SORIL Infra Resources Ltd. - (Amalgamated) - Stock Valuation and Financial Performance

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

DeciZen - make an informed investing decision on SORIL Infra Resource

M-Cap below 100cr DeciZen not available

SORIL Infra Resources Ltd. - (Amalgamated) stock performance -

mw4me loader
P/E Ratio (CD):
33.02
Market Cap:
205.7 Cr.
52-wk low:
61
52-wk high:
67.1

Is an attractive stock to invest in?

1. Is a good quality company?

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

2. Is undervalued or overvalued?

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.

3. Is a good buy now?

No data found

10 Year X-Ray of SORIL Infra Resource:

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

Value Creation Index Colour Code Guide

Mar'08Mar'09Mar'10Mar'11Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
ROCE % 0%0%0%-51.4%38.2%12%7.9%4.1%2%4.7%-
Value Creation
Index
NANANANA1.7-0.1-0.4-0.7-0.9-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0003.2260197165151213168159
Sales YoY Gr.-NANANA7,996.6%-24.2%-16.4%-8.7%41.2%-20.9%-
Adj EPS 000-19.420.111.56.34.50.76.12
YoY Gr.-NANANANA-42.9%-45.6%-28.2%-84.6%788.4%-
BVPS (₹) 000-131.775.6-6.7-0.670.67480.385
Adj Net
Profit
000-38.855.531.717.314.12.219.36
Cash Flow from Ops. 000-39.434.814716.4-129-27116-
Debt/CF from Ops. 000-7.92.12.319-2.8-11.73-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA-8.3%0.7%-20.9%
Adj EPS NA-21.2%-0.6%788.4%
BVPSNA1.2%NA8.5%
Share Price 9.3% -26.5% -24% -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'08Mar'09Mar'10Mar'11Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21TTM
Return on
Equity %
00014.7-214.332.8-18912.40.97.72.4
Op. Profit
Mgn %
000-124.230.71714.814.414.420.23.3
Net Profit
Mgn %
000-1211.221.416.110.59.4111.53.9
Debt to
Equity
000-1.20.4-18.2-193.41.61.41.40.2
Working Cap
Days
00005268454176746771,006533
Cash Conv.
Cycle
0000-141-76291129791158

Recent Performance Summary

No data to display

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

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

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

Latest Financials - SORIL Infra Resources Ltd. - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 0.1 2
TTM Sales (₹ Cr.) 150 159
BVPS (₹.) 74.9 85
Reserves (₹ Cr.) 205 236
P/BV 0.87 0.77
PE 0.00 33.02
From the Market
52 Week Low / High (₹) 61.00 / 67.10
All Time Low / High (₹) 8.65 / 889.20
Market Cap (₹ Cr.) 206
Equity (₹ Cr.) 31.5
Face Value (₹) 10
Industry PE 32.8

Management X-Ray of SORIL Infra Resource:

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 SORIL Infra Resource

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
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
Interest 21.8511.066.6810.756.2713.5211.76
Depreciation 6.1614.1114.4714.9119.6525.1523.02
Exceptional Items 0000000
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%

Balance Sheet

(All Figures are in Crores.)
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
Minority Interest0000000
Debt309.2850.73315.46290.61333.81296.89329.63
Long Term Debt309.2850.7333.848.1145.1325.8967.97
Short Term Debt00281.62282.50288.68271261.66
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

Gross Block65.70220.33224.77222.35289.67310.34296.35
Accumulated Depreciation30.5065.5980.0778.7197.53120.33135.33
Net Fixed Assets35.20154.74144.70143.64192.14190.01161.02
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 Assets14.90693.61154.50144.90275.81341.77410.21
Total Assets 69.03887.57350.17346.36658.80623.99688.63

Cash Flow

(All Figures are in Crores.)
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 Days50245981154131165
Inventory Days553414101625
Payable Days3,35100422194100194

SORIL Infra Resources Ltd. - (Amalgamated) Stock News

SORIL Infra Resources Ltd. - (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing 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 17-Aug-2022 18:01 the market cap of SORIL Infra Resource stood at ₹205.7.
The latest P/E ratio of SORIL Infra Resource as of 17-Aug-2022 18:01 is 0.00.
The latest P/B ratio of SORIL Infra Resource as of 17-Aug-2022 18:01 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 ₹149.5 ( Cr.) .

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.
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.