MoneyWorks4Me

SORIL Infra Resources Ltd. - (Amalgamated) (SORILINFRA)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532679 NSE: SORILINFRA Engineering | Small Cap | SORIL Infra Resource Share Price

₹65.30 0.00 (0.00%)

As on 17-Aug'22 18:01

SORIL Infra Resources Ltd. - (Amalgamated) (SORILINFRA)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532679 NSE: SORILINFRA Engineering | Small Cap | SORIL Infra Resource Share Price

₹65.30 0.00 (0.00%)

As on 17-Aug'22 18:01

Key Metrics
Valuation Multiples
Market Cap
₹206 Cr.
Current Price
₹65.3
52-Week Low / High
₹61 / 67
TTM EPS
₹2
TTM Sales
₹159 Cr.
Book Value per Share
₹85
P/E Ratio
33.02
Industry PE
58.9
Price to Book (P/B)
0.77
Price to Sales (P/S)
1.29
EV/EBITDA
13.93
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
7.96%
Return on Capital Employed (ROCE)
6.07%
Return on Assets (ROA)
2.95%
Operating Profit Margin
20.2%
Net Profit Margin
11.51%
Gross Profit Margin
27.8%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-22.24%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
10.07%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
190.54%
Asset Quality
Promoter Holding
64.71%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹236 Cr.
Equity
₹31.5 Cr.
Face Value
₹10
All Time Low / High
₹8.65 / 889.20

SORIL Infra Resources . - (Amalgamated) stock performance

Key Ratios
mw4me loader

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.
SORIL Infra Resources Ltd. - (Amalgamated) has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation ⓘ

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
ROCE % ⓘ20%50.2%30.9%15.1%25.1%12.8%8.1%4.7%0.9%2.9%-
Value Creation
Index ⓘ
NANANANA0.8-0.1-0.4-0.7-0.9-0.8-

Growth Parameters ⓘ

Sales ⓘ5089.2118134260196165150173135150
Sales YoY Gr.-78.4%32%14%93.2%-24.6%-15.9%-8.6%15.3%-22.2%-
Adj EPS ⓘ616.416.48.620.211.66.54.8-2.42.30.1
YoY Gr.-174.1%0.2%-47.8%135.1%-42.6%-44.1%-25.4%-149.4%NA-
BVPS (₹) ⓘ24.435.850.855.875.6-6.6-0.271.369.772.274.9
Adj Net
Profit ⓘ
123838.123.755.631.917.815.2-7.57.20
Cash Flow from Ops. ⓘ7.460.339.2-29.73514715.8-193430.6-
Debt/CF from Ops. ⓘ00.20.5-322.319.9-18.99.711.2-

CAGR ⓘ

9 Years 5 Years 3 Years 1 Years
Sales ⓘ11.7%-12.3%-6.4%-22.2%
Adj EPS ⓘ-10.1%-35.3%-29.2%NA
BVPSⓘ12.8%-0.9%NA3.6%
Share Price -8.8% -9.8% - -

Key Financial Parameters ⓘ

Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
Return on
Equity % ⓘ
-13.153.935.716.830.233-210.713.1-3.33.10.1
Op. Profit
Mgn % ⓘ
4843.438.331.630.81714.915.54.88.71.2
Net Profit
Mgn % ⓘ
23.942.632.317.621.416.310.810.1-4.35.40.1
Debt to
Equity ⓘ
00.10.20.60.3-18.6-465.41.61.51.50
Working Cap
Days ⓘ
261189136220593853419503553890477
Cash Conv.
Cycle ⓘ
-209-126-17519-117-7929113126129-19

Valuation of SORIL Infra Resource - Consolidated

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!

