Solitaire Machine Tools Ltd (522152) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 522152 | NSE: | Engineering - Industrial Equipments | Small Cap

Solitaire Machine Share Price

108.90 -2.60 -2.33%
as on 05-Dec'25 13:23

Solitaire Machine Tools Ltd (522152) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 522152 | NSE: | Engineering - Industrial Equipments | Small Cap

DeciZen - make an informed investing decision on Solitaire Machine

Based on:

M-Cap below 100cr DeciZen not available

Solitaire Machine Tools stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
28.87
Market Cap:
50.7 Cr.
52-wk low:
90.5
52-wk high:
172.8

Is Solitaire Machine Tools Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Solitaire Machine: Login to view analysis.

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.
Solitaire Machine Tools Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 15.9%26.7%19.8%15.5%7.9%12.3%9.8%13.3%13.6%14%-
Value Creation
Index
0.10.90.40.1-0.4-0.1-0.3-0.10.00-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 15.718.316.415.612.317.213.618.720.922.521
Sales YoY Gr.-17.1%-10.8%-4.7%-21.4%40%-20.9%37.5%11.7%7.9%-
Adj EPS 2.544.12.91.53.12.33.53.94.53.9
YoY Gr.-64.9%1%-28.4%-48.6%108%-26.3%53.5%9.9%16.8%-
BVPS (₹) 2427.129.831.331.333.63537.539.743.241.9
Adj Net
Profit
1.11.81.91.30.71.411.61.82.12
Cash Flow from Ops. 3.31.821.212.4-0.72.42.62.2-
Debt/CF from Ops. 000000-0.70.20.82.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 4.1%12.9%18.3%7.9%
Adj EPS 7.1%24.7%25.4%16.8%
BVPS6.7%6.6%7.2%8.7%
Share Price 16.5% 34.2% 26.3% 8.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
10.515.814.39.64.89.66.79.81010.99.1
Op. Profit
Mgn %
14.719.418.918.716.59.312.113.71313.911.7
Net Profit
Mgn %
7.11011.38.55.58.37.78.68.49.18.4
Debt to
Equity
000000000.10.30.2
Working Cap
Days
15812616920329619926823523419382
Cash Conv.
Cycle
1097910513322816417213515113144

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Solitaire Machine Tools Ltd.

Standalone Consolidated
TTM EPS (₹) 3.9 2.7
TTM Sales (₹ Cr.) 21 15.6
BVPS (₹.) 41.9 0
Reserves (₹ Cr.) 15 10
P/BV 2.66 0.00
PE 28.87 41.61
From the Market
52 Week Low / High (₹) 90.50 / 172.80
All Time Low / High (₹) 0.75 / 172.80
Market Cap (₹ Cr.) 50.7
Equity (₹ Cr.) 4.5
Face Value (₹) 10
Industry PE 50.6

Management X-Ray of Solitaire Machine:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.640.640.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Solitaire Machine - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Solitaire Machine

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales15.6518.3416.3615.6012.2617.1613.5818.6720.8622.50
Operating Expenses 13.4014.7813.3112.7510.2715.5611.9416.1818.1819.39
Manufacturing Costs1.421.731.491.391.190.991.201.011.311.48
Material Costs8.758.797.576.794.6710.556.379.3910.9710.94
Employee Cost 1.612.432.813.0432.923.233.803.964.31
Other Costs 1.621.831.451.531.411.101.141.981.942.66
Operating Profit 2.253.563.052.851.991.601.642.492.683.11
Operating Profit Margin (%) 14.4%19.4%18.6%18.3%16.2%9.3%12.1%13.3%12.9%13.8%
Other Income 0.270.320.420.290.330.860.300.330.430.66
Interest 0.090.050.070.070.100.140.140.150.100.03
Depreciation 0.730.760.910.981.190.650.570.560.560.59
Exceptional Items 0000000.19000
Profit Before Tax 1.703.062.482.081.031.671.412.102.463.14
Tax 0.611.140.570.780.370.250.360.510.650.80
Profit After Tax 1.091.921.911.300.661.421.061.601.802.35
PAT Margin (%) 7.0%10.4%11.7%8.3%5.4%8.3%7.8%8.5%8.6%10.4%
Adjusted EPS (₹)2.44.24.22.91.53.12.33.54.05.2
Dividend Payout Ratio (%)42%30%26%39%52%32%52%43%44%39%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 10.9012.3113.5514.2314.2215.2815.9117.0218.0419.61
Share Capital 4.544.544.544.544.544.544.544.544.544.54
Reserves 6.367.779.019.699.6810.7311.3712.4813.5015.07
Minority Interest0000000000
Debt0.08000000.470.532.035.56
Long Term Debt0000000.4701.624.14
Short Term Debt0.080000000.530.421.42
Trade Payables1.111.752.131.791.121.091.751.521.581.44
Others Liabilities 3.963.273.053.5653.851.862.536.622.62
Total Liabilities 16.0617.3318.7319.5820.3520.212021.6028.2729.23

