Shervani Industrial Syndicate Ltd

Shervani Indl Sy Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Shervani Industrial Syndicate Ltd

₹ 582 -0.52%
22 Jul 4:01 p.m.
shervaniind.com BSE: 526117
About

Incorporated in 1948, Shervani Industrial Syndicate Ltd is in the business of Real Estate and Biscuit manufacturing on job work basis[1]

Key Points

Business Overview:[1]
SISL was engaged in manufacturing of Geep brand Torches & Drycell Batteries. It diversified its activities in the area of Real Estate. Company's maiden real estate project was Sterling Apartments at Prayagraj.

Website BSE
  • Market Cap ₹ 150 Cr.
  • Current Price ₹ 582
  • High / Low ₹ 800 / 350
  • Stock P/E 4.85
  • Book Value ₹ 573
  • Dividend Yield 0.43 %
  • ROCE 20.4 %
  • ROE 20.6 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 1.01 times its book value
  • Company's median sales growth is 17.6% of last 10 years

Cons

  • Promoter holding has decreased over last quarter: -1.88%
  • Tax rate seems low
  • Company has a low return on equity of 12.4% 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

Sector: Realty Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
9.13 1.63 2.01 1.39 3.83 2.14 16.52 3.29 4.76 73.47 30.48 13.07 25.68
7.44 2.59 2.93 2.33 4.13 2.70 11.82 3.81 4.74 53.31 23.41 10.87 25.60
Operating Profit 1.69 -0.96 -0.92 -0.94 -0.30 -0.56 4.70 -0.52 0.02 20.16 7.07 2.20 0.08
OPM % 18.51% -58.90% -45.77% -67.63% -7.83% -26.17% 28.45% -15.81% 0.42% 27.44% 23.20% 16.83% 0.31%
0.17 0.22 0.39 0.33 0.38 1.05 0.25 0.80 19.81 1.36 0.36 3.09 0.55
Interest 0.07 0.03 0.12 0.02 0.10 0.02 0.08 0.05 0.04 0.01 0.02 0.03 0.09
Depreciation 0.27 0.25 0.24 0.25 0.15 0.23 0.23 0.23 0.24 0.24 0.22 0.24 0.28
Profit before tax 1.52 -1.02 -0.89 -0.88 -0.17 0.24 4.64 0.00 19.55 21.27 7.19 5.02 0.26
Tax % -137.50% 0.00% 0.00% 0.00% -111.76% 0.00% 0.22% 4.04% 0.00% 0.00% 0.00% 1,111.54%
3.61 -1.02 -0.89 -0.88 0.02 0.24 4.63 0.00 18.76 21.27 7.19 5.02 -2.63
EPS in Rs 13.37 -3.78 -3.30 -3.26 0.07 0.89 17.14 0.00 69.46 78.75 26.62 18.59 -9.74
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
12 4 4 32 46 91 79 92 32 9 27 143
10 6 6 30 35 58 35 67 27 12 23 113
Operating Profit 1 -2 -2 2 11 33 43 25 4 -3 4 30
OPM % 11% -45% -49% 7% 24% 36% 55% 27% 14% -32% 14% 21%
-23 2 1 1 5 2 0 1 1 1 22 5
Interest 0 0 0 1 0 0 0 0 0 0 0 0
Depreciation 0 0 1 0 0 0 1 1 1 1 1 1
Profit before tax -22 -0 -2 2 16 34 43 25 5 -3 24 34
Tax % -2% 2% 1% 7% -1% 27% 20% 21% -46% -6% 3% 9%
-22 -0 -2 2 16 25 34 20 7 -3 24 31
EPS in Rs -67.66 -1.47 -5.09 5.37 48.68 80.84 109.31 73.79 24.66 -10.26 87.49 114.22
Dividend Payout % 0% -34% 0% 0% 0% 105% 0% 3% 10% -19% 3% 17%
Compounded Sales Growth
10 Years: 44%
5 Years: 13%
3 Years: 65%
TTM: 435%
Compounded Profit Growth
10 Years: 49%
5 Years: -3%
3 Years: 64%
TTM: 31%
Stock Price CAGR
10 Years: 21%
5 Years: 5%
3 Years: 24%
1 Year: 46%
Return on Equity
10 Years: 9%
5 Years: 11%
3 Years: 12%
Last Year: 21%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 3 3 3 3 3 3 3 3 3 3 3 3
Reserves 187 187 185 187 194 171 150 130 130 126 142 152
0 6 11 8 1 7 7 6 5 12 2 32
7 6 10 8 12 50 71 31 47 79 118 43
Total Liabilities 198 202 209 205 210 231 231 170 185 220 264 230
6 6 14 13 12 14 16 15 18 19 19 23
CWIP 0 1 0 0 0 0 1 1 0 0 0 2
Investments 17 18 9 8 13 15 15 6 6 9 28 36
174 177 186 184 184 201 199 147 162 191 217 169
Total Assets 198 202 209 205 210 231 231 170 185 220 264 230

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
2 -7 -2 2 16 26 25 -13 5 1 7 -9
2 -0 3 1 -5 -26 7 26 -2 -5 -0 -10
-1 5 4 -3 -7 1 -31 -22 -2 6 -11 22
Net Cash Flow 3 -2 5 0 4 1 2 -9 1 2 -4 3

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 21 30 20 136 189 2 13 3 22 83 41 5
Inventory Days 4,261 2,672 1,821 2,221 612
Days Payable 5 9 7 20 15
Cash Conversion Cycle 21 30 20 4,391 2,852 1,815 13 2,204 22 83 41 602
Working Capital Days 4,790 14,912 15,330 1,818 1,169 407 406 402 1,118 3,871 1,130 296
ROCE % 2% -0% -1% 2% 6% 18% 26% 17% 4% -2% 17% 20%

Shareholding Pattern

Numbers in percentages

1 Recently
Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
60.12% 60.12% 60.12% 60.12% 60.11% 60.11% 60.11% 60.11% 60.07% 62.11% 60.22% 62.07%
39.88% 39.88% 39.88% 39.88% 39.89% 39.89% 39.89% 39.89% 39.93% 37.90% 39.78% 37.92%
No. of Shareholders 2,2542,2112,1732,0352,0101,8621,8621,8012,3162,3602,9162,540

Documents

Announcements

Annual reports