SORIL Infra Resources (Delisted) share price
BSE: 532679Diversified
SORIL Infra Resources Limited · Formerly Store One Retail India · Face value ₹10 Face value. The nominal value of one share as the company issued it, the unit its share capital is counted in and a dividend can be stated as a percentage of; it has no link to the share price. Face value in the glossary · Listed Dec 2005
Last traded ₹66.00 on 17 Aug 2022
Delisted on 31 Mar 2023.
Last announcements
The company's own last announcements before its shares stopped trading, routine notices left out.
Aug 2022
16 Aug · Suspension of Trading
Members of the Exchange are hereby informed that the trading in Equity Shares of SORIL Infra Resources Limited shall be suspended w.e.f. August 18, 2022 (i.e., closing hours of trading on August 17, 2022) on account of Scheme of Amalgamation.
Jul 2022
Results for the quarter to Mar 2022
Standalone: the listed company alone, without its subsidiaries. ₹ crore.
- RevenueRevenue from operations. Money earned from selling the company's goods and services in the period. Revenue from operations in the glossary
- ₹41 Cr+0.1% on a year ago · −1.8% on the quarter beforeChange on a year ago and on the quarter before. The change against the same quarter a year before: (this quarter's figure less that quarter's) divided by that quarter's, times 100. The change on the quarter before is the same sum against the quarter just before, taken as this quarter's results restate it where the company restated it: this quarter's year to date less this quarter. Left out where either figure is a loss, where the restatement covers two or more earlier quarters without saying which, or across a change of basis named under the table, on the lines it affects.
- Operating profitOperating profit before depreciation (EBITDA). Revenue less operating expenses: what the business earns from its operations before depreciation, interest and tax. Operating profit before depreciation (EBITDA) in the glossary
- ₹1.52 Cr+34.5% on a year ago
- Net profitNet profit. What is left of revenue and other income after every cost, interest and tax. Net profit in the glossary
- ₹0.88 Cr+10.0% on a year ago
- Earnings per shareEarnings per share. Profit belonging to shareholders divided by the number of shares, restated for later splits and bonuses so they do not break the line. Earnings per share in the glossary
- ₹0.28+7.7% on a year agoChange on a year ago and on the quarter before. The change against the same quarter a year before: (this quarter's figure less that quarter's) divided by that quarter's, times 100. The change on the quarter before is the same sum against the quarter just before, taken as this quarter's results restate it where the company restated it: this quarter's year to date less this quarter. Left out where either figure is a loss, on the quarter before wherever the profit of that quarter was restated, and across a change of basis named under the table, on the lines it affects.
- Operating margin
- 3.7%
- Net margin
- 2.1%
From revenue to net profit, ₹ crore
- Revenue41
- Materials and goods−30
- Employee costs−6.8
- Other expenses−2.5
- Operating profit1.5
- Depreciation−4.8
- Other income+7.9
- Finance costs−3.8
- Profit before tax0.9
- Tax0.0
- Net profit0.9
SORIL Infra Resources results by quarter
Standalone: the listed company alone, without its subsidiaries. Latest quarter to Mar 2022. Results for the quarter to Jun 2022 were due by 14 Aug 2022, 45 days after it ends. Every company's dates are on the results calendar.
