| Key Financial Ratios of Silverton Spinners (in Rs. Cr.) |
Jun 08 |
Mar 07 |
Mar 06 |
Jun 05 |
Mar 04 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
0.27 |
0.44 |
1.78 |
18.40 |
-3.00 |
|
| Diluted EPS (Rs.) |
0.27 |
0.44 |
1.78 |
18.40 |
-3.00 |
|
| Cash EPS (Rs.) |
3.41 |
3.09 |
3.77 |
21.21 |
0.07 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
12.89 |
12.79 |
12.35 |
10.24 |
-8.16 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
12.89 |
12.79 |
12.35 |
10.24 |
-8.16 |
|
| Dividend / Share(Rs.) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Revenue from Operations/Share (Rs.) |
60.81 |
60.39 |
50.87 |
71.15 |
53.37 |
|
| PBDIT/Share (Rs.) |
7.65 |
6.14 |
6.12 |
9.93 |
4.18 |
|
| PBIT/Share (Rs.) |
4.50 |
3.49 |
4.16 |
7.16 |
1.16 |
|
| PBT/Share (Rs.) |
0.29 |
0.41 |
1.91 |
2.70 |
-3.44 |
|
| Net Profit/Share (Rs.) |
0.27 |
0.44 |
1.78 |
18.40 |
-3.00 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
12.57 |
10.16 |
12.03 |
13.95 |
7.83 |
|
| PBIT Margin (%) |
7.40 |
5.77 |
8.16 |
10.05 |
2.16 |
|
| PBT Margin (%) |
0.48 |
0.68 |
3.75 |
3.80 |
-6.44 |
|
| Net Profit Margin (%) |
0.44 |
0.72 |
3.50 |
25.86 |
-5.61 |
|
| Return on Networth / Equity (%) |
2.07 |
3.41 |
14.41 |
179.71 |
36.71 |
|
| Return on Capital Employed (%) |
0.40 |
0.77 |
2.91 |
29.36 |
-7.92 |
|
| Return on Assets (%) |
0.33 |
0.55 |
2.19 |
23.01 |
-4.96 |
|
| Total Debt/Equity (X) |
3.49 |
3.69 |
3.62 |
4.45 |
-5.80 |
|
| Asset Turnover Ratio (%) |
76.64 |
76.89 |
62.60 |
88.99 |
88.35 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
3.46 |
1.81 |
1.84 |
1.83 |
1.10 |
|
| Quick Ratio (X) |
2.03 |
0.89 |
0.99 |
0.84 |
0.59 |
|
| Inventory Turnover Ratio (X) |
3.09 |
2.98 |
2.98 |
4.16 |
4.62 |
|
| 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 (%) |
100.00 |
100.00 |
100.00 |
100.00 |
0.00 |
|
| Cash Earnings Retention Ratio (%) |
100.00 |
100.00 |
100.00 |
100.00 |
0.00 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
133.02 |
140.58 |
142.68 |
150.76 |
105.21 |
|
| EV/Net Operating Revenue (X) |
0.89 |
1.01 |
1.21 |
0.96 |
0.89 |
|
| EV/EBITDA (X) |
7.05 |
9.89 |
10.07 |
6.89 |
11.41 |
|
| MarketCap/Net Operating Revenue (X) |
0.05 |
0.10 |
0.19 |
0.21 |
0.02 |
|
| Retention Ratios (%) |
100.00 |
100.00 |
100.00 |
100.00 |
0.00 |
|
| Price/BV (X) |
0.25 |
0.47 |
0.79 |
1.47 |
-0.13 |
|
| Price/Net Operating Revenue |
0.05 |
0.10 |
0.19 |
0.21 |
0.02 |
|
| Earnings Yield |
0.08 |
0.07 |
0.18 |
1.22 |
-2.75 |
|
Source : Dion Global Solutions Limited
