Stock SHERVANI6 SHERVANI INDUSTRIAL SYNDICATE LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shervani Industrial Syndicate Limited

Equities

SHERVANI6

INE011D01013

Real Estate Development & Operations

Market Closed - Bombay S.E.
Other stock markets
 06:18:58 2024-05-22 am EDT 		5-day change 1st Jan Change
606.6 INR -2.18% Intraday chart for Shervani Industrial Syndicate Limited +1.70% +21.40%
Apr. 01 Tranche Update on Shervani Industrial Syndicate Limited's Equity Buyback Plan announced on February 23, 2024. CI
Mar. 20 Shervani Industrial Syndicate Limited's Equity Buyback announced on February 23, 2024, has expired. CI

Valuation

Fiscal Period: Marzo 2018 2019 2020 2021 2022 2023
Capitalization 1 1,774 1,895 577.7 611.4 602.6 961.7
Enterprise Value (EV) 1 1,374 1,566 591.1 596.3 599 900
P/E ratio 4.52 x 5.59 x 2.99 x 9.22 x -21.8 x 4.09 x
Yield 15.7% - 1.17% 1.11% 0.9% 0.7%
Capitalization / Revenue 1.52 x 2.41 x 0.63 x 1.92 x 6.8 x 3.6 x
EV / Revenue 1.18 x 1.99 x 0.64 x 1.87 x 6.76 x 3.37 x
EV / EBITDA 2.99 x 3.62 x 2.34 x 11.8 x -21.8 x 24.4 x
EV / FCF 2.81 x 4.24 x 3.51 x 10.2 x 34.4 x 7.03 x
FCF Yield 35.6% 23.6% 28.5% 9.82% 2.91% 14.2%
Price to Book 0.86 x 1.24 x 0.43 x 0.46 x 0.47 x 0.66 x
Nbr of stocks (in thousands) 3,268 3,124 2,709 2,709 2,709 2,709
Reference price 2 542.8 606.7 213.2 225.7 222.4 355.0
Announcement Date 9/4/18 9/6/19 9/4/20 9/3/21 9/3/22 9/2/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 1,170 785.2 923.3 318.9 88.61 267.1
EBITDA 1 459 432.7 252.4 50.49 -27.44 36.9
EBIT 1 454.2 426.2 245.3 43.04 -36.31 27.43
Operating Margin 38.84% 54.28% 26.57% 13.5% -40.98% 10.27%
Earnings before Tax (EBT) 1 468.6 425.1 252 45.73 -29.57 228.3
Net income 1 376.5 340.6 199.3 66.63 -27.73 236.3
Net margin 32.19% 43.37% 21.58% 20.89% -31.29% 88.47%
EPS 2 120.1 108.6 71.29 24.49 -10.19 86.85
Free Cash Flow 1 488.9 369.3 168.6 58.53 17.41 128
FCF margin 41.8% 47.03% 18.26% 18.35% 19.64% 47.93%
FCF Conversion (EBITDA) 106.5% 85.36% 66.81% 115.92% - 346.99%
FCF Conversion (Net income) 129.85% 108.44% 84.62% 87.84% - 54.18%
Dividend per Share 2 85.00 - 2.500 2.500 2.000 2.500
Announcement Date 9/4/18 9/6/19 9/4/20 9/3/21 9/3/22 9/2/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 13.4 - - -
Net Cash position 1 400 329 - 15.2 3.58 61.7
Leverage (Debt/EBITDA) - - 0.0532 x - - -
Free Cash Flow 1 489 369 169 58.5 17.4 128
ROE (net income / shareholders' equity) 19.1% 20.9% 13.9% 5.01% -2.12% 17.2%
ROA (Net income/ Total Assets) 13.5% 11.5% 7.64% 1.51% -1.12% 0.71%
Assets 1 2,781 2,951 2,608 4,403 2,475 33,338
Book Value Per Share 2 629.0 490.0 491.0 491.0 477.0 535.0
Cash Flow per Share 2 31.60 36.90 8.110 13.70 19.40 3.850
Capex 1 26.7 32.3 16.2 18.5 7.02 2.29
Capex / Sales 2.29% 4.11% 1.75% 5.8% 7.92% 0.86%
Announcement Date 9/4/18 9/6/19 9/4/20 9/3/21 9/3/22 9/2/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
SHERVANI INDUSTRIAL SYNDICATE LIMITED Stock Shervani Industrial Syndicate Limited
+21.40% 20.17M
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+15.36% 29.51B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-5.68% 27.95B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+22.85% 26.37B
DLF LIMITED Stock DLF Limited
+16.66% 25.32B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+17.30% 22.55B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+35.10% 21.87B
EMAAR PROPERTIES Stock Emaar Properties
+1.52% 19.44B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
+13.03% 18.35B
HENDERSON LAND DEVELOPMENT COMPANY LIMITED Stock Henderson Land Development Company Limited
+11.43% 16.62B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. SHERVANI6 Stock
  4. Financials Shervani Industrial Syndicate Limited
-40% Exceptional extension: Our subscriptions help you unlock the best investment opportunities.
BENEFIT NOW