Revenue and net profit by quarter, ₹ crore
- Revenue
- Net profit
- Loss
Peak revenue ₹46 Cr, quarter to Jun 2019; lowest ₹25 Cr, quarter to Jun 2020A loss in 4 of the 12 quarters shown
Operating and net margin by quarter, per cent
- Operating margin
- Net margin
| ₹ crore | Jun 2017 | Sep 2017 | Dec 2017 | Mar 2018 | Jun 2018Q1 | Sep 2018 | Dec 2018Q3 | Mar 2019Filed 24 Apr | Jun 2019Q1 | Sep 2019 | Dec 2019Q3 | Mar 2020 | Jun 2020Q1 | Sep 2020 | Dec 2020Q3 | Mar 2021 | Jun 2021Q1 | Sep 2021 | Dec 2021Q3 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 37.2 | 37.9 | 40.0 | 49.5 | 28.1 | 39.3 | 37.6 | 45.4 | 46.3 | 45.1 | 44.4 | 37.7 | 24.8 | 31.1 | 38.0 | 41.0 | 29.1 | 37.7 | 41.8 | 41.0 |
| Operating expenses. What the business spent to run itself in the period, materials, staff and other costs, before depreciation, interest and tax. Operating expenses in the glossary | 27.9 | 38.0 | 30.8 | 38.4 | 23.4 | 31.2 | 35.3 | 37.6 | 41.8 | 44.4 | 42.9 | 36.2 | 20.6 | 28.5 | 34.1 | 39.8 | 29.3 | 38.2 | 40.8 | 39.5 |
| Materials and goods boughtCost of materials and goods. Raw materials used and goods bought for resale in the period, adjusted for the change in stock held. Cost of materials and goods in the glossary | – | 20.4 | – | – | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 29.1 | 30.3 |
| Employee costsEmployee costs. Salaries, wages, bonuses and other benefits paid to staff in the period. Employee costs in the glossary | – | 8.1 | – | – | 7.1 | 8.8 | 9.2 | 9.3 | 9.3 | 9.8 | 9.6 | 9.2 | 6.3 | 5.8 | 5.7 | 6.9 | 7.0 | 7.3 | 7.3 | 6.8 |
| Other expensesOther expenses. Every operating cost besides materials and staff: power, rent, freight, repairs, marketing and the like. Other expenses in the glossary | – | 9.5 | – | – | 16.2 | 22.4 | 26.1 | 28.3 | 32.5 | 34.5 | 33.2 | 27.0 | 14.3 | 22.8 | 28.5 | 33.0 | 22.3 | 30.9 | 4.4 | 2.5 |
| Operating profit before depreciation | 9.3 | −0.1 | 9.2 | 11.1 | 4.7 | 8.1 | 2.3 | 7.8 | 4.5 | 0.7 | 1.5 | 1.5 | 4.1 | 2.6 | 3.9 | 1.1 | −0.2 | −0.6 | 1.0 | 1.5 |
| Operating margin | 25.0% | −0.3% | 23.0% | 22.5% | 16.9% | 20.5% | 6.1% | 17.2% | 9.7% | 1.6% | 3.4% | 4.0% | 16.7% | 8.4% | 10.2% | 2.8% | −0.7% | −1.5% | 2.4% | 3.7% |
| Depreciation and amortisationDepreciation and amortisation. The part of the cost of plant, buildings and other long-lived assets charged against each year they are used. Depreciation and amortisation in the glossary | 3.6 | 3.7 | 3.7 | 3.7 | 4.0 | 4.6 | 5.4 | 5.7 | 6.2 | 5.9 | 5.9 | 6.0 | 5.8 | 5.2 | 5.1 | 4.9 | 4.9 | 4.9 | 4.9 | 4.8 |
| Other incomeOther income. Income from outside the main business, such as interest on deposits, dividends received and gains on investments. Other income in the glossary | 3.1 | 4.2 | 3.9 | 4.6 | 4.2 | 2.1 | 6.1 | 5.7 | 4.3 | 3.9 | 7.8 | 4.7 | 8.9 | 5.3 | 5.6 | 6.1 | 6.5 | 7.9 | 7.9 | 7.9 |
| Finance costsFinance costs. Interest and the other costs of borrowing in the period. Finance costs in the glossary | 3.1 | 4.8 | 2.4 | 2.5 | 1.4 | 1.4 | 1.5 | 2.0 | 2.1 | 2.6 | 3.1 | 2.2 | 4.0 | 1.5 | 1.6 | 1.9 | 2.5 | 2.8 | 3.3 | 3.8 |
