| Key Financial Ratios of Silver Oak (India) (in Rs. Cr.) |
Mar 20 |
Mar 19 |
Mar 18 |
Mar 17 |
Mar 16 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
-9.23 |
-5.15 |
-1.34 |
-3.49 |
-2.21 |
|
| Diluted EPS (Rs.) |
-9.23 |
-5.15 |
-1.34 |
-3.49 |
-2.21 |
|
| Cash EPS (Rs.) |
-9.06 |
-4.91 |
-1.10 |
-3.22 |
-1.89 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
-7.54 |
1.69 |
6.84 |
8.18 |
11.67 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
-7.54 |
1.69 |
6.84 |
8.18 |
11.67 |
|
| Dividend / Share(Rs.) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Revenue from Operations/Share (Rs.) |
0.06 |
1.18 |
1.93 |
0.44 |
0.01 |
|
| PBDIT/Share (Rs.) |
-1.96 |
-3.79 |
-1.31 |
-3.44 |
-1.59 |
|
| PBIT/Share (Rs.) |
-2.14 |
-4.02 |
-1.54 |
-3.71 |
-1.91 |
|
| PBT/Share (Rs.) |
-9.23 |
-5.15 |
-2.62 |
-4.19 |
-2.30 |
|
| Net Profit/Share (Rs.) |
-9.23 |
-5.15 |
-1.34 |
-3.49 |
-2.21 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
-3,475.64 |
-322.29 |
-67.54 |
-777.55 |
-10,986.58 |
|
| PBIT Margin (%) |
-3,787.17 |
-342.10 |
-79.71 |
-838.00 |
-13,202.39 |
|
| PBT Margin (%) |
-16,358.11 |
-437.85 |
-135.72 |
-946.38 |
-15,876.17 |
|
| Net Profit Margin (%) |
-16,358.11 |
-437.85 |
-69.27 |
-788.54 |
-15,261.69 |
|
| Return on Networth / Equity (%) |
0.00 |
-304.30 |
-19.58 |
-42.70 |
-18.94 |
|
| Return on Capital Employed (%) |
28.34 |
-237.75 |
-22.53 |
-44.39 |
-18.22 |
|
| Return on Assets (%) |
-68.35 |
-25.97 |
-5.59 |
-15.66 |
-12.69 |
|
| Total Debt/Equity (X) |
-2.50 |
7.87 |
1.73 |
1.33 |
0.24 |
|
| Asset Turnover Ratio (%) |
0.41 |
5.93 |
8.07 |
1.98 |
0.08 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
0.14 |
0.44 |
0.66 |
0.73 |
2.50 |
|
| Quick Ratio (X) |
0.04 |
0.05 |
0.11 |
0.16 |
0.66 |
|
| Inventory Turnover Ratio (X) |
0.03 |
0.17 |
0.21 |
0.06 |
0.00 |
|
| Dividend Payout Ratio (NP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Dividend Payout Ratio (CP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Cash Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
12.27 |
8.67 |
9.02 |
8.37 |
6.52 |
|
| EV/Net Operating Revenue (X) |
573.64 |
19.46 |
12.30 |
49.89 |
1,188.46 |
|
| EV/EBITDA (X) |
-16.50 |
-6.04 |
-18.21 |
-6.42 |
-10.82 |
|
| MarketCap/Net Operating Revenue (X) |
248.97 |
8.53 |
6.36 |
26.62 |
1,035.57 |
|
| Retention Ratios (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Price/BV (X) |
-1.86 |
5.93 |
1.80 |
1.44 |
1.29 |
|
| Price/Net Operating Revenue |
250.89 |
8.54 |
6.36 |
26.67 |
1,071.43 |
|
| Earnings Yield |
-0.66 |
-0.51 |
-0.11 |
-0.30 |
-0.15 |
|
Source : Dion Global Solutions Limited
