Silver Oak (India) Ltd

Silver Oak (India) manufactures, markets, distributes, and sells Indian made foreign liquor in India. It is also involved in the construction, development, and sale of real estate properties.

  • Market Cap: 3.59 Cr.
  • Current Price: 9.48
  • 52 weeks High / Low 20.40 / 7.42
  • Book Value: 53.80
  • Stock P/E:
  • Dividend Yield: 0.00 %
  • ROCE: -0.38 %
  • ROE: -4.14 %
  • Sales Growth (3Yrs): %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 0.18 times its book value
Cons:
Company has low interest coverage ratio.
Debtor days have increased from 67.17 to 110.83 days.

Peer comparison Sector: Alcoholic Beverages // Industry: Breweries & Distilleries

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 Mar 2020
3.19 0.14 2.67 0.12 0.01 0.03 0.01 -0.03
0.82 0.35 1.93 5.66 0.30 0.33 0.51 0.74
Operating Profit 2.37 -0.21 0.74 -5.54 -0.29 -0.30 -0.50 -0.77
OPM % 74.29% -150.00% 27.72% -4,616.67% -2,900.00% -1,000.00% -5,000.00% 2,566.67%
Other Income 0.27 0.00 0.29 0.43 0.13 0.25 0.05 -1.46
Interest 0.10 0.10 0.10 0.13 0.13 0.14 0.15 0.18
Depreciation 0.03 0.03 0.03 0.04 0.02 0.02 0.02 0.10
Profit before tax 2.51 -0.34 0.90 -5.28 -0.31 -0.21 -0.62 -2.51
Tax % 0.00% -0.00% 0.00% -2.84% -0.00% -0.00% -0.00% -1.20%
Net Profit 1.39 -0.34 0.90 -5.42 -0.31 -0.27 -0.62 -2.54
EPS in Rs 3.68 -0.89 4.14 0.00 -0.83 -0.60 -1.64 -6.70
Notes Notes Notes Notes Notes Notes Notes Notes

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

Mar 2017 Mar 2018 Mar 2019 TTM
21.71 26.12 6.06 0.02
21.14 37.98 7.24 1.88
Operating Profit 0.57 -11.86 -1.18 -1.86
OPM % 2.63% -45.41% -19.47% -9,300.00%
Other Income 7.15 5.10 -0.38 -1.03
Interest 0.72 0.51 0.44 0.60
Depreciation 0.11 0.14 0.11 0.16
Profit before tax 6.89 -7.41 -2.11 -3.65
Tax % 56.89% 20.51% -7.58%
Net Profit 1.71 -3.74 -2.14 -3.74
EPS in Rs 4.50 0.00 0.00 -9.77
Dividend Payout % 0.00% -0.00% -0.00%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-99.67%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:52.99%
Stock Price CAGR
10 Years:-3.12%
5 Years:-11.84%
3 Years:-17.36%
1 Year:15.75%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:-4.14%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020
3.79 3.79 3.79 3.79
Reserves 17.69 13.70 11.55 16.60
Borrowings 10.62 7.09 7.61 9.77
205.21 207.69 210.68 3.15
Total Liabilities 237.31 232.27 233.63 33.31
1.15 1.41 1.07 1.20
CWIP 0.00 0.00 0.00 0.00
Investments 0.00 11.86 8.45 9.05
236.16 219.00 224.11 23.06
Total Assets 237.31 232.27 233.63 33.31

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019
3.15 4.25
-5.78 -3.78
-3.94 0.09
Net Cash Flow -6.57 0.56

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019
ROCE % -23.50% -0.38%
Debtor Days 52.96 37.73 110.83
Inventory Turnover 0.01 0.00

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
0.00 0.00 0.00 64.71 64.71 64.71 64.71 64.71 64.71 64.71 64.71 64.71
100.00 100.00 100.00 35.29 35.29 35.29 35.29 35.29 35.29 35.29 35.29 35.29