| One-off itemsExceptional items. Gains or losses the company reports separately because they are not expected to recur, such as selling a business or writing down an asset. Exceptional items in the glossary | – | – | – | – | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Profit before tax | 5.7 | −4.4 | 7.1 | 9.5 | 3.5 | 4.2 | 1.5 | 5.8 | 0.6 | −3.9 | 0.3 | −1.9 | 3.2 | 1.2 | 2.7 | 0.4 | −1.1 | −0.4 | 0.8 | 0.9 |
| −0.5 | 0.5 | −0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | −0.4 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Tax rateEffective tax rate. Tax charged as a percentage of profit before tax. Effective tax rate in the glossary | −8.0% | – | −3.8% | 2.8% | 0.0% | 0.0% | 3.1% | 0.0% | −8.0% | – | 0.0% | – | 11.1% | 0.0% | 0.0% | −81.8% | – | – | 0.0% | 0.0% |
| Net profit | 6.1 | −4.8 | 7.3 | 9.2 | 3.5 | 4.2 | 1.5 | 5.8 | 0.6 | −3.9 | 0.3 | −1.9 | 2.9 | 1.2 | 2.7 | 0.8 | −1.1 | −0.4 | 0.8 | 0.9 |
| Other comprehensive incomeOther comprehensive income. Gains and losses booked straight to net worth rather than through profit, such as changes in the value of some investments, pension plans and currency translation. Other comprehensive income in the glossary | – | – | – | – | 0.7 | −0.3 | −0.1 | 0.4 | 0.1 | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | −0.1 | 0.1 |
| Total comprehensive incomeTotal comprehensive income. Net profit plus other comprehensive income. Total comprehensive income in the glossary | – | – | – | – | 4.2 | 3.9 | 1.4 | 6.2 | 0.7 | −3.9 | 0.4 | −1.9 | 3.0 | 1.2 | 2.7 | 0.9 | −1.0 | −0.4 | 0.7 | 1.0 |
| Net margin | 16.5% | −12.7% | 18.3% | 18.6% | 12.3% | 10.8% | 3.9% | 12.9% | 1.3% | −8.7% | 0.8% | −5.1% | 11.6% | 3.8% | 7.2% | 2.0% | −3.9% | −1.1% | 2.0% | 2.1% |
| Earnings per share | ₹2.10 | −₹1.74 | ₹2.65 | ₹3.34 | ₹1.26 | ₹1.42 | ₹0.47 | ₹1.86 | ₹0.19 | −₹1.35 | ₹0.11 | −₹0.61 | ₹0.91 | ₹0.37 | ₹0.87 | ₹0.26 | −₹0.36 | −₹0.13 | ₹0.26 | ₹0.28 |
Earnings per share in rupees, restated for later splits and bonuses.
10 years at a glance
Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.
Revenue, net profit and borrowings, ₹ crore
- Revenue
- Net profit
- Borrowings
- Loss
Peak revenue ₹196 Cr, year to Mar 2017; lowest ₹89 Cr, year to Mar 2013A loss in 1 of the 9 years with results on record
Operating and net margin, per cent
- Operating marginOperating margin. Operating profit before depreciation as a percentage of revenue: how much of each rupee of sales is left after running costs. Operating margin in the glossary
- Net marginNet margin. Net profit as a percentage of revenue: how much of each rupee of sales is left after every cost, interest and tax. Net margin in the glossary
From Apr 2019 leases sit on the balance sheet: rent is charged as depreciation and interest instead, so operating profit and total assets step up with nothing about the business having changed. Borrowings here leave lease liabilities out. Lease payments were 7.8% of operating profit in the first full year.Lease payments as a share of operating profit. Lease payments of ₹0.91 Cr divided by operating profit before depreciation of ₹12 Cr, both for the year to Mar 2021, the first full year with leases on the balance sheet.
Results for the year to Mar 2022
Standalone: the listed company alone, without its subsidiaries. ₹ crore.
