax 2 -4 4 0 1 -23 -1 -1 1 15 34 42 51
Tax % 14% 8% 3% -124% 0% 2% -1% -1% 12% -0% 27% 20%
Net Profit 2 -3 4 1 1 -23 -1 -1 1 15 25 33 40
EPS in Rs 5.21 0.00 11.47 2.45 2.09 0.00 0.00 0.00 2.97 46.12 79.69 106.89 130.33
Dividend Payout % 19% -5% 7% 38% 44% -0% -14% -0% 0% 0% 107% 0%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:37.08%
TTM:-1.03%
Compounded Profit Growth
10 Years:26.94%
5 Years:92.91%
3 Years:169.66%
TTM:-7.33%
Stock Price CAGR
10 Years:33.83%
5 Years:43.49%
3 Years:50.96%
1 Year:-40.16%
Return on Equity
10 Years:4.89%
5 Years:7.69%
3 Years:13.05%
Last Year:21.34%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
3 3 3 3 3 3 3 3 3 3 3 3
Reserves 58 55 58 59 211 188 187 185 186 196 172 151
Borrowings 1 2 2 0 1 0 6 11 8 1 7 7
7 6 6 8 11 6 5 10 7 12 50 71
Total Liabilities 69 65 69 70 225 198 202 209 204 212 232 232
9 8 5 5 5 5 5 6 6 6 8 9
CWIP 0 0 0 0 0 0 1 0 0 0 0 0
Investments 25 22 26 26 27 18 18 17 15 20 21 21
36 35 38 38 193 175 177 186 183 186 203 202
Total Assets 69 65 69 70 225 198 202 209 204 212 232 232

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-4 -3 -5 3 -1 1 -7 -3 2 15 26 25
8 2 5 1 0 2 -0 3 1 -6 -26 9
-9 0 0 -2 -0 -1 6 4 -3 -7 1 -31
Net Cash Flow -5 -1 0 1 -1 3 -2 4 -1 2 1 3

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % -4% -7% 4% -0% 1% 1% -1% -1% 1% 6% 18% 26%
Debtor Days 93 -1,460 8,030 7 0 17 -0 151 206 0 12
Inventory Turnover 0.38 -0.04 0.00 1.48 0.09 0.05 -0.00 0.00 0.18 0.29 0.62 0.49