Price
Financials
Consolidated, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 1.20 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Expenses | 0.37 | 0.37 | 0.34 | 0.38 | 0.27 | 1.34 | 0.38 | 0.29 | 0.15 | 0.51 | 0.21 | 0.14 |
| Operating Profit | -0.37 | -0.37 | -0.33 | -0.38 | -0.27 | -0.14 | -0.38 | -0.29 | -0.15 | -0.51 | -0.21 | -0.14 |
| OPM % | -3,300.00% | -11.67% | ||||||||||
| Other Income | 0.03 | 0.11 | 1.51 | 0.18 | 0.18 | 0.45 | 0.19 | 0.21 | 0.25 | 0.50 | 0.23 | 0.23 |
| Interest | 0.18 | 0.18 | 0.22 | 0.19 | 0.19 | 0.21 | 0.08 | 0.20 | 0.21 | 0.42 | 0.21 | 0.22 |
| Depreciation | 0.05 | 0.05 | 0.08 | 0.04 | 0.01 | 0.06 | 0.02 | 0.03 | 0.02 | 0.06 | 0.02 | 0.02 |
| Profit before tax | -0.57 | -0.49 | 0.88 | -0.43 | -0.29 | 0.04 | -0.29 | -0.31 | -0.13 | -0.49 | -0.21 | -0.15 |
| Tax % | 0.00% | 0.00% | 11.36% | 0.00% | 0.00% | 250.00% | -3.45% | 9.68% | 0.00% | 0.00% | 14.29% | 26.67% |
| Net Profit | -0.57 | -0.48 | 0.79 | -0.43 | -0.29 | -0.06 | -0.28 | -0.31 | -0.13 | -0.55 | -0.74 | -0.15 |
| EPS in Rs | -1.27 | -1.13 | 0.69 | -1.08 | -0.90 | -0.47 | -0.74 | -0.95 | -0.58 | -1.45 | -1.53 | -0.58 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 21.71 | 26.12 | 6.06 | 0.02 | 1.51 | 0.01 | 0.02 | 0.01 | 1.20 | 0.00 | 0.00 |
| Expenses | 21.14 | 37.98 | 7.20 | 1.94 | 3.03 | 1.62 | 1.70 | 1.48 | 2.38 | 0.87 | 1.01 |
| Operating Profit | 0.57 | -11.86 | -1.14 | -1.92 | -1.52 | -1.61 | -1.68 | -1.47 | -1.18 | -0.87 | -1.01 |
| OPM % | 2.63% | -45.41% | -18.81% | -9,600.00% | -100.66% | -16,100.00% | -8,400.00% | -14,700.00% | -98.33% | ||
| Other Income | 7.15 | 5.10 | -0.50 | -1.02 | 3.34 | 1.32 | 1.29 | 1.63 | 0.99 | 0.89 | 1.21 |
| Interest | 0.72 | 0.51 | 0.44 | 0.60 | 0.65 | 0.59 | 0.68 | 0.75 | 0.66 | 0.84 | 1.06 |
| Depreciation | 0.11 | 0.14 | 0.11 | 0.17 | 0.19 | 0.19 | 0.19 | 0.22 | 0.13 | 0.10 | 0.12 |
| Profit before tax | 6.89 | -7.41 | -2.19 | -3.71 | 0.98 | -1.07 | -1.26 | -0.81 | -0.98 | -0.92 | -0.98 |
| Tax % | 56.89% | -20.51% | 6.85% | 0.81% | 48.98% | 2.80% | 0.00% | 12.35% | 9.18% | 15.22% | |
| Net Profit | 1.71 | -5.90 | -2.33 | -3.75 | 0.50 | -1.10 | -1.12 | -0.88 | -1.06 | -1.47 | -1.57 |
| EPS in Rs | 4.51 | -9.87 | -5.75 | -9.63 | 0.90 | -3.01 | -3.06 | -3.03 | -3.09 | -3.88 | -4.14 |
| Dividend Payout % | 0.00% | 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 | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | % | % | -100% | ||
| Compounded Profit Growth | % | % | -7% | -35% | ||
| Stock Price CAGR | 19% | 13% | 1% | -6% | ||
