Silver Oak (India) Ltd (531635) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

Silver Oak (India) Share Price

92.53 1.19 1.30%
as on 05-Dec'25 16:59

Silver Oak (India) Ltd (531635) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

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

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

Based on:

M-Cap below 100cr DeciZen not available

Silver Oak (India) stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
35.1 Cr.
52-wk low:
60
52-wk high:
401

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


Login to view analysis.

10 Year X-Ray of Silver Oak (India): 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.
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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -12.4%-21.9%-8.2%-23.9%-58.8%28.9%-19.4%-22.6%-44.1%-61.7%-
Value Creation
Index
-1.9-2.6-1.6-2.7NANANANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 00.20.70.50000000
Sales YoY Gr.-1,600%329.4%-38.4%-97.8%-100%NANANANA-
Adj EPS -2.2-3.5-1.3-5.2-5.8-3.4-2.8-3.3-4.1-3.5-3.4
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 11.78.26.81.7-7.5-7.3-10.5-13.7-17.8-21.3-23.3
Adj Net
Profit
-0.8-1.3-0.5-2-2.2-1.3-1.1-1.3-1.6-1.3-1
Cash Flow from Ops. -0.1-0.80-0.2-1.5-1.1-0.5-0.20.3-0.2-
Debt/CF from Ops. -11-5.4636-30.7-4.7-6.1-13.9-33.929.9-45.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%NANA
Adj EPS NANANANA
BVPS-206.9%NANANA
Share Price 19.1% 48.7% 31.8% -68.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-17.3-35.2-17.8-120.7197.845.331.627.526.217.915.1
Op. Profit
Mgn %
-11229.5-836.8-86.6-325.3-5270.900000NAN
Net Profit
Mgn %
-15261.7-788.6-69.3-438.1-1529600000-INF
Debt to
Equity
0.21.31.77.9-2.5-2.4-1.7-1.5-1.2-1.1-
Working Cap
Days
3,65,91310,8622,4493,54161,571000000
Cash Conv.
Cycle
2,78,6777,3831,3611,84044,306000000

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Silver Oak (India) Ltd.

Standalone Consolidated
TTM EPS (₹) -3.4 -2.9
TTM Sales (₹ Cr.) 0 1.2
BVPS (₹.) -23.3 15.1
Reserves (₹ Cr.) -13 2
P/BV -3.98 6.14
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 60.04 / 400.95
All Time Low / High (₹) 3.00 / 400.95
Market Cap (₹ Cr.) 35.1
Equity (₹ Cr.) 3.8
Face Value (₹) 10
Industry PE 63.4

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 (%)

Valuation of Silver Oak (India) - 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 Silver Oak (India)

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
Sales0.010.170.730.450.0100000
Operating Expenses 0.621.571.371.890.770.720.780.600.760.64
Manufacturing Costs0.050.410.540.160.090.090.060.060.060.06
Material Costs00.660.110.890.0100000
Employee Cost 0.150.040.200.290.280.290.320.370.380.40
Other Costs 0.420.460.520.560.390.340.400.180.320.17
Operating Profit -0.62-1.40-0.63-1.45-0.76-0.72-0.78-0.60-0.76-0.64
Operating Profit Margin (%) -11,229.5%-836.0%-86.6%-325.0%-5,270.9%-----
Other Income 0.020.110.140.020.010.010.020.050.020.03
Interest 0.150.200.410.430.570.630.580.660.730.65
Depreciation 0.120.100.090.090.070.070.070.060.100.07
Exceptional Items 0000-2.121.950.190.0600
Profit Before Tax -0.87-1.59-0.99-1.95-3.500.54-1.21-1.22-1.56-1.33
Tax -0.03-0.26-0.49000.440000
Profit After Tax -0.84-1.32-0.51-1.95-3.500.10-1.21-1.22-1.56-1.33
PAT Margin (%) -15,261.7%-788.0%-69.3%-437.0%-24,410.8%-----
Adjusted EPS (₹)-2.2-3.5-1.3-5.2-9.20.3-3.2-3.2-4.1-3.5
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 4.423.102.590.64-2.86-2.76-3.97-5.19-6.76-8.08
Share Capital 3.793.793.793.793.793.793.793.793.793.79
Reserves 0.63-0.69-1.20-3.15-6.65-6.55-7.76-8.98-10.55-11.87
Minority Interest0000000000
Debt1.044.124.485.047.156.586.637.558.208.83
Long Term Debt0.130.0700000000
Short Term Debt0.914.054.485.047.156.586.637.558.208.83
Trade Payables0.390.701.511.4500.0100.700.540.54
Others Liabilities 0.740.30-0.24-0.350.100.160.46-0.340.560.99
Total Liabilities 6.608.228.356.794.403.993.122.702.552.28

Fixed Assets

Gross Block2.582.602.662.502.502.932.622.622.892.89
Accumulated Depreciation1.391.491.581.581.651.721.491.551.651.93
Net Fixed Assets 1.191.111.070.920.851.211.131.071.250.96
CWIP 0000000000
Investments 02.102.102.102.100.600.600.600.600.60
Inventories3.6733.572.670.790.690.480.480.480.48
Trade Receivables0.270.080.110.040.030.010000
Cash Equivalents 0.210.220.130.170.210.990.140.190.160.19
Others Assets 1.261.711.370.900.420.480.770.360.060.05
Total Assets 6.608.228.356.794.403.993.122.702.552.28

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -0.09-0.770.01-0.16-1.52-1.09-0.48-0.220.27-0.19
PBT -0.87-1.59-0.99-1.95-3.500.54-1.21-1.22-1.56-1.33
Adjustment 0.250.270.490.510.62-1.300.630.710.800.70
Changes in Working Capital 0.520.550.511.281.360.120.10.291.040.43
Tax Paid 00000-0.440000
Cash Flow From Investing Activity 0.02-2.12-0.050.080.013.070.030.01-0.260.22
Capex 0-0.02-0.050.070-0.430.020-0.270.21
Net Investments 0-2.100003.500000
Others 0.020.010.010.010.010.010.010.010.010.01
Cash Flow From Financing Activity -0.052.90-0.050.141.54-1.20-0.530.26-0.06-0.01
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -0.07000000.050.920.650.64
Interest Paid -0.15-0.18-0.41-0.43-0.56-0.63-0.58-0.65-0.71-0.64
Dividend Paid 0000000000
Others 0.163.080.360.562.11-0.570000
Net Cash Flow -0.130.01-0.090.050.030.79-0.980.04-0.040.02

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-17.3-35.19-17.84-120.68N/AN/AN/AN/AN/AN/A
ROCE (%)-12.37-21.94-8.15-23.85N/AN/AN/AN/AN/AN/A
Asset Turnover Ratio00.020.090.06000000
PAT to CFO Conversion(x)N/AN/AN/AN/AN/A-10.9N/AN/AN/AN/A
Working Capital Days
Receivable Days0382465989100000
Inventory Days07,2491,6372,555000000
Payable Days03033,852612000000

Silver Oak (India) Ltd Stock News

Silver Oak (India) Ltd FAQs

The current trading price of Silver Oak (India) on 05-Dec-2025 16:59 is ₹92.53.
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 Silver Oak (India) stood at ₹35.07.
The latest P/E ratio of Silver Oak (India) as of 04-Dec-2025 is 0.00.
The latest P/B ratio of Silver Oak (India) as of 04-Dec-2025 is -3.98.
The 52-week high of Silver Oak (India) is ₹400.9 and the 52-week low is ₹60.04.
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.

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.

×