Silver Oak (India) Ltd - Stock Valuation and Financial Performance

BSE: 531635 | NSE: | Breweries & Distilleries | Small Cap

Silver Oak (India) Share Price

66.97 0.00 0.00%
as on 18-Mar'24 16:59

DeciZen - make an informed investing decision on Silver Oak (India)

M-Cap below 100cr DeciZen not available

Silver Oak (India) stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
25.4 Cr.
52-wk low:
35.6
52-wk high:
82.2

Is Silver Oak (India) Ltd an attractive stock to invest in?

1. Is Silver Oak (India) Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Silver Oak (India) Ltd is a below average quality company.

2. Is Silver Oak (India) Ltd undervalued or overvalued?

The key valuation ratios of Silver Oak (India) Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Silver Oak (India) Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Silver Oak (India) Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Silver Oak (India):

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Silver Oak (India) Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -0%-2.7%-12.6%-18.7%-3.1%-25.9%-36%-20.5%-20.3%-32%-
Value Creation
Index
-1.0-1.2-1.9-2.3-1.2-2.9NANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7.26.500.20.70.500000
Sales YoY Gr.--8.9%-99.9%1,600%329.4%-38.4%-97.8%-100%NANA-
Adj EPS -0.2-0.7-2.2-3.5-1.3-5.2-5.8-3.4-2.8-3.3-3.6
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 14.613.911.78.26.81.7-7.5-7.3-10.5-13.7-16.4
Adj Net
Profit
-0.1-0.3-0.8-1.3-0.5-2-2.2-1.3-1.1-1.3-1
Cash Flow from Ops. 0.6-0.2-0.1-0.80-0.2-1.5-1.1-0.5-0.2-
Debt/CF from Ops. 1.6-4-11-5.4636-30.7-4.7-6.1-13.9-33.9-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%-100%NA
Adj EPS NANANANA
BVPS-199.3%-214.9%NANA
Share Price 14.9% 47.6% 48.6% 76%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-1.4-4.7-17.3-35.2-17.8-120.7197.845.331.627.524.1
Op. Profit
Mgn %
1.10.3-11229.5-836.8-86.6-325.3-5270.9000NAN
Net Profit
Mgn %
-1.1-3.9-15261.7-788.6-69.3-438.1-15296000-INF
Debt to
Equity
0.20.20.21.31.77.9-2.5-2.4-1.7-1.5-
Working Cap
Days
2893083,65,91310,8622,4493,54161,5710000
Cash Conv.
Cycle
2142112,78,6777,3831,3611,84044,3060000

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 24.10%

Sales growth has been subdued in last 3 years -100.00%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Silver Oak (India) Ltd.

Standalone Consolidated
TTM EPS (₹) -3.6 -3.5
TTM Sales (₹ Cr.) 0 0
BVPS (₹.) -16.4 16.3
Reserves (₹ Cr.) -10 2
P/BV -4.08 4.10
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 35.60 / 82.19
All Time Low / High (₹) 3.00 / 82.19
Market Cap (₹ Cr.) 25.4
Equity (₹ Cr.) 3.8
Face Value (₹) 10
Industry PE 69.6

Management X-Ray of Silver Oak (India):

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Silver Oak (India)

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales7.166.520.010.170.730.450.01000
Operating Expenses 7.086.500.621.571.371.890.770.720.780.60
Manufacturing Costs2.692.180.050.410.540.160.090.090.060.06
Material Costs2.041.8300.660.110.890.01000
Employee Cost 0.520.440.150.040.200.290.280.290.320.37
Other Costs 1.822.060.420.460.520.560.390.340.400.18
Operating Profit 0.080.02-0.62-1.40-0.63-1.45-0.76-0.72-0.78-0.60
Operating Profit Margin (%) 1.1%0.3%-11,229.5%-836.0%-86.6%-325.0%-5,270.9%---
Other Income 0.050.040.020.110.140.020.010.010.020.05
Interest 0.110.120.150.200.410.430.570.630.580.66
Depreciation 0.110.250.120.100.090.090.070.070.070.06
Exceptional Items 000000-2.121.950.190.06
Profit Before Tax -0.08-0.31-0.87-1.59-0.99-1.95-3.500.54-1.21-1.22
Tax 0-0.06-0.03-0.26-0.49000.4400
Profit After Tax -0.08-0.25-0.84-1.32-0.51-1.95-3.500.10-1.21-1.22
PAT Margin (%) -1.1%-3.9%-15,261.7%-788.0%-69.3%-437.0%-24,410.8%---
Adjusted EPS (₹)-0.2-0.7-2.2-3.5-1.3-5.2-9.20.3-3.2-3.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 5.525.264.423.102.590.64-2.86-2.76-3.97-5.19
Share Capital 3.793.793.793.793.793.793.793.793.793.79
Reserves 1.731.470.63-0.69-1.20-3.15-6.65-6.55-7.76-8.98
Minority Interest0000000000
Debt10.951.044.124.485.047.156.586.637.55
Long Term Debt0.130.200.130.07000000
Short Term Debt0.870.750.914.054.485.047.156.586.637.55
Trade Payables0.320.500.390.701.511.4500.0100
Others Liabilities 0.660.750.740.30-0.24-0.350.100.160.460.35
Total Liabilities 7.497.466.608.228.356.794.403.993.122.70

