Siyaram Silk Mills Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2016 -
Growth matrix (%)        
Revenue growth (2) 6.87 -- --
Op profit growth (32) 31.10 -- --
EBIT growth (39) 30.80 -- --
Net profit growth (38) 30.50 -- --
Profitability ratios (%)        
OPM 9.85 14.10 11.50 --
EBIT margin 7.54 12.20 9.93 --
Net profit margin 4.08 6.39 5.23 --
RoCE 10.40 19 -- --
RoNW 2.40 4.67 -- --
RoA 1.40 2.51 -- --
Per share ratios ()        
EPS 14.80 23.60 88.30 --
Dividend per share 8.60 4.20 11 --
Cash EPS (0.80) 10.70 44.70 --
Book value per share 163 145 542 --
Valuation ratios        
P/E 9.48 25.70 2.23 --
P/CEPS (173) 56.80 4.41 --
P/B 0.86 4.20 0.36 --
EV/EBIDTA 5.39 12.50 6.49 --
Payout (%)        
Dividend payout 58.20 17.80 14.60 --
Tax payout (19) (34) (35) --
Liquidity ratios        
Debtor days 80.10 82.70 -- --
Inventory days 92.50 80.20 -- --
Creditor days (43) (44) -- --
Leverage ratios        
Interest coverage (3) (6.20) (5.20) --
Net debt / equity 0.56 0.81 0.79 --
Net debt / op. profit 2.55 2.24 2.15 --
Cost breakup ()        
Material costs (48) (45) (50) --
Employee costs (12) (11) (9.10) --
Other costs (30) (30) (29) --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2016 -
Revenue 1,699 1,733 1,622 --
yoy growth (%) (2) 6.87 -- --
Raw materials (822) (774) (813) --
As % of sales 48.40 44.70 50.10 --
Employee costs (196) (190) (147) --
As % of sales 11.50 11 9.08 --
Other costs (514) (525) (475) --
As % of sales 30.20 30.30 29.30 --
Operating profit 167 245 187 --
OPM 9.85 14.10 11.50 --
Depreciation (73) (61) (43) --
Interest expense (43) (34) (31) --
Other income 33.80 26.30 17.20 --
Profit before tax 85.20 176 130 --
Taxes (16) (60) (45) --
Tax rate (19) (34) (35) --
Minorities and other -- -- -- --
Adj. profit 69.20 117 84.90 --
Exceptional items -- (6) -- --
Net profit 69.20 111 84.90 --
yoy growth (%) (38) 30.50 -- --
NPM 4.08 6.39 5.23 --
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2016 -
Profit before tax 85.20 176 130 --
Depreciation (73) (61) (43) --
Tax paid (16) (60) (45) --
Working capital 154 -- -- --
Other operating items -- -- -- --
Operating cashflow 150 56.20 -- --
Capital expenditure 92.90 -- -- --
Free cash flow 243 56.20 -- --
Equity raised 1,222 1,247 -- --
Investments 10.50 -- -- --
Debt financing/disposal 392 520 -- --
Dividends paid 40.30 19.70 10.30 --
Other items -- -- -- --
Net in cash 1,908 1,842 -- --
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2016
Equity capital 9.37 9.37 9.37 9.37
Preference capital -- -- -- --
Reserves 753 746 669 498
Net worth 762 755 678 508
Minority interest
Debt 433 444 573 408
Deferred tax liabilities (net) 14.10 19.60 15.10 29.40
Total liabilities 1,209 1,219 1,267 945
Fixed assets 556 531 535 419
Intangible assets
Investments 17 17 25 6.49
Deferred tax asset (net) -- -- -- 6.06
Net working capital 631 662 683 508
Inventories 430 422 431 331
Inventory Days 92.30 -- 90.80 74.40
Sundry debtors 324 393 422 364
Debtor days 69.60 -- 88.80 81.80
Other current assets 155 131 117 70.20
Sundry creditors (182) (176) (181) (178)
Creditor days 39 -- 38.20 40.10
Other current liabilities (96) (108) (105) (79)
Cash 5.45 8.66 23.70 5.87
Total assets 1,209 1,219 1,267 945
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2020 Mar-2019 Mar-2018 Mar-2016 -
Gross Sales 1,699 1,816 1,733 1,619 --
Excise Duty -- -- -- -- --
Net Sales 1,699 1,816 1,733 1,619 --
Other Operating Income -- -- -- 2.61 --
Other Income 33.80 28.20 26.30 17.20 --
Total Income 1,733 1,844 1,759 1,639 --
Total Expenditure ** 1,532 1,581 1,494 1,435 --
PBIDT 201 263 265 204 --
Interest 43 48.40 34.20 30.80 --
PBDT 158 215 231 173 --
Depreciation 73 62.30 60.60 43 --
Minority Interest Before NP -- -- -- -- --
Tax 21.10 49.70 64.10 44.10 --
Deferred Tax (5.10) 3.60 (4.50) 1.30 --
Reported Profit After Tax 69.30 99.10 111 84.90 --
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 69.30 99.10 111 84.90 --
Extra-ordinary Items -- (3.10) (3.80) -- --
Adjusted Profit After Extra-ordinary item 69.30 102 115 84.90 --
EPS (Unit Curr.) 14.80 21.10 23.60 90.90 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 430 220 210 110 --
Equity 9.37 9.37 9.37 9.37 --
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 11.80 14.50 15.30 12.60 --
PBDTM(%) 9.31 11.80 13.30 10.70 --
PATM(%) 4.08 5.46 6.39 5.24 --
Open ZERO Brokerage Demat Account