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 (%)

Financials

PARTICULARSMar'11Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Sales3.21259.90197.10164.83150.54212.50168.13
Operating Expenses ⓘ + 43.75180.56163.68140.43129.16182134.56
Manufacturing Costs0.6537.5241.2142.5728.2100
Material Costs2.360.420.5414.1832.1083.7961.05
Employee Cost 1.0312.2516.0832.8134.8251.6033.66
Other Costs ⓘ 39.70130.36105.8550.8834.0346.6139.85
Operating Profit ⓘ -40.5479.3433.4224.4021.3830.5033.57
Operating Profit Margin (%) -1,264.4%30.5%17.0%14.8%14.2%14.4%20.0%
Other Income ⓘ + 4.59119.4118.5318.2518.5624.93
Exceptional Items ⓘ 0000000
Interest ⓘ 21.8511.066.6810.756.2713.5211.76
Depreciation ⓘ 6.1614.1114.4714.9119.6525.1523.02
Profit Before Tax ⓘ -63.9655.1731.6817.2613.7110.3923.72
Tax ⓘ 0000-0.243.734.37
Profit After Tax -63.9655.1731.6817.2613.956.6619.35
PAT Margin (%) -1,994.9%21.2%16.1%10.5%9.3%3.1%11.5%
Adjusted EPS (₹)-32.019.911.56.24.32.06.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%
PARTICULARSMar'11Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21

Equity and Liabilities

Shareholders Fund + -263.46211.63-18.55-1.62222.49233.21252.96
Share Capital ⓘ 2030.5727.6027.6031.5031.5031.50
Reserves ⓘ -283.46181.06-46.15-29.22190.99201.71221.46
Debt +309.2850.73315.46290.61333.81296.89329.63
Long Term Debt309.2850.7333.848.1145.1325.8967.97
Short Term Debt00281.62282.50288.68271261.66
Minority Interest0000000
Trade Payables21.6938.4715.8516.9117.3028.5536.41
Others Liabilities ⓘ 1.52586.7337.4140.4685.2065.3469.63
Total Liabilities ⓘ 69.03887.57350.17346.36658.80623.99688.63

Fixed Assets

Net Fixed Assets ⓘ +35.20154.74144.70143.64192.14190.01161.02
Gross Block65.70220.33224.77222.35289.67310.34296.35
Accumulated Depreciation30.5065.5980.0778.7197.53120.33135.33
CWIP ⓘ 0000000
Investments ⓘ 13.13006.0191.7400.74
Inventories4.860.540.822.54613.0910.25
Trade Receivables0.4434.3429.2644.2982.8269.3582.33
Cash Equivalents 0.504.3420.894.9810.299.7724.08
Others Assets ⓘ 14.90693.61154.50144.90275.81341.77410.21
Total Assets ⓘ 69.03887.57350.17346.36658.80623.99688.63
PARTICULARSMar'11Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Cash Flow From Operating Activity ⓘ + -39.3834.82147.1816.44-128.53-27116.05
PBT ⓘ -63.9655.1731.6817.2613.7110.3923.72
Adjustment ⓘ 25.8124.983.5910.0311.70-11.40-15.54
Changes in Working Capital ⓘ -0.76-30.56112.71-21.33-150.9-70.6977.34
Tax Paid ⓘ -0.48-14.77-0.8010.48-3.044.255.54
Cash Flow From Investing Activity ⓘ + -11.68-5.67-124.932.79-119.2683.37-126.78
Capex 0.90-5.56-4.47-14.67-67.29-8.680.17
Net Investments -13.13-0.280.42-6.25-87.0795.18-0.72
Others ⓘ 0.550.17-120.8823.7135.10-3.13-126.23
Cash Flow From Financing Activity ⓘ + 50.40-28.17-5.29-35.37250.60-57.3125.09
Net Proceeds from Shares ⓘ 0-0.2900210.2100
Net Proceeds from Borrowing ⓘ 00-7.80-27000
Interest Paid ⓘ -10-11.91-6.76-10.77-5.95-10.02-6.59
Dividend Paid ⓘ 0-0.3200000
Others ⓘ 60.40-15.649.272.4046.34-47.2931.68
Net Cash Flow ⓘ -0.660.9816.96-16.152.81-0.9414.36
PARTICULARSMar'11Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21
Ratios
ROE (%)N/A0N/AN/A12.632.927.96
ROCE (%)N/A40.02N/AN/A4.434.186.07
Asset Turnover Ratio0.050.540.320.470.30.330.26
PAT to CFO Conversion(x)N/A0.634.650.95-9.21-4.056
Working Capital Days
Receivable Days50.2024.4058.9081.40154.10130.70164.60
Inventory Days5533.801.303.7010.4016.4025.30
Payable Days3,351.3000421.80194.5099.90194.20

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

SORIL Infra Resources Ltd. - (Amalgamated) FAQs

The current trading price of SORIL Infra Resource on 17-Aug-2022 18:01 is ₹65.30.

