Silver Oak (India) Ltd

Silver Oak (I) Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Silver Oak (India) Ltd

₹ 150 -0.86%
11 Jul 9:27 a.m.
silveroakindia.co.in BSE: 531635
About

Incorporated in 1984, Silver Oak India Ltd manufactures Indian Made Foreign Liquor[1]

Key Points

Business Overview:[1]
Company is having license to manufacture liquor issued by the government. It is producing varieties of regular and premium range of products like Whiskey, Vodka, Rum, Gin and Tango, etc.

Website BSE
  • Market Cap ₹ 56.9 Cr.
  • Current Price ₹ 150
  • High / Low ₹ 401 / 44.0
  • Stock P/E
  • Book Value ₹ 16.6
  • Dividend Yield 0.00 %
  • ROCE -1.22 %
  • ROE -15.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Debtor days have improved from 17,593 to 36.5 days.

Cons

  • Stock is trading at 9.12 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of -13.2% over last 3 years.

* 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

Fast Moving Consumer Goods Fast Moving Consumer Goods Beverages Breweries & Distilleries

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
0.01 0.00 0.00 0.00 0.02 0.00 0.00 0.00 0.01 0.00 0.00 1.20 0.00
0.57 0.46 0.64 0.33 0.26 0.40 0.37 0.37 0.34 0.38 0.27 1.34 0.38
Operating Profit -0.56 -0.46 -0.64 -0.33 -0.24 -0.40 -0.37 -0.37 -0.33 -0.38 -0.27 -0.14 -0.38
OPM % -5,600.00% -1,200.00% -3,300.00% -11.67%
1.24 0.20 0.03 0.17 0.89 0.01 0.03 0.11 1.51 0.18 0.18 0.45 0.19
Interest 0.16 0.16 0.17 0.17 0.19 0.17 0.18 0.18 0.22 0.19 0.19 0.21 0.08
Depreciation 0.04 0.03 0.03 0.03 0.10 0.05 0.05 0.05 0.08 0.04 0.01 0.06 0.02
Profit before tax 0.48 -0.45 -0.81 -0.36 0.36 -0.61 -0.57 -0.49 0.88 -0.43 -0.29 0.04 -0.29
Tax % 6.25% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 11.36% 0.00% 0.00% 250.00% -3.45%
0.44 -0.45 -0.80 -0.36 0.36 -0.61 -0.57 -0.48 0.79 -0.43 -0.29 -0.06 -0.28
EPS in Rs 0.69 -1.06 -1.61 -0.82 0.21 -1.32 -1.27 -1.13 0.69 -1.08 -0.90 -0.47 -0.74
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
21.71 26.12 6.06 0.02 1.51 0.01 0.02 0.01 1.20
21.14 37.98 7.20 1.94 3.03 1.62 1.70 1.48 2.37
Operating Profit 0.57 -11.86 -1.14 -1.92 -1.52 -1.61 -1.68 -1.47 -1.17
OPM % 2.63% -45.41% -18.81% -9,600.00% -100.66% -16,100.00% -8,400.00% -14,700.00% -97.50%
7.15 5.10 -0.50 -1.02 3.34 1.32 1.29 1.63 0.99
Interest 0.72 0.51 0.44 0.60 0.65 0.59 0.68 0.75 0.66
Depreciation 0.11 0.14 0.11 0.17 0.19 0.19 0.19 0.22 0.13
Profit before tax 6.89 -7.41 -2.19 -3.71 0.98 -1.07 -1.26 -0.81 -0.97
Tax % 56.89% -20.51% 6.85% 0.81% 48.98% 2.80% 0.00% 12.35% 9.28%
1.71 -5.90 -2.33 -3.75 0.50 -1.10 -1.12 -0.88 -1.06
EPS in Rs 4.51 -9.87 -5.75 -9.63 0.90 -3.01 -3.06 -3.03 -2.80
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: 127%
3 Years: 393%
TTM: 11900%
Compounded Profit Growth
10 Years: %
5 Years: 6%
3 Years: 6%
TTM: -20%
Stock Price CAGR
10 Years: 25%
5 Years: 74%
3 Years: 57%
1 Year: 137%
Return on Equity
10 Years: %
5 Years: -12%
3 Years: -13%
Last Year: -15%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 3.79 3.79 3.79 3.79 3.79 3.79 3.79 3.79 3.79
Reserves 17.69 13.70 11.51 7.87 6.25 5.11 4.81 3.66 2.50
10.62 7.09 7.61 9.68 9.19 6.65 7.77 8.44 8.88
205.21 207.69 210.65 209.70 12.14 12.36 12.99 13.31 13.95
Total Liabilities 237.31 232.27 233.56 231.04 31.37 27.91 29.36 29.20 29.12
1.15 1.41 1.07 1.20 1.44 1.24 1.36 1.29 1.10
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 11.86 8.45 9.05 8.45 8.45 10.03 10.06 10.07
236.16 219.00 224.04 220.79 21.48 18.22 17.97 17.85 17.95
Total Assets 237.31 232.27 233.56 231.04 31.37 27.91 29.36 29.20 29.12

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
3.15 4.25 0.47 -3.21 2.64 -2.03 -1.36 1.46
-5.78 -3.78 -3.99 5.55 0.99 1.03 1.60 -0.60
-3.94 0.09 1.48 -1.25 -3.04 0.24 -0.06 -0.01
Net Cash Flow -6.57 0.56 -2.05 1.09 0.58 -0.76 0.19 0.85

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 52.96 37.73 110.83 24,637.50 203.05 30,295.00 14,417.50 38,325.00 36.50
Inventory Days 6,716.40 83,290.51 7,260,945.00 141.29
Days Payable 131.49 912.50 25,915.00 164.84
Cash Conversion Cycle 6,637.86 37.73 82,488.84 7,259,667.50 203.05 30,295.00 14,417.50 38,325.00 12.95
Working Capital Days 3,141.25 2,891.21 12,732.84 3,881,957.50 2,066.72 259,880.00 103,477.50 300,030.00 2,904.79
ROCE % -17.30% -0.52% -3.20% -1.10% -2.55% -2.54% -0.23% -1.22%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
64.71% 64.71% 64.71% 64.71% 64.71% 64.71% 64.71% 64.71% 64.71% 64.71% 64.71% 64.71%
35.29% 35.28% 35.29% 35.28% 35.28% 35.29% 35.29% 35.29% 35.29% 35.29% 35.29% 35.29%
No. of Shareholders 9149459821,0061,0301,0291,1171,2051,3181,5531,5982,649

Documents

Announcements

Annual reports