| Return on Equity | -9% | -16% | -19% | -26% |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 | 3.79 |
| Reserves | 17.69 | 13.70 | 11.51 | 7.87 | 6.25 | 5.11 | 4.81 | 3.66 | 2.50 | 1.03 |
| Borrowings | 10.62 | 7.09 | 7.61 | 9.68 | 9.19 | 6.65 | 7.77 | 8.44 | 8.95 | 9.52 |
| Other Liabilities | 205.21 | 207.69 | 210.65 | 209.70 | 12.14 | 12.36 | 12.99 | 13.31 | 13.88 | 14.65 |
| Total Liabilities | 237.31 | 232.27 | 233.56 | 231.04 | 31.37 | 27.91 | 29.36 | 29.20 | 29.12 | 28.99 |
| Fixed Assets | 1.15 | 1.41 | 1.07 | 1.20 | 1.44 | 1.24 | 1.36 | 1.29 | 1.10 | 1.00 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 11.86 | 8.45 | 9.05 | 8.45 | 8.45 | 10.03 | 10.06 | 10.07 | 9.66 |
| Other Assets | 236.16 | 219.00 | 224.04 | 220.79 | 21.48 | 18.22 | 17.97 | 17.85 | 17.95 | 18.33 |
| Total Assets | 237.31 | 232.27 | 233.56 | 231.04 | 31.37 | 27.91 | 29.36 | 29.20 | 29.12 | 28.99 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 3.15 | 4.25 | 0.47 | -3.21 | 2.64 | -2.03 | -1.36 | 1.46 | -0.96 | |
| Cash from Investing Activity | -5.78 | -3.78 | -3.99 | 5.55 | 0.99 | 1.03 | 1.60 | -0.60 | -0.23 | |
| Cash from Financing Activity | -3.94 | 0.09 | 1.48 | -1.25 | -3.04 | 0.24 | -0.06 | -0.01 | -0.20 | |
| Net Cash Flow | -6.57 | 0.56 | -2.05 | 1.09 | 0.58 | -0.76 | 0.19 | 0.85 | -1.38 | |
| Free Cash Flow | 2.75 | 4.52 | 0.17 | -3.64 | 2.66 | -2.33 | -1.51 | 1.51 | -0.96 | |
| CFO/OP | -46% | -384% | -26% | 182% | -171% | 123% | 93% | -136% | 99% |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 52.96 | 37.73 | 110.83 | 24,637.50 | 203.05 | 30,295.00 | 14,417.50 | 38,325.00 | 36.50 | |
| Inventory Days | 6,716.40 | 83,290.51 | 7,260,945.00 | 141.29 | ||||||
| Days Payable | 131.49 | 912.50 | 25,915.00 | 164.84 | ||||||
| Cash Conversion Cycle | 6,637.86 | 37.73 | 82,488.84 | 7,259,667.50 | 203.05 | 30,295.00 | 14,417.50 | 38,325.00 | 12.95 | |
| Working Capital Days | 3,073.16 | 2,828.05 | 12,426.86 | 3,750,922.50 | 452.02 | 17,155.00 | -36,135.00 | -730.00 | 203.79 | |
| ROCE % | -17.30% | -0.52% | -3.20% | -1.10% | -2.55% | -2.54% | -0.23% | -1.26% | -0.32% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% | 64.71% |
| Public | 35.29% | 35.29% | 35.29% | 35.29% | 35.29% | 35.29% | 35.29% | 35.29% | 35.29% | 35.30% | 35.29% | 35.29% |
| No. of Shareholders | 1,029 | 1,117 | 1,205 | 1,318 | 1,553 | 1,598 | 2,649 | 2,811 | 3,346 | 4,027 | 4,160 | 4,185 |
Fundamentals
Market Cap₹ 27.7 Cr.
Current Price₹ 73.0
Book Value₹ 12.7
ROCE-0.32 %
ROE-26.4 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)-100%
Compounded Profit Growth (TTM)-35%
Consolidated figures.