Fixed Assets

Gross Block2.532.582.582.602.662.502.502.932.622.62
Accumulated Depreciation1.091.271.391.491.581.581.651.721.491.55
Net Fixed Assets1.441.311.191.111.070.920.851.211.131.07
CWIP 0000000000
Investments 0002.102.102.102.100.600.600.60
Inventories3.173.673.6733.572.670.790.690.480.48
Trade Receivables0.770.790.270.080.110.040.030.0100
Cash Equivalents 0.840.340.210.220.130.170.210.990.140.19
Others Assets1.271.351.261.711.370.900.420.480.770.36
Total Assets 7.497.466.608.228.356.794.403.993.122.70

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 0.63-0.24-0.09-0.770.01-0.16-1.52-1.09-0.48-0.22
PBT -0.08-0.31-0.87-1.59-0.99-1.95-3.500.54-1.21-1.22
Adjustment 0.200.350.250.270.490.510.62-1.300.630.71
Changes in Working Capital 0.51-0.270.520.550.511.281.360.120.10.29
Tax Paid 0000000-0.4400
Cash Flow From Investing Activity -0.06-0.110.02-2.12-0.050.080.013.070.030.01
Capex -0.07-0.120-0.02-0.050.070-0.430.020.01
Net Investments 000-2.100003.5000
Others 0.010.010.020.010.010.010.010.010.010
Cash Flow From Financing Activity -0.11-0.16-0.052.90-0.050.141.54-1.20-0.530.26
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -0.020.07-0.07000000.050.92
Interest Paid -0.10-0.11-0.15-0.18-0.41-0.43-0.56-0.63-0.58-0.65
Dividend Paid 0000000000
Others 0.02-0.120.163.080.360.562.11-0.5700
Net Cash Flow 0.46-0.50-0.130.01-0.090.050.030.79-0.980.04
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-1.38-4.73-17.3-35.19-17.84-120.68N/AN/AN/AN/A
ROCE (%)0.39-3.01-12.37-21.94-8.15-23.85N/AN/AN/AN/A
Asset Turnover Ratio0.920.8700.020.090.060000
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/A-10.9N/AN/A
Working Capital Days
Receivable Days834403824659891000
Inventory Days15319107,2491,6372,5550000
Payable Days828203033,8526120000

Silver Oak (India) Ltd Stock News

Silver Oak (India) Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Silver Oak (India) on 18-Mar-2024 16:59 is ₹66.97.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 18-Mar-2024 16:59 the market cap of Silver Oak (India) stood at ₹25.38.
The latest P/E ratio of Silver Oak (India) as of 18-Mar-2024 16:59 is 0.00.
The latest P/B ratio of Silver Oak (India) as of 18-Mar-2024 16:59 is -4.08.
The 52-week high of Silver Oak (India) is ₹82.19 and the 52-week low is ₹35.60.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Silver Oak (India) is ₹0.00 ( Cr.) .

About Silver Oak (India) Ltd

Silver Oak (India) Limited is a domestic public limited Company and started his operation in 1984. The company is having its Registered office at Industrial Area, Pithampur, Dhar Madhya Pradesh. The company is listed at Bombay Stock Exchange Limited (BSE).

Business area of the company

The company is engaged in the business of manufacturing of Indian Made Foreign Liquor.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.