Salora International Ltd
Incorporated in 1986, Salora International Ltd is engaged in the business of Consumer Electronics, Telecom, Information Technology and Lifestyle and caters to both retail and B2B space.
- Market Cap ₹ 39.6 Cr.
- Current Price ₹ 45.0
- High / Low ₹ 85.0 / 38.3
- Stock P/E
- Book Value ₹ 62.5
- Dividend Yield 0.00 %
- ROCE -0.56 %
- ROE -2.39 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.72 times its book value
Cons
- Company has low interest coverage ratio.
- Company has a low return on equity of -2.69% over last 3 years.
- Contingent liabilities of Rs.62.8 Cr.
- Company might be capitalizing the interest cost
* 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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
395 | 295 | 312 | 322 | 128 | 176 | 169 | 88 | 70 | 116 | 159 | 152 | |
388 | 286 | 305 | 318 | 133 | 170 | 172 | 91 | 81 | 119 | 161 | 153 | |
Operating Profit | 7 | 9 | 7 | 4 | -5 | 6 | -3 | -4 | -11 | -3 | -2 | -1 |
OPM % | 2% | 3% | 2% | 1% | -4% | 3% | -2% | -5% | -16% | -3% | -1% | -1% |
5 | 1 | 0 | 3 | 0 | 0 | -0 | -5 | 42 | -7 | 1 | 1 | |
Interest | 7 | 6 | 6 | 7 | 7 | 7 | 7 | 6 | 3 | 1 | 1 | 1 |
Depreciation | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 |
Profit before tax | 1 | 0 | -1 | -2 | -14 | -3 | -13 | -16 | 28 | -12 | -3 | -2 |
Tax % | -57% | 10% | -39% | -27% | -29% | 50% | 5% | -27% | 13% | -24% | -25% | -23% |
2 | 0 | -1 | -2 | -10 | -5 | -14 | -11 | 24 | -9 | -2 | -1 | |
EPS in Rs | 1.73 | 0.41 | -0.99 | -1.99 | -11.41 | -5.54 | -15.37 | -12.96 | 27.31 | -10.18 | -2.37 | -1.51 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -6% |
5 Years: | -2% |
3 Years: | 29% |
TTM: | -5% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 14% |
3 Years: | 24% |
TTM: | 37% |
Stock Price CAGR | |
---|---|
10 Years: | -2% |
5 Years: | 30% |
3 Years: | 2% |
1 Year: | -21% |
Return on Equity | |
---|---|
10 Years: | -8% |
5 Years: | -8% |
3 Years: | -3% |
Last Year: | -2% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves | 105 | 105 | 104 | 75 | 65 | 60 | 46 | 35 | 59 | 50 | 48 | 46 |
44 | 44 | 38 | 55 | 57 | 66 | 66 | 69 | 17 | 18 | 16 | 22 | |
27 | 23 | 45 | 29 | 19 | 43 | 27 | 25 | 13 | 6 | 6 | 5 | |
Total Liabilities | 186 | 181 | 197 | 167 | 149 | 177 | 147 | 138 | 98 | 82 | 78 | 83 |
33 | 29 | 28 | 25 | 24 | 22 | 20 | 8 | 1 | 1 | 1 | 1 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 4 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
149 | 148 | 166 | 138 | 121 | 152 | 127 | 130 | 97 | 81 | 77 | 81 | |
Total Assets | 186 | 181 | 197 | 167 | 149 | 177 | 147 | 138 | 98 | 82 | 78 | 83 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-1 | 5 | 12 | -11 | 4 | -3 | 4 | -3 | 4 | -10 | 4 | -5 | |
6 | -0 | -1 | -0 | -0 | -0 | 3 | 6 | 52 | 9 | -0 | -0 | |
-4 | -5 | -10 | 11 | -4 | 3 | -7 | -2 | -55 | -0 | -4 | 5 | |
Net Cash Flow | 1 | -1 | 0 | -0 | -0 | -0 | 0 | 0 | 1 | -1 | 0 | 0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 67 | 89 | 76 | 51 | 46 | 91 | 48 | 91 | 39 | 26 | 13 | 26 |
Inventory Days | 39 | 54 | 62 | 63 | 184 | 123 | 111 | 207 | 169 | 70 | 42 | 45 |
Days Payable | 21 | 20 | 52 | 30 | 46 | 88 | 47 | 97 | 55 | 13 | 7 | 7 |
Cash Conversion Cycle | 84 | 123 | 86 | 84 | 184 | 125 | 111 | 201 | 153 | 83 | 48 | 64 |
Working Capital Days | 103 | 142 | 107 | 85 | 180 | 133 | 115 | 195 | 189 | 83 | 48 | 65 |
ROCE % | 3% | 4% | 3% | 3% | -6% | 3% | -4% | -3% | -9% | -4% | -2% | -1% |
Documents
Announcements
-
FINANCIAL RESULT FOR THE QUARTER AND YEAR ENDED 31ST MARCH 2025.
1d - Audited FY25 results approved; unmodified audit opinion; new internal, cost, secretarial auditors appointed; related party transactions disclosed.
-
APPOINTMENT OF INTERNAL AUDITOR FOR F.Y. 2025-26
1d - Audited FY25 results approved; unmodified audit opinion; appointments of internal, cost, secretarial auditors; related party transactions disclosed.
-
Appointment Of Cost Auditor For F.Y. 2025-26
1d - Audited FY25 results approved with unmodified opinion; new internal, cost, secretarial auditors appointed.
-
Pursuant To Regulation 23(9) Of SEBI (LODR) Regulations 2015, Please Find Herewith The Disclosure Of Related Party Transactions For Half Financialyear Ended 31St March 2025.
1d - Disclosure of related party transactions for half year ended March 31, 2025, per SEBI regulations.
-
Board Meeting Outcome for AUDITED FINANCIAL STATEMENT FOR THE QUARTER AND YEAR ENDED 31ST MARCH 2025
1d - Audited FY25 results approved with unmodified opinion; new internal, cost, secretarial auditors appointed; related party transactions disclosed.
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 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
-
Financial Year 2011
from bse
Product Portfolio:[1][2]
Presently, company is focusing on manufacturing of consumer electronics and trading through E-commerce.
a) Arya Phones & uWear
b) Smart Phone & Feature Phones
c) Accessories
d) Tablets
e) 3G Dongle
f) LED
g) Multimedia Speaker
h) CTV
i) Q'BON Glassware Catalog
j) Q'BON Melamine ware Catalog
k) CE Components
l) Home Appliances