Valuation
Market capRs 29 Cr
Enterprise valueRs 37 Cr
Price to book5.98x
EV / EBITDA182.70x
EV / EBIT456.76x
Earnings yield-5.45%
P/B, 3-year average6.72x
P/B, 5-year average4.22x
Profitability
ROE-26.46%
ROCE-0.54%
ROA-5.06%
ROE, 3-year average-19.27%
ROCE, 3-year average-0.99%
ROA, 3-year average-4.33%
ROE, 5-year average-16.62%
ROCE, 5-year average-1.87%
ROA, 5-year average-4.18%
ROIC (approx.)0.73%
Tax rate-15.22%
Other income / net worth18.46%
Per share
EPS (TTM)Rs -4.14
EPS (latest quarter)Rs -0.58
EPS, 3-year averageRs -3.06
EPS, 5-year averageRs -3.05
Book value per shareRs 12.72
Cash flow per shareRs -2.53
Free cash flow per shareRs -2.53
Efficiency
Inventory turnover0.00x
Creditor days165 days
Cash conversion cycle13 days
Working capital days204 days
Leverage
Total debtRs 10 Cr
Cash and bankRs 2 Cr
Net debtRs 8 Cr
Debt to equity1.98x
Net debt / EBITDA38.70x
Interest coverage0.08x
Owners' fund to total sources16.63%
Debt to assets32.84%
Cash flow
Cash from Operating Activity (latest year)Rs -1 Cr
Cash from Investing Activity (latest year)Rs -0 Cr
Cash from Financing Activity (latest year)Rs -0 Cr
Net Cash Flow (latest year)Rs -1 Cr
Free cash flow (latest year)Rs -1 Cr
FCFE (approx.: FCF + change in debt)Rs -0 Cr
Statement figures
Operating profit (latest quarter)Rs -0 Cr
Other income (TTM)Rs 1 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 -2 Cr
Net profit (latest year)Rs -1 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 0 Cr
Total income (latest year)Rs 1 Cr
Share capitalRs 4 Cr
ReservesRs 1 Cr
Shareholders' fundsRs 5 Cr
Total assetsRs 29 Cr
Net blockRs 1 Cr
InvestmentsRs 10 Cr
ReceivablesRs 0 Cr
InventoryRs 0 Cr
Other liabilitiesRs 15 Cr
Shares outstanding (crore)0.38
Ownership
Promoter holding64.71% (+0.00 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/B 5.98 is at the 84th percentile (median 1.56).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 531635 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +4.0% | -2.8% | +6.7 pts |
| 1 month | +7.0% | -6.8% | +13.8 pts |
| 3 months | -1.3% | -7.6% | +6.3 pts |
| 3 years | +6.7% | +14.2% | -7.5 pts |
| 5 years | +83.6% | +27.9% | +55.7 pts |
Red flags
F-score 2 of 6| look | Repeated losses Net loss in each of the last two years |
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
Jun 2026Sales ₹0 Cr.
Net loss ₹0 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| United Spirits Ltd | 99,138 | 53.5 | 26.4 % |
| Radico Khaitan Ltd | 58,473 | 82.3 | 24.2 % |
| United Breweries Ltd | 31,998 | 92.6 | 10.7 % |
| Allied Blenders & Distillers Ltd | 20,041 | 89.8 | 18.4 % |
| Tilaknagar Industries Ltd | 13,655 | 60.4 | 11.8 % |
| Piccadily Agro Industries Ltd | 5,942 | 42.3 | 18.0 % |
| Globus Spirits Ltd | 2,532 | 25.2 | 11.2 % |
| G M Breweries Ltd | 2,197 | 13.0 | 18.0 % |
| India Glycols Ltd | 2,043 | 6.44 | 12.4 % |
| Som Distilleries & Breweries Ltd | 1,645 | 5.67 % | |
| Associated Alcohols & Breweries Ltd | 1,271 | 15.4 | 18.0 % |
| Sula Vineyards Ltd | 1,112 | 42.9 | 7.55 % |
| Asgard Alcobev Ltd | 1,073 | 422 | 7.38 % |
| BCL Industries Ltd | 958 | 8.22 | 13.9 % |
| IFB Agro Industries Ltd | 844 | 13.1 | 13.3 % |
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 Silver Oak (India) Ltd?
Silver Oak (India) Ltd (531635) has a market capitalisation of Rs 27.7 Cr. at the 2026-10-01 close.
What were Silver Oak (India) Ltd's latest quarterly results?
In the Jun 2026 quarter, Silver Oak (India) Ltd sales was Rs 0 Cr with a net loss of Rs 0 Cr.