From revenue to net profit
- Revenue150
- Materials and goods−106
- Employee costs−28
- Other expenses−13
- Operating profit1.8
- Depreciation−19
- Other income+30
- One-off items0.0
- Finance costs−12
- Profit before tax0.2
- Tax0.0
- Net profit0.2
What the company owns
- Plant, investments and other assets₹600 Cr
- Receivables₹78 Cr
- Inventory₹8 Cr
- Cash and bank₹5 Cr
- Current investments₹4 Cr
What pays for it: net worth and liabilities
- Borrowings₹392 Cr
- Net worth₹236 Cr
- Owed to suppliers₹38 Cr
- Other liabilities₹29 Cr
Profit and loss
Standalone, ₹ crore, years to March. No results on record for the year to Mar 2016.
| ₹ crore | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019Filed 24 Apr | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 89 | 117 | 134 | – | 196 | 165 | 150 | 173 | 135 | 150 |
| – | – | 92 | – | 163 | 140 | 127 | 165 | 123 | 148 | |
| Materials and goods bought | 8 | 1 | 1 | – | – | – | 0 | 0 | 0 | 106 |
| Employee costs | – | – | – | – | – | – | 34 | 38 | 25 | 28 |
| Other expenses | – | – | – | – | – | – | 93 | 127 | 99 | 13 |
| Operating profit before depreciation | – | – | 42 | – | 33 | 25 | 23 | 8 | 12 | 2 |
| Operating margin | – | – | 31.2% | – | 16.9% | 14.9% | 15.2% | 4.8% | 8.7% | 1.2% |
| Materials, % of revenueMaterials, % of revenue. Raw materials used and goods bought for resale, adjusted for the change in stock, divided by revenue, times 100. Materials, % of revenue in the glossary | – | – | – | – | – | – | 0.0% | 0.0% | 0.0% | 70.9% |
| Employee costs, % of revenueEmployee costs, % of revenue. Salaries, wages and other staff costs divided by revenue, times 100. Employee costs, % of revenue in the glossary | – | – | – | – | – | – | 22.9% | 21.9% | 18.2% | 19.0% |
| Other expenses, % of revenueOther expenses, % of revenue. Operating costs besides materials and staff divided by revenue, times 100; with the two above and the operating margin it makes 100. Other expenses, % of revenue in the glossary | – | – | – | – | – | – | 61.9% | 73.4% | 73.1% | 8.9% |
| Depreciation and amortisation | – | – | 13 | – | 14 | 15 | 20 | 24 | 21 | 19 |
| Operating profit after depreciationOperating profit after depreciation (EBIT). Operating profit before depreciation, less depreciation and amortisation. Operating profit after depreciation (EBIT) in the glossary | – | – | 29 | – | 19 | 10 | 3 | −16 | −9 | −18 |
| Other income | 4 | 5 | 0 | – | 20 | 16 | 18 | 21 | 26 | 30 |
| Finance costs | 0 | 2 | 6 | – | 7 | 8 | 6 | 10 | 9 | 12 |
| One-off items | – | – | – | – | – | – | 0 | 0 | 0 | 0 |
| Profit before tax | 38 | 35 | 23 | – | 32 | 18 | 15 | −5 | 8 | 0 |
| – | 0 | 0 | – | – | 0 | 0 | 0 | 0 | 0 | |
| Net profit | 38 | 35 | 23 | – | 32 | 18 | 15 | −5 | 8 | 0 |
| Other comprehensive income | – | – | – | – | – | – | 1 | 0 | 0 | 0 |
| Total comprehensive income | – | – | – | – | – | – | 16 | −5 | 8 | 0 |
| Net margin | 42.2% | 30.1% | 17.3% | – | 16.2% | 10.8% | 10.0% | −2.8% | 5.6% | 0.1% |
Materials, employee costs and other expenses are shown for the years they add up to operating expenses; for the years to Mar 2015, Mar 2017 and Mar 2018 they do not, so they are left blank. Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the years to Mar 2013 and Mar 2014: the statement does not state its depreciation, which operating profit is worked out from, so operating profit is not given.
