Shervani Industrial Syndicate Ltd
Incorporated in 1948, Shervani Industrial Syndicate Ltd is in the business of Real Estate and Biscuit manufacturing on job work basis[1]
- Market Cap ₹ 141 Cr.
- Current Price ₹ 549
- High / Low ₹ 800 / 422
- Stock P/E 14.5
- Book Value ₹ 573
- Dividend Yield 0.00 %
- ROCE 19.0 %
- ROE 19.4 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.96 times its book value
- Company is expected to give good quarter
- Promoter holding has increased by 1.85% over last quarter.
Cons
- Company has a low return on equity of 11.9% over last 3 years.
- Earnings include an other income of Rs.4.59 Cr.
* 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: Realty Industry: Construction
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
11.71 | 3.85 | 3.77 | 31.72 | 46.08 | 91.16 | 78.52 | 92.33 | 31.86 | 8.84 | 26.69 | 142.69 | 79.77 | |
10.47 | 5.59 | 5.61 | 29.54 | 35.18 | 57.92 | 35.41 | 67.34 | 27.40 | 11.71 | 23.05 | 112.79 | 70.36 | |
Operating Profit | 1.24 | -1.74 | -1.84 | 2.18 | 10.90 | 33.24 | 43.11 | 24.99 | 4.46 | -2.87 | 3.64 | 29.90 | 9.41 |
OPM % | 10.59% | -45.19% | -48.81% | 6.87% | 23.65% | 36.46% | 54.90% | 27.07% | 14.00% | -32.47% | 13.64% | 20.95% | 11.80% |
-23.43 | 1.68 | 1.23 | 0.64 | 5.49 | 1.73 | 0.24 | 1.23 | 1.26 | 1.07 | 21.91 | 4.97 | 4.59 | |
Interest | 0.03 | 0.14 | 0.49 | 0.51 | 0.20 | 0.09 | 0.20 | 0.31 | 0.40 | 0.27 | 0.19 | 0.15 | 0.22 |
Depreciation | 0.25 | 0.28 | 0.55 | 0.43 | 0.42 | 0.48 | 0.64 | 0.71 | 0.74 | 0.89 | 0.93 | 0.98 | 1.15 |
Profit before tax | -22.47 | -0.48 | -1.65 | 1.88 | 15.77 | 34.40 | 42.51 | 25.20 | 4.58 | -2.96 | 24.43 | 33.74 | 12.63 |
Tax % | -1.78% | 2.08% | 0.61% | 6.91% | -0.63% | 26.77% | 19.88% | 20.91% | -45.63% | -6.42% | 3.27% | 8.57% | |
-22.06 | -0.48 | -1.66 | 1.75 | 15.87 | 25.19 | 34.06 | 19.93 | 6.66 | -2.77 | 23.63 | 30.85 | 9.74 | |
EPS in Rs | -67.66 | -1.47 | -5.09 | 5.37 | 48.68 | 80.84 | 109.31 | 73.79 | 24.66 | -10.26 | 87.49 | 114.22 | 36.09 |
Dividend Payout % | 0.00% | -33.96% | 0.00% | 0.00% | 0.00% | 105.28% | 0.00% | 3.39% | 10.14% | -19.49% | 2.86% | 16.66% |
Compounded Sales Growth | |
---|---|
10 Years: | 44% |
5 Years: | 13% |
3 Years: | 65% |
TTM: | -19% |
Compounded Profit Growth | |
---|---|
10 Years: | 48% |
5 Years: | -4% |
3 Years: | 61% |
TTM: | -78% |
Stock Price CAGR | |
---|---|
10 Years: | 22% |
5 Years: | 3% |
3 Years: | 29% |
1 Year: | 24% |
Return on Equity | |
---|---|
10 Years: | 9% |
5 Years: | 11% |
3 Years: | 12% |
Last Year: | 19% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 | 3.12 | 3.12 | 2.70 | 2.70 | 2.70 | 2.70 | 2.57 |
Reserves | 187.39 | 186.72 | 184.95 | 186.57 | 193.63 | 170.56 | 149.83 | 130.42 | 130.19 | 126.49 | 142.09 | 152.28 |