Fixed Assets

Gross Block15.217.928.148.5810.5010.5810.8510.9411.6111.81
Accumulated Depreciation9.280.761.672.6543.874.444.705.135.60
Net Fixed Assets 5.937.156.475.936.496.716.416.246.486.21
CWIP 1.1000.200000.041.725.7210.35
Investments 0.540.161.172.422.262.181.300.590.781.10
Inventories3.393.654.966.399.484.816.665.525.484.31
Trade Receivables2.043.122.722.290.563.021.61464.15
Cash Equivalents 2.282.772.811.951.023.150.510.680.892.18
Others Assets 0.780.480.410.600.540.353.472.832.930.94
Total Assets 16.0617.3318.7319.5820.3520.212021.6028.2729.23

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 3.251.842.031.150.992.37-0.712.402.562.23
PBT 1.092.872.502.071.021.631.412.102.463.14
Adjustment 1.200.590.790.881.08-0.010.360.690.240.19
Changes in Working Capital 1.73-0.29-0.59-1.2-0.551.33-2.140.150.54-0.44
Tax Paid -0.76-1.33-0.67-0.60-0.55-0.57-0.34-0.54-0.68-0.66
Cash Flow From Investing Activity -1.23-0.72-1.28-1.38-0.53-2.390.39-1.62-3.25-4.69
Capex -0.27-0.89-0.23-0.25-1.47-0.08-0.31-2.51-4.29-4.57
Net Investments 00-1.01-1.250.87-2.390.950.741.010.75
Others -0.960.17-0.040.110.070.08-0.250.150.03-0.88
Cash Flow From Financing Activity -1.43-0.63-0.71-0.62-0.62-0.340.02-0.590.782.71
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0-0.0800000.47-0.502.033.52
Interest Paid -0.02-0.01-0.03-0.01-0.0100-0.07-0.04-0
Dividend Paid -0.34-0.55-0.68-0.62-0.62-0.34-0.45-0.55-0.69-0.81
Others -1.070000000.53-0.53-0
Net Cash Flow 0.590.490.04-0.86-0.16-0.36-0.300.190.080.24

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)10.2416.514.779.344.649.616.779.6910.2912.46
ROCE (%)15.9326.7219.7915.517.9312.279.7913.3213.5814.04
Asset Turnover Ratio1.021.170.920.810.610.850.680.90.840.78
PAT to CFO Conversion(x)2.980.961.060.881.51.67-0.671.51.420.95
Working Capital Days
Receivable Days39486459423862558882
Inventory Days10066951332361521541199679
Payable Days4559931051143881645250

Solitaire Machine Tools Ltd Stock News

Solitaire Machine Tools Ltd FAQs

The current trading price of Solitaire Machine on 05-Dec-2025 13:23 is ₹108.9.
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 04-Dec-2025 the market cap of Solitaire Machine stood at ₹50.65.
The latest P/E ratio of Solitaire Machine as of 04-Dec-2025 is 28.87.
The latest P/B ratio of Solitaire Machine as of 04-Dec-2025 is 2.66.
The 52-week high of Solitaire Machine is ₹172.8 and the 52-week low is ₹90.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Solitaire Machine is ₹20.95 ( Cr.) .

About Solitaire Machine Tools Ltd

Solitaire Machine Tools (SMTL) was incorporated in 1987 and was publicly listed on Bombay Stock Exchange in 1994. Solitaire Machine Tools, is a leading manufacturer of Precision Centerless Grinders in India. The company has been working as an exclusive licensee of Cincinnati Milacron, USA.

SMTL offers Rebuilding and CNC Retrofitting services to customers for any model of Cincinnati Centerless Grinders.SMTL also manufactures small Centerless Grinders with 100 mm ( 4' ) wheel width ( No.1) and large Centerless Grinders with 500 mm ( 20' ) wheel width (No.3)

SMTL has entered in licensing arrangement with Bocca & Malandrone Sunebo S.p.A of Italy in 2007. The Bocca line of grinders will be offered to Indian customers directly by SMTL and worldwide through Bocca, Italy.

SMTL produced its first centerless grinder in 1988. In the years since, the plant has produced over 510 Centerless grinders. Approximately 55% of the grinders produced are exported directly to USA and  the balance are being used by Indian customers.

SMTL is currently developing Bocca line of CNC Centerless Grinders with wheel width from 200 mm to 500 mm.

Products manufactured by the company:

SMTL manufacturers Precision Centerless Grinders in two primary sizes with wheel widths of 200 mm and 250 mm. A smaller 100 mm wheel width grinder has been developed in 2002 and as of date about 25 machines of this size have been supplied to various customers. The large 500 mm wheel width grinder has been developed in 2007 and couple of machines have been supplied to customers.

The grinders are offered standard with conventional hydraulic and pneumatic controls. More advanced CNC versions utilizing Siemens Controls and supporting from 1 to 6 axes of control are also being offered. Optionally, SMTL also designs customized loading / unloading systems for complete  automation of the grinding process.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×