Cil Securities Ltd

cilsecurities.com BSE: 530829
About [ edit ]

Cil Securities is engaged in the business of Security Dealing and Stock Activities.

Website BSE
  • Market Cap ₹ 5.79 Cr.
  • Current Price ₹ 11.6
  • High / Low ₹ 16.4 / 8.50
  • Stock P/E 10.9
  • Book Value ₹ 42.1
  • Dividend Yield 0.00 %
  • ROCE 0.52 %
  • ROE 0.05 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 0.27 times its book value

Cons

  • The company has delivered a poor sales growth of -3.83% over past five years.
  • Company has a low return on equity of 2.26% for last 3 years.
  • Company has high debtors of 203.27 days.

Peer comparison

Sector: Stock/ Commodity Brokers Industry: Finance & Investments

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
1.59 0.90 1.16 1.08 1.11 0.99 1.00 0.96 1.17 1.26 1.43 1.45
1.27 1.02 0.97 0.96 0.94 0.96 0.93 1.02 1.06 1.05 1.24 1.12
Operating Profit 0.32 -0.12 0.19 0.12 0.17 0.03 0.07 -0.06 0.11 0.21 0.19 0.33
OPM % 20.13% -13.33% 16.38% 11.11% 15.32% 3.03% 7.00% -6.25% 9.40% 16.67% 13.29% 22.76%
Other Income 0.00 0.00 0.00 0.03 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.04 0.03 0.03 0.03 0.04 0.03 0.03 0.03 0.03 0.02 0.02 0.02
Profit before tax 0.28 -0.15 0.16 0.12 0.13 0.00 0.04 -0.09 0.09 0.19 0.17 0.31
Tax % 39.29% 40.00% 25.00% 25.00% 23.08% 125.00% 22.22% 11.11% 31.58% 29.41% 38.71%
Net Profit 0.17 -0.09 0.12 0.09 0.10 0.00 0.00 -0.06 0.08 0.13 0.13 0.19
EPS in Rs 0.34 -0.18 0.24 0.18 0.20 0.00 0.00 -0.12 0.16 0.26 0.26 0.38
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
6.86 7.00 6.13 4.81 4.29 3.22 5.02 4.60 9.31 6.76 4.25 4.13 5.31
5.92 5.20 4.74 3.80 3.22 2.61 3.44 3.47 4.23 5.02 3.81 3.91 4.47
Operating Profit 0.94 1.80 1.39 1.01 1.07 0.61 1.58 1.13 5.08 1.74 0.44 0.22 0.84
OPM % 13.70% 25.71% 22.68% 21.00% 24.94% 18.94% 31.47% 24.57% 54.56% 25.74% 10.35% 5.33% 15.82%
Other Income 0.05 0.06 0.03 0.07 0.11 0.03 -0.01 0.71 -4.29 0.00 0.03 0.01 0.01
Interest 0.13 0.11 0.13 0.11 0.12 0.12 0.12 0.05 0.06 0.08 0.08 0.07 0.00
Depreciation 0.38 0.32 0.27 0.22 0.16 0.14 0.16 0.14 0.16 0.14 0.12 0.11 0.09
Profit before tax 0.48 1.43 1.02 0.75 0.90 0.38 1.29 1.65 0.57 1.52 0.27 0.05 0.76
Tax % 2.08% 8.39% 0.00% 10.67% 28.89% 2.63% 10.08% 20.61% 17.54% 21.71% 18.52% 80.00%
Net Profit 0.47 1.31 1.02 0.67 0.63 0.38 1.16 1.32 0.47 1.19 0.22 0.01 0.53
EPS in Rs 0.94 2.62 2.04 1.34 1.26 0.76 2.32 2.64 0.94 2.38 0.44 0.02 1.06
Dividend Payout % 106.38% 38.17% 49.02% 37.31% 39.68% 65.79% 21.55% 18.94% 53.19% 21.01% 113.64% 0.00%
Compounded Sales Growth
10 Years:-5%
5 Years:-4%
3 Years:-24%
TTM:31%
Compounded Profit Growth
10 Years:-38%
5 Years:-61%
3 Years:-86%
TTM:1225%
Stock Price CAGR
10 Years:-3%
5 Years:-6%
3 Years:-25%
1 Year:9%
Return on Equity
10 Years:5%
5 Years:6%
3 Years:2%
Last Year:0%

Balance Sheet

Figures in Rs. Crores

Corporate actions
Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00
Reserves 11.00 11.72 12.16 12.53 12.87 12.96 13.82 14.84 15.00 16.19 16.10 15.82 16.07
Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3.94 4.33 4.81 7.63 4.70 3.51 5.01 7.24 8.58 9.02 22.86 9.24 13.14
Total Liabilities 19.94 21.05 21.97 25.16 22.57 21.47 23.83 27.08 28.58 30.21 43.96 30.06 34.21
1.48 1.31 1.12 0.97 0.85 0.78 0.67 0.57 0.57 0.55 0.55 0.46 0.94
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 2.91 2.35 2.75 10.41 11.92 8.84 6.89 11.32 11.11 11.25 11.34 10.38 14.16
15.55 17.39 18.10 13.78 9.80 11.85 16.27 15.19 16.90 18.41 32.07 19.22 19.11
Total Assets 19.94 21.05 21.97 25.16 22.57 21.47 23.83 27.08 28.58 30.21 43.96 30.06 34.21

Cash Flows

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-1.52 -1.69 1.11 4.61 -4.10 -3.08 1.92 3.05 4.72 -2.70 12.96 -7.50
-1.71 1.07 0.32 -0.31 -1.25 3.29 2.16 -3.71 0.43 0.10 0.10 0.43
-0.97 -0.42 -0.58 -0.29 -0.29 -0.29 -0.30 -0.30 -0.30 -0.30 -0.30 -0.30
Net Cash Flow -4.20 -1.04 0.85 4.01 -5.64 -0.08 3.79 -0.96 4.84 -2.90 12.76 -7.37

Ratios

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 3.80% 9.29% 6.73% 4.90% 5.71% 2.79% 7.72% 5.17% 24.85% 7.77% 1.66% 0.52%
Debtor Days 123.44 198.14 210.78 169.98 266.31 699.39 504.60 526.08 135.26 260.25 207.84 203.27
Inventory Turnover 0.02 0.02 0.04

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00
25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00

Documents

Recent announcements


View all

Annual reports