Earlier years, Mar 2008 to Mar 2012
| ₹ crore | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 |
|---|---|---|---|---|---|
| Revenue from operations | 196 | 105 | 17 | 3 | 50 |
| 305 | 152 | – | 8 | – | |
| Materials and goods bought | 170 | 47 | – | – | – |
| Operating profit before depreciation | −109 | −47 | – | −5 | – |
| Operating margin | −55.2% | −45.0% | – | −139.2% | – |
| Depreciation and amortisation | 7 | 34 | – | 6 | – |
| Operating profit after depreciation | −116 | −81 | – | −11 | – |
| Other income | 2 | 6 | 2 | 2 | 1 |
| Finance costs | 14 | 14 | 18 | 27 | 7 |
| Profit before tax | −128 | −89 | −51 | −35 | 12 |
| Tax | 1 | 1 | – | – | – |
| Net profit | −129 | −90 | −51 | −35 | 12 |
| Net margin | −65.6% | −86.4% | −303.9% | −1,011.5% | 23.6% |
Standalone, ₹ crore, years to March.
Balance sheet
Standalone, ₹ crore, at 31 March.
| ₹ crore | Mar 2019Filed 24 Apr | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|
| Net worth. What the company owns less everything it owes: the money shareholders have in the business, paid in and kept from profits. Net worth in the glossary | 230 | 227 | 235 | 236 |
| Share capitalShare capital. The face value of all the shares the company has issued. Share capital in the glossary | 32 | 32 | 32 | 32 |
| ReservesReserves. The rest of the shareholders' net worth: profits kept in the business over the years, and money paid for shares above their face value. Reserves in the glossary | 198 | 195 | 204 | 205 |
| Borrowings. Loans, bonds and other money the company has borrowed and must repay with interest. Borrowings in the glossary | 334 | 305 | 323 | 392 |
| Liabilities due within a year. Everything the company must pay within twelve months: borrowings falling due, suppliers, and other dues and provisions. Liabilities due within a year in the glossary | 351 | 348 | 381 | 449 |
| Liabilities due after a year. Everything the company owes that falls due more than twelve months on, borrowings among it. Liabilities due after a year in the glossary | 47 | 34 | 22 | 10 |
| Total assetsTotal assets. Everything the company owns or controls: plant, investments, stock, money owed by customers and cash. Total assets in the glossary | 628 | 608 | 639 | 695 |
| Assets held for longer than a year. Everything the company owns that it does not expect to turn into cash within twelve months: plant, intangibles, long-term investments, loans given and the like. Assets held for longer than a year in the glossary | 332 | 313 | 275 | 261 |
| Assets turning to cash within a year. Everything the company expects to turn into cash or use up within twelve months: stock, money owed by customers, cash and short-term investments. Assets turning to cash within a year in the glossary | 296 | 295 | 363 | 434 |
| Net debtNet debt. Borrowings less cash, other bank balances and current investments: what the company would still owe if it used its cash to repay. Net debt in the glossary | 240 | 300 | 312 | 383 |
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the years to Mar 2013, Mar 2014, Mar 2015, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.
Cash flow
Standalone, ₹ crore, years to March.