0.37 | 5.94 | 10.68 | 7.92 | 1.00 | 6.82 | 7.20 | 5.92 | 5.06 | 11.70 | 1.57 | 31.54 | |
6.63 | 5.84 | 10.05 | 7.68 | 12.14 | 50.21 | 70.91 | 31.09 | 47.44 | 78.71 | 117.69 | 43.19 | |
Total Liabilities | 197.65 | 201.76 | 208.94 | 205.43 | 210.03 | 230.71 | 231.06 | 170.13 | 185.39 | 219.60 | 264.05 | 229.58 |
5.93 | 6.46 | 13.74 | 13.22 | 12.38 | 14.41 | 15.95 | 15.37 | 18.15 | 19.38 | 18.65 | 23.12 | |
CWIP | 0.00 | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.80 | 1.43 | 0.00 | 0.00 | 0.00 | 1.84 |
Investments | 17.39 | 17.62 | 8.98 | 8.44 | 13.31 | 15.31 | 14.84 | 6.11 | 5.58 | 9.38 | 28.30 | 35.77 |
174.33 | 176.69 | 186.22 | 183.77 | 184.34 | 200.99 | 199.47 | 147.22 | 161.66 | 190.84 | 217.10 | 168.85 | |
Total Assets | 197.65 | 201.76 | 208.94 | 205.43 | 210.03 | 230.71 | 231.06 | 170.13 | 185.39 | 219.60 | 264.05 | 229.58 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1.75 | -6.74 | -2.04 | 2.21 | 15.77 | 26.16 | 25.41 | -12.79 | 5.09 | 1.17 | 6.78 | -8.53 | |
2.32 | -0.39 | 2.75 | 1.17 | -4.89 | -26.19 | 7.33 | 25.73 | -1.68 | -5.30 | -0.10 | -10.31 | |
-1.00 | 5.44 | 4.05 | -3.27 | -7.11 | 0.89 | -31.05 | -22.29 | -1.94 | 5.71 | -10.89 | 22.12 | |
Net Cash Flow | 3.07 | -1.69 | 4.76 | 0.11 | 3.77 | 0.86 | 1.68 | -9.35 | 1.47 | 1.58 | -4.20 | 3.28 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 20.88 | 30.34 | 20.33 | 135.67 | 189.00 | 1.68 | 13.39 | 2.53 | 21.65 | 82.99 | 40.62 | 4.76 |
Inventory Days | 4,260.58 | 2,671.68 | 1,820.56 | 2,221.47 | 1,014.98 | |||||||
Days Payable | 5.06 | 8.58 | 6.79 | 19.73 | 24.69 | |||||||
Cash Conversion Cycle | 20.88 | 30.34 | 20.33 | 4,391.19 | 2,852.10 | 1,815.45 | 13.39 | 2,204.27 | 21.65 | 82.99 | 40.62 | 995.05 |
Working Capital Days | 4,789.57 | 14,911.91 | 15,330.00 | 1,817.64 | 1,168.90 | 406.72 | 406.23 | 401.57 | 1,118.37 | 3,870.90 | 1,129.60 | 265.88 |
ROCE % | 1.53% | -0.24% | -0.90% | 1.65% | 6.13% | 18.24% | 26.36% | 17.05% | 3.86% | -1.96% | 17.11% | 19.04% |
Documents
Announcements
-
Shareholder Meeting / Postal Ballot-Outcome of AGM
30 Sep - Proceedings of 76th Annual General Meeting held.
-
Shareholder Meeting / Postal Ballot-Scrutinizer''s Report
30 Sep - Submission of voting results from AGM.
-
Closure of Trading Window
28 Sep - Closure of trading window for insider trading compliance.
- Annual General Meeting To Be Held On 30Th September, 2024 4 Sep
-
Book Closure For AGM & Dividend
4 Sep - Book closure for AGM and dividend payment.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Overview:[1]
SISL was engaged in manufacturing of Geep brand Torches & Drycell Batteries. It diversified its activities in the area of Real Estate. Company's maiden real estate project was Sterling Apartments at Prayagraj.