Price
Financials
Standalone, Rs crore| Dec 2016 | Mar 2017 | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Jun 2019 | Sep 2019 | Dec 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest & fee income | 9.12 | 16.54 | 7.68 | 1.67 | 4.20 | 0.15 | 0.00 | 0.05 | 0.09 | 0.00 | 0.00 | 0.00 |
| Interest paid | 0.48 | 0.57 | 0.47 | 0.42 | 0.46 | 0.43 | 0.54 | 0.56 | 0.59 | 0.06 | 0.00 | 0.00 |
| Operating costs & provisions | 8.54 | 15.34 | 7.10 | 1.17 | 3.67 | -0.41 | 0.10 | 0.11 | 0.11 | 0.13 | 0.13 | 0.13 |
| Core operating profit | 0.10 | 0.63 | 0.11 | 0.08 | 0.07 | 0.13 | -0.64 | -0.62 | -0.61 | -0.19 | -0.13 | -0.13 |
| Core operating margin % | 1.10% | 3.81% | 1.43% | 4.79% | 1.67% | 86.67% | -1,240.00% | -677.78% | ||||
| Depreciation & amortisation | 0.04 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 |
| Non-operating income | 0.01 | 0.05 | 0.01 | 0.01 | 0.01 | 0.03 | 0.03 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Pre-tax profit | 0.07 | 0.62 | 0.07 | 0.04 | 0.03 | 0.12 | -0.67 | -0.63 | -0.62 | -0.20 | -0.14 | -0.14 |
| Effective tax rate % | 28.57% | 46.77% | 42.86% | -150.00% | -33.33% | 75.00% | 0.00% | 0.00% | 45.16% | 0.00% | 0.00% | 0.00% |
| Profit after tax | 0.04 | 0.33 | 0.04 | 0.10 | 0.03 | 0.02 | -0.67 | -0.63 | -0.91 | -0.20 | -0.14 | -0.14 |
| Earnings per share (Rs) | 0.15 | 1.20 | 0.15 | 0.36 | 0.11 | 0.07 | -2.44 | -2.29 | -3.31 | -0.73 | -0.51 | -0.51 |
| Gross bad loans % | ||||||||||||
| Net bad loans % |
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Interest & fee income | 0.00 | 0.00 | 0.00 | 5.79 | 1.96 | 24.33 | 24.22 | 34.99 | 13.75 | 4.42 |
| Interest paid | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.99 | 1.60 | 1.89 | 1.78 | 1.22 |
| Operating costs & provisions | 0.01 | 0.01 | 0.01 | 5.79 | 1.79 | 22.69 | 21.91 | 32.24 | 11.55 | 10.83 |
| Core operating profit | -0.01 | -0.01 | -0.01 | 0.00 | 0.14 | 0.65 | 0.71 | 0.86 | 0.42 | -7.63 |
| Core operating margin % | 0.00% | 7.14% | 2.67% | 2.93% | 2.46% | 3.05% | -172.62% | |||
| Depreciation & amortisation | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.16 | 0.18 | 0.24 | 0.24 | 0.24 |
| Non-operating income | 0.03 | 0.00 | 0.00 | 0.00 | -3.30 | 0.04 | 0.07 | 0.12 | 0.07 | 0.19 |
| Pre-tax profit | 0.02 | -0.01 | -0.01 | 0.00 | -3.19 | 0.53 | 0.60 | 0.74 | 0.25 | -7.68 |
| Effective tax rate % | 50.00% | 0.00% | 0.00% | 1.25% | 33.96% | 111.67% | 45.95% | 20.00% | 2.08% | |
| Profit after tax | 0.01 | -0.01 | -0.01 | 0.00 | -3.23 | 0.34 | -0.08 | 0.41 | 0.20 | -7.83 |
| Earnings per share (Rs) | 0.04 | -0.04 | -0.04 | 0.00 | -11.75 | 1.24 | -0.29 | 1.49 | 0.73 | -28.47 |