| ₹ crore | Mar 2021 | Mar 2022 |
|---|---|---|
| Cash from operations. Cash the business brought in from its operations in the period, after paying suppliers, staff and tax. Cash from operations in the glossary | 30.6 | 13.1 |
| Cash generated before tax. Cash from operations before income tax paid: profit before tax, with non-cash items added back and the change in working capital. Cash generated before tax in the glossary | 20.1 | 17.6 |
| Change in working capital. Cash taken up, below nought, or released by the change in stock, money owed by customers, money owed to suppliers and other short-term items over the year. Change in working capital in the glossary | 3.3 | 9.7 |
| ReceivablesChange in receivables. Cash taken up, below nought, or released by the change in what customers owe. Change in receivables in the glossary | −16.3 | −0.2 |
| InventoriesChange in inventories. Cash taken up, below nought, or released by the change in stock held. Change in inventories in the glossary | 2.8 | 2.6 |
| PayablesChange in payables. Cash kept, above nought, or paid out by the change in what the company owes suppliers. Change in payables in the glossary | 8.9 | 1.1 |
| Other working capitalOther working capital. The working-capital change from every other short-term item: advances, provisions, other assets and liabilities. Other working capital in the glossary | 7.7 | 6.2 |
| Tax paidTax paid. Income tax paid in cash during the year, net of refunds. Tax paid in the glossary | 10.5 | −4.5 |
| Capital spendingCapital spending. Cash spent in the period on plant, equipment, buildings and other long-lived assets. Capital spending in the glossary | 0.7 | 3.6 |
| Free cash flowFree cash flow. Cash from operations less capital spending: what is left to repay borrowings, pay dividends or keep. Free cash flow in the glossary | 29.9 | 9.4 |
| Cash from investing. Cash spent on, below nought, or received from plant, investments, businesses bought or sold, and interest and dividends received. Cash from investing in the glossary | −32.8 | −55.0 |
| Cash from financing. Cash raised from, or paid to, lenders and shareholders: borrowings taken and repaid, interest, lease payments, dividends and shares issued or bought back. Cash from financing in the glossary | 7.0 | 36.5 |
| Dividends paidDividends paid. Cash paid to shareholders as dividends during the period. Dividends paid in the glossary | 0.0 | 0.0 |
| Shares bought backShares bought back. Cash spent buying the company's own shares back from shareholders. Shares bought back in the glossary | 0.0 | 0.0 |
| Shares issuedShares issued. Cash raised by selling new shares. Shares issued in the glossary | 0.0 | 0.0 |
| Net change in cashNet change in cash. Cash from operations, investing and financing added together: how much cash and cash equivalents rose or fell over the year, before currency effects. Net change in cash in the glossary | 4.8 | −5.4 |
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2013, Mar 2014, Mar 2015, Mar 2017, Mar 2018, Mar 2019 and Mar 2020.
Ratios
Standalone, years to March.
| Ratio | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019Filed 24 Apr | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growthRevenue growth. This year's revenue less last year's, divided by last year's, times 100; blank where last year's is not above nought. Revenue growth in the glossary | 78.2% | 30.9% | 15.0% | – | – | −15.9% | −8.6% | 15.3% | −22.2% | 10.9% |
| Operating profit growthOperating profit growth. This year's operating profit before depreciation less last year's, divided by last year's, times 100; blank where last year's is not above nought. Operating profit growth in the glossary | – | – | – | – | – | −25.7% | −6.9% | −64.0% | 42.5% | −84.9% |
| Net profit growthNet profit growth. This year's net profit less last year's, divided by last year's, times 100; blank where last year's is not above nought. Net profit growth in the glossary | 218.1% | −6.6% | −33.9% | – | – | −43.8% | −15.9% | – | – | −97.8% |
| Earnings per share growthEarnings per share growth. This year's earnings per share less last year's, on the same share count, divided by last year's, times 100; blank where last year's is not above nought. Earnings per share growth in the glossary | – | – | – | – | – | −44.8% | −21.6% | – | – | −97.9% |
| Return on equity. Profit belonging to shareholders as a percentage of their average net worth over the year. | – | – | – | – | – | – | 6.5%what Return on equity, Mar 2019, includes. This year's return on equity, asset turnover and assets per rupee of net worth are on its year-end balance sheet: none a year before is on record to average with. | −2.1% | 3.3% | 0.1% |