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 16-Aug-2022 the market cap of SORIL Infra Resource stood at ₹205.7 Cr

The latest P/E ratio of SORIL Infra Resource as of 16-Aug-2022 is 0.00.

The latest P/B ratio of SORIL Infra Resource as of 16-Aug-2022 is 0.87.

The 52-week high of SORIL Infra Resource is ₹67.10 and the 52-week low is ₹61.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of SORIL Infra Resource is ₹150 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that SORIL Infra Resources Ltd. - (Amalgamated) is a below average quality company.

The key valuation ratios of SORIL Infra Resources Ltd. - (Amalgamated)'s currently when compared to its past seem to suggest it is in the Fair zone.

No data found

About SORIL Infra Resources Ltd. - (Amalgamated)

In 2005 Piramyd Retail Ltd, a part of Pirmal Group was incorporated, which through a business transfer agreement acquired lifestyle retail business of Piramyd Retail and Merchandising Pvt Ltd and food retail business of Crossroads Shoppertainment Pvt Ltd. In 2007 the company received an open offer from Indiabulls Wholesale Services Limited along with Indiabulls Real Estate Limited to acquire up to 40 32 750 fully paid-up equity shares representing 20% of post acquisition capital of Piramyd Retail Limited at a price of Rs.74.73 per fully paid-up shares through which Indiabulls Wholesale Services had acquired 63.92% stake in the company.Finally in 2008 the name of the company was changed to its present ‘Indiabulls Retail Services’.

The whole concept of shopping has changed in terms consumer buying behavior and leading in a revolution in shopping. Modern retail has entered India in the form of sprawling shopping centers, multi-storied lifestyle malls and huge complexes offer shopping, entertainment and food all under one large roof.

A retail business works on a network environment because the stores connect to one another as well as to supplier sites. This is because in the retail business quick response is the key to success. Retail is buzzing with lot of excitement and euphoria. The market is growing and government policies are becoming more favorable and emerging technologies are facilitating operations.

Indiabulls Retail Services is the retail arm of Indiabulls Group, a business conglomerate catering to the entire Indian consumption space. Indiabulls Retail operates multiple retail formats in both the value and lifestyle segments of the Indian consumer market.

The company has forayed into multiple formats, which include Indiabulls Megastores (in the process of being re-branded) -- a chain of lifestyle stores, “Happystore” -- a newly launched  hyper format offering great value for money on daily needs, apparels, home and appliances. The company already has operational stores at Pune, Nagpur & Faridabad (NCR) .The company plans to stretch its footprint across the nation with the addition of more such stores.

Indiabulls Megastores

Indiabulls Megastore has a number of products of international and local repute to meet the varied the shopping need customers. With so many choices today, shoppers are looking for retailers that stand out from the crowd. Indiabulls Megastores are aggressively driving to deliver a differentiated shopping experience with unique merchandise, fashion brands, interesting stores, excellent service and breakthrough marketing and special events.

They position their selves as a trendy, youthful and vibrant brand that offers customers a wide variety of merchandise at exceptional value for money. Their vision is to operate as a dynamic national brand while focusing on the customer offering in each store location.

Happystore

Happystore has a great selection of fresh, high-quality products at an everyday fair price, along with speedy transactions in a clean, safe, friendly shopping environment.  With great service and large selection of items, they make it easy and convenient when one is in a hurry. Happystore has the right products for at convenient locations, meeting the daily shopping needs as a convenience store. Their stores take pride in the quality, products and services they offer in their stores.

The stores offer a broad selection of the best brands. Their mission is to provide superior convenience and service to help make customers' lives easier.

Products offered by the company:

Indiabulls Megastores:

  • Accessories
  • Fragrances
  • Cosmetics
  • Footwear
  • Home furnishing
  • Decor products
  • Menswear
  • Women’s wear
  • Kid’s wear
  • Gifts.

Happystore:

  • Groceries
  • Daily need products.
You have 47 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now