| Paid out as dividend % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Revenue CAGR | % | 18% | -43% | -68% | ||
| Profit CAGR | % | % | % | -4015% | ||
| Share price CAGR | 10% | 5% | 40% | -17% | ||
| Average return on equity | -24% | -52% | -90% | -3559% |
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Sep 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net block (property, plant) | 0.00 | 0.00 | 0.00 | 0.00 | 5.71 | 6.43 | 6.34 | 6.13 | 5.88 | 5.64 | 5.52 |
| Capital work in progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.25 | 0.27 | 0.40 | 0.40 | 0.40 | 0.40 |
| Current & other assets | 3.48 | 3.39 | 3.39 | 5.37 | 0.27 | 10.57 | 12.59 | 21.00 | 17.24 | 11.46 | 11.52 |
| Total assets | 3.48 | 3.39 | 3.39 | 5.37 | 6.04 | 17.25 | 19.20 | 27.53 | 23.52 | 17.50 | 17.44 |
| Share capital | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 | 2.75 |
| Reserves & surplus | 0.53 | 0.52 | 0.52 | 0.52 | -2.70 | 0.92 | 0.84 | 1.17 | 1.39 | -6.45 | -6.79 |
| Total debt | 0.06 | 0.00 | 0.00 | 0.15 | 0.95 | 9.66 | 9.39 | 9.25 | 8.93 | 7.34 | 12.08 |
| Other liabilities & provisions | 0.14 | 0.12 | 0.12 | 1.95 | 5.04 | 3.92 | 6.22 | 14.36 | 10.45 | 13.86 | 9.40 |
| Equity + liabilities | 3.48 | 3.39 | 3.39 | 5.37 | 6.04 | 17.25 | 19.20 | 27.53 | 23.52 | 17.50 | 17.44 |
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.00 | 0.00 | -5.10 | 0.83 | 2.98 | 0.32 | -0.67 | |||
| Investing cash flow | 0.00 | 0.00 | -2.37 | -0.10 | -0.02 | 0.12 | 0.31 | |||
| Free cash flow (after capex) | 0.00 | 0.00 | -10.48 | 0.74 | 2.87 | 0.33 | -0.67 | |||
| Financing cash flow | 0.00 | 0.00 | 7.70 | -0.84 | -2.93 | -0.14 | -0.09 | |||
| Net change in cash | 0.00 | 0.00 | 0.24 | -0.11 | 0.03 | 0.30 | -0.45 | |||
| Cash conversion (OCF / EBITDA) % | 0% | -304% | 42% | 120% | 39% | 10% |
| Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on equity % | 0.30% | -0.31% | -0.31% | 0.00% | 4.22% | 18.28% | -2.20% | 10.92% | 4.96% | -3,559.09% |
| Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoter group % | 15.08% | 15.08% | 15.08% | 15.08% | 15.08% | 14.45% | 14.45% | 14.45% | 14.45% | 14.45% | 14.45% | 14.45% |
| Retail & others % | 84.92% | 84.92% | 84.92% | 84.92% | 84.92% | 85.55% | 85.55% | 85.55% | 85.55% | 85.55% | 85.55% | 85.55% |
| Shareholder count | 372 | 372 | 373 | 372 | 380 | 384 | 387 | 387 | 404 | 409 | 422 | 430 |
Fundamentals
Market value₹ 1.55 Cr.
Last price₹ 5.65
Book value / share₹ -14.7
Return on capital-77.3 %
Return on equity-3,559 %
Dividend yield0.00 %
Face value₹ 10.0
Revenue CAGR (TTM)-68%
Profit CAGR (TTM)-4015%
Standalone figures.
Valuation
Market capRs 2 Cr
Enterprise valueRs 9 Cr
Price to book-0.44x
Price to sales0.37x
EV / EBITDA24.78x
EV / EBIT74.34x
EV / sales2.02x
Earnings yield-85.24%
P/E, 3-year average4.16x
P/B, 3-year average0.10x
P/E, 5-year average4.39x
P/B, 5-year average0.19x
Profitability
Operating margin (excl. other income)-145.02%
Operating margin (incl. other income)-140.72%
EBITDA margin8.14%
Pre-tax margin-24.89%
Net profit margin-31.45%
ROE-3559.09%
ROCE-77.32%
ROA-38.18%
ROE, 3-year average-1181.07%
ROCE, 3-year average-13.91%
ROA, 3-year average-11.88%
ROE, 5-year average-705.43%
ROCE, 5-year average-0.76%
ROA, 5-year average-6.63%
ROIC (approx.)3.41%
Tax rate-2.08%
Other income / net worth-5.14%
Growth
Sales growth (latest year)-67.85%
Profit growth (latest year)-4015.00%
Sales CAGR, 3 years-43.28%
Sales CAGR, 5 years17.66%
Per share
EPS (TTM)Rs -5.05
EPS (latest year)Rs -28.47
EPS (latest quarter)Rs -0.51
EPS, 3-year averageRs -8.75
EPS, 5-year averageRs -5.06
Book value per shareRs -13.45
Sales per shareRs 16.07
Cash flow per shareRs -2.44
Efficiency
Asset turnover0.25x
Fixed asset turnover0.78x
Debtor days845 days
Debtors turnover0.43x
Leverage
Total debtRs 7 Cr
Cash and bankRs 0 Cr
Net debtRs 7 Cr
Debt to equity-1.98x
Net debt / EBITDA20.25x
Interest coverage0.10x
Owners' fund to total sources-21.14%
Debt to assets41.94%
Cash flow
Operating cash flow (latest year)Rs -1 Cr
Investing cash flow (latest year)Rs 0 Cr
Financing cash flow (latest year)Rs -0 Cr
Net change in cash (latest year)Rs -0 Cr
Statement figures
Net sales (TTM)Rs 4 Cr
Net sales (latest year)Rs 4 Cr
Operating profit excl. other income (latest year)Rs -6 Cr
Operating profit (latest quarter)Rs -0 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs 0 Cr
PBDT (TTM)Rs -1 Cr
Profit before tax (TTM)Rs -1 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs -1 Cr
Net profit (latest year)Rs -8 Cr
Net profit (latest quarter)Rs -0 Cr
Depreciation (TTM)Rs 0 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 1 Cr
Cost of goods sold (latest year)Rs 4 Cr
Total expenditure (latest year)Rs 11 Cr
Total income (latest year)Rs 5 Cr
Share capitalRs 3 Cr
ReservesRs -6 Cr
Shareholders' fundsRs -4 Cr
Total assetsRs 18 Cr
Net blockRs 6 Cr
InvestmentsRs 0 Cr
ReceivablesRs 10 Cr
Other liabilitiesRs 14 Cr
Shares outstanding (crore)0.28
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
| Period | 512197 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +5.9% | -2.8% | +8.7 pts |
| 1 month | -2.8% | -6.8% | +4.0 pts |
| 3 months | +7.4% | -7.6% | +15.0 pts |
| 3 years | +190.7% | +14.2% | +176.5 pts |
| 5 years | +35.4% | +27.9% | +7.5 pts |
Red flags
F-score 2 of 8| serious | Negative equity Shareholders' equity is negative |
| explain | Receivables outrunning sales Receivables grew -18% vs sales -68% in 2019 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Dec 2019Revenue ₹0 Cr -100.0% vs Sep 2018.
Net loss ₹0 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Bajaj Finance Ltd | 606,283 | 29.6 | 10.9 % |
| Shriram Finance Ltd | 228,598 | 20.2 | 11.5 % |
| Tata Capital Ltd | 140,654 | 25.9 | 8.58 % |
| Cholamandalam Investment & Finance Company Ltd | 139,031 | 24.2 | 9.71 % |
| Muthoot Finance Ltd | 109,874 | 9.66 | 15.8 % |
| L&T Finance Ltd | 67,935 | 21.2 | 8.40 % |
| SBI Cards & Payment Services Ltd | 55,290 | 24.3 | 10.1 % |
| HDB Financial Services Ltd | 52,415 | 19.0 | 9.09 % |
| Sundaram Finance Ltd | 48,161 | 21.2 | 9.44 % |
| Authum Investment & Infrastructure Ltd | 46,011 | 22.0 | 13.6 % |
| Mahindra & Mahindra Financial Services Ltd | 45,035 | 13.5 | 8.72 % |
| Poonawalla Fincorp Ltd | 39,011 | 49.6 | 7.51 % |
| Manappuram Finance Ltd | 29,725 | 20.5 | 8.25 % |
| IIFL Finance Ltd | 25,929 | 12.3 | 10.9 % |
| Capri Global Capital Ltd | 23,756 | 21.1 | 11.7 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Silveroak Commercial Ltd?
Silveroak Commercial Ltd (512197) has a market capitalisation of Rs 1.55 Cr. at the 2026-10-01 close.
What were Silveroak Commercial Ltd's latest quarterly results?
In the Dec 2019 quarter, Silveroak Commercial Ltd revenue was Rs 0 Cr (-100.0% vs Sep 2018) with a net loss of Rs 0 Cr.