| Change in return on equity. This year's return on equity less last year's, in percentage points, split below into what came from the margin, turnover and borrowing, which add up to it. Change in return on equity in the glossary | – | – | – | – | – | – | – | −8.7 pts | 5.4 pts | −3.2 pts |
| From the net marginChange from the net margin. The part of the change in return on equity that came from profit per rupee of sales. Change from the net margin in the glossary | – | – | – | – | – | – | – | −8.4 pts | 6.4 pts | −3.2 pts |
| From asset turnoverChange from asset turnover. The part of the change in return on equity that came from sales per rupee of assets. Change from asset turnover in the glossary | – | – | – | – | – | – | – | −0.3 pts | −1.0 pts | 0.0 pts |
| From borrowingChange from borrowing. The part of the change in return on equity that came from assets per rupee of net worth. Change from borrowing in the glossary | – | – | – | – | – | – | – | 0.0 pts | 0.0 pts | 0.0 pts |
| Return on capital employedReturn on capital employed. Operating profit after depreciation divided by net worth plus borrowings at the year end, times 100: what the business earns on all the money in it. | – | – | – | – | – | – | 0.6% | −2.9% | −1.7% | −2.8% |
| Cash conversionCash conversion. Cash from operations as a percentage of net profit: how much of the reported profit came in as cash. Cash conversion in the glossary | – | – | – | – | – | – | – | – | 404.5% | 7,682.4% |
| Interest coverInterest cover. Operating profit after depreciation divided by finance costs: how many times over the profit pays the interest bill. Interest cover in the glossary | – | – | 4.7 | – | 2.9 | 1.3 | 0.5 | – | – | – |
| Debt to equityDebt to equity. Borrowings at the year end divided by net worth: rupees borrowed for each rupee shareholders have in the business. | – | – | – | – | – | – | 1.45 | 1.35 | 1.37 | 1.66 |
| Receivable daysReceivable days. Trade receivables divided by revenue, times 365: the average days customers take to pay. Receivable days in the glossary | – | – | – | – | – | – | 201 | 146 | 223 | 190 |
| Inventory daysInventory days. Inventories divided by the cost of materials and goods, times 365: the days of stock the company holds. Inventory days in the glossary | – | – | – | – | – | – | – | – | – | 26 |
| Payable daysPayable days. Trade payables divided by the cost of materials and goods, times 365: the average days the company takes to pay suppliers. Payable days in the glossary | – | – | – | – | – | – | – | – | – | 129 |
| Cash conversion cycle, daysCash conversion cycle. Receivable days plus inventory days less payable days: how long money is tied up between paying suppliers and being paid by customers. Cash conversion cycle in the glossary | – | – | – | – | – | – | – | – | – | 87 |
| Working capital daysWorking capital days. Assets turning to cash within a year, less cash, bank deposits and current investments, minus liabilities due within a year, less borrowings, divided by the year's revenue, times 365. Working capital days in the glossary | – | – | – | – | – | – | 340what Working capital days, Mar 2019, includes. This year's balance sheet lists long-term loans due within the year among other liabilities, not borrowings, so its working capital days count them, unlike the years from April 2021. | 465what Working capital days, Mar 2020, includes. This year's balance sheet lists long-term loans due within the year among other liabilities, not borrowings, so its working capital days count them, unlike the years from April 2021. | 746what Working capital days, Mar 2021, includes. This year's balance sheet lists long-term loans due within the year among other liabilities, not borrowings, so its working capital days count them, unlike the years from April 2021. | 884 |
| Asset turnoverAsset turnover. Revenue divided by average total assets: rupees of sales for each rupee of assets. Asset turnover in the glossary | – | – | – | – | – | – | 0.24 | 0.28 | 0.22 | 0.22 |
| Assets per rupee of net worthAssets per rupee of net worth. Average total assets divided by average net worth: how far borrowings and other liabilities stretch the shareholders' money. Assets per rupee of net worth in the glossary | – | – | – | – | – | – | 2.73 | 2.71 | 2.70 | 2.83 |
| Sales per rupee of plantSales per rupee of plant. Revenue divided by the net block: rupees of sales for each rupee of plant in use. Sales per rupee of plant in the glossary | – | – | – | – | – | – | 0.79 | 0.96 | 0.89 | 1.13 |
| Capital spending to depreciationCapital spending to depreciation. Capital spending for the period divided by its depreciation and amortisation. Capital spending to depreciