SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Solitaire Machine Tools Ltd (522152)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 522152 NSE: Engineering - Industrial Equipments | Small Cap | Solitaire Machine Share Price

₹86.66 -0.84 (-0.96%)

As on 02-Jul'26 16:59

Solitaire Machine Tools Ltd (522152)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 522152 NSE: Engineering - Industrial Equipments | Small Cap | Solitaire Machine Share Price

₹86.66 -0.84 (-0.96%)

As on 02-Jul'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹39 Cr.
Current Price
₹86.7
52-Week Low / High
₹72 / 167
TTM EPS
₹3
TTM Sales
₹19.1 Cr.
Book Value per Share
₹44.3
P/E Ratio
29.26
Higher than its 5-year historical median
Industry PE
59.3
Price to Book (P/B)
1.96
Higher than its 5-year historical median
Price to Sales (P/S)
2.06
Higher than its 5-year historical median
EV/EBITDA
15.03
Higher than its 5-year historical median
Dividend Yield
1.73%
Profitability Efficiency
Return on Equity (ROE)
6.77%
Underperforms industry median
Return on Capital Employed (ROCE)
8.19%
Underperforms industry median
Return on Assets (ROA)
4.64%
Operating Profit Margin
13.9%
Net Profit Margin
7.06%
Gross Profit Margin
13.7%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-15.24%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-15.76%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-42.55%
Asset Quality
Promoter Holding
45.29%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹16 Cr.
Equity
₹4.5 Cr.
Face Value
₹10
All Time Low / High
₹0.75 / 172.80

Solitaire Machine Tools stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Solitaire Machine Tools Ltd a good quality company?
Solitaire Machine Tools Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Solitaire Machine Tools Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Solitaire Machine Tools Ltd vs industry peers?
Solitaire Machine Tools Ltd revenue CAGR is 12.91%, compared to the industry median CAGR of 3.04%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Solitaire Machine Tools Ltd?
Promoters hold 45.29% of the Solitaire Machine Tools Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Solitaire Machine Tools Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 14.3% based on the current price.

10 Year X-Ray :

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

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
ROCE % 26.7%19.8%15.5%7.9%12.3%9.8%13.3%13.6%14%8.2%-
Value Creation
Index
0.90.40.1-0.4-0.1-0.3-0.10.00-0.4-

Growth Parameters

Sales 18.316.415.612.317.213.618.720.922.519.119
Sales YoY Gr.--10.8%-4.7%-21.4%40%-20.9%37.5%11.7%7.9%-15.2%-
Adj EPS 44.12.91.53.12.33.53.94.533
YoY Gr.-1%-28.4%-48.6%108%-26.3%53.5%9.9%16.8%-34%-
BVPS (₹) 27.129.831.331.333.63537.539.743.244.344.3
Adj Net
Profit
1.81.91.30.71.411.61.82.11.41
Cash Flow from Ops. 1.821.212.4-0.72.42.62.25.1-
Debt/CF from Ops. 00000-0.70.20.82.50.8-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 0.4%2.1%0.7%-15.2%
Adj EPS -3.3%-0.9%-5.4%-34%
BVPS5.6%5.7%5.7%2.5%
Share Price 10.8% 16.6% 13.6% -41.2%

Key Financial Parameters

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
Return on
Equity %
15.814.39.64.89.66.79.81010.96.86.7
Op. Profit
Mgn %
19.418.918.716.59.312.113.71313.913.913
Net Profit
Mgn %
1011.38.55.58.37.78.68.49.17.17.1
Debt to
Equity
00000000.10.30.20.1
Working Cap
Days
12616920329619926823523419315575
Cash Conv.
Cycle
7910513322816417213515113110638

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Sales18.3416.3615.6012.2617.1613.5818.6720.8622.5019.07
Operating Expenses + 14.7813.3112.7510.2715.5611.9416.1818.1819.3916.45
Manufacturing Costs1.731.491.391.190.991.201.011.311.561.72
Material Costs8.797.576.794.6710.556.379.3910.9710.948.47
Employee Cost 2.432.813.0432.923.233.803.964.314.22
Other Costs 1.831.451.531.411.101.141.981.942.582.04
Operating Profit 3.563.052.851.991.601.642.492.683.112.62
Operating Profit Margin (%) 19.4%18.6%18.3%16.2%9.3%12.1%13.3%12.9%13.8%13.7%
Other Income + 0.320.420.290.330.860.300.330.430.660.09
Exceptional Items 000000.190000
Interest 0.050.070.070.100.140.140.150.100.030.10
Depreciation 0.760.910.981.190.650.570.560.560.590.69
Profit Before Tax 3.062.482.081.031.671.412.102.463.141.92
Tax 1.140.570.780.370.250.360.510.650.800.57
Profit After Tax 1.921.911.300.661.421.061.601.802.351.35
PAT Margin (%) 10.4%11.7%8.3%5.4%8.3%7.8%8.5%8.7%10.4%7.1%
Adjusted EPS (₹)4.24.22.91.53.12.33.54.05.23.0
Dividend Payout Ratio (%)29.60%26.20%38.50%51.60%32%51.60%42.70%44.10%38.70%50.70%

Valuation of Solitaire Machine - Standalone

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

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26

Equity and Liabilities

Shareholders Fund + 12.3113.5514.2314.2215.2815.9117.0218.0419.6120.11
Share Capital 4.544.544.544.544.544.544.544.544.544.54
Reserves 7.779.019.699.6810.7311.3712.4813.5015.0715.57
Debt +000000.470.532.035.564.14
Long Term Debt000000.4701.624.142.72
Short Term Debt0000000.530.421.421.42
Minority Interest0000000000
Trade Payables1.752.131.791.121.091.751.521.581.441.69
Others Liabilities 3.273.053.5653.851.862.536.622.622.83
Total Liabilities 17.3318.7319.5820.3520.212021.6028.2729.2328.77

Fixed Assets

Net Fixed Assets +7.156.475.936.496.716.416.246.486.2117.30
Gross Block7.928.148.5810.5010.5810.8510.9411.6111.8123.59
Accumulated Depreciation0.761.672.6543.874.444.705.135.606.29
CWIP 00.200000.041.725.7210.350
Investments 0.161.172.422.262.181.300.590.781.101.84
Inventories3.654.966.399.484.816.665.525.484.315.43
Trade Receivables3.122.722.290.563.021.61464.151.08
Cash Equivalents 2.772.811.951.023.150.510.680.892.182.78
Others Assets 0.480.410.600.540.353.472.832.930.940.33
Total Assets 17.3318.7319.5820.3520.212021.6028.2729.2328.77

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Cash Flow From Operating Activity + 1.842.031.150.992.37-0.712.402.562.235.11
PBT 2.872.502.071.021.631.412.102.463.141.92
Adjustment 0.590.790.881.08-0.010.360.690.240.190.85
Changes in Working Capital -0.29-0.59-1.2-0.551.33-2.140.150.54-0.443.02
Tax Paid -1.33-0.67-0.60-0.55-0.57-0.34-0.54-0.68-0.66-0.67
Cash Flow From Investing Activity + -0.72-1.28-1.38-0.53-2.390.39-1.62-3.25-4.69-2.08
Capex -0.89-0.23-0.25-1.47-0.08-0.31-2.51-4.29-4.57-1.46
Net Investments 0-1.01-1.250.87-2.390.950.741.010.75-0.76
Others 0.17-0.040.110.070.08-0.250.150.03-0.880.14
Cash Flow From Financing Activity + -0.63-0.71-0.62-0.62-0.340.02-0.590.782.71-2.37
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -0.0800000.47-0.501.622.52-1.42
Interest Paid -0.01-0.03-0.01-0.0100-0.07-0.04-0-0.08
Dividend Paid -0.55-0.68-0.62-0.62-0.34-0.45-0.55-0.69-0.81-0.87
Others 0000000.53-0.1210
Net Cash Flow 0.490.04-0.86-0.16-0.36-0.300.190.080.240.66

Financial Ratio

PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Ratios
ROE (%)16.514.779.344.649.616.779.6910.2912.466.77
ROCE (%)26.7219.7915.517.9312.279.7913.3213.5814.048.19
Asset Turnover Ratio1.170.920.810.610.850.680.90.840.780.66
PAT to CFO Conversion(x)0.961.060.881.51.67-0.671.51.420.953.79
Working Capital Days
Receivable Days48.4064.4058.6042.5038.1062.2054.9087.5082.3050.10
Inventory Days66.1095.10132.80236.30152154.1011996.2079.4093.20
Payable Days59.4093.50105.30114.1038.3081.3063.6051.5050.3067.50

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Solitaire Machine Tools Ltd FAQs

The current trading price of Solitaire Machine on 02-Jul-2026 16:59 is ₹86.66.

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 01-Jul-2026 the market cap of Solitaire Machine stood at ₹39.36 Cr

The latest P/E ratio of Solitaire Machine as of 01-Jul-2026 is 29.26.

The latest P/B ratio of Solitaire Machine as of 01-Jul-2026 is 1.96.

The 52-week high of Solitaire Machine is ₹166.8 and the 52-week low is ₹72.20.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Solitaire Machine is ₹19.07 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Solitaire Machine Tools Ltd is a average quality company.

The key valuation ratios of Solitaire Machine Tools Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

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

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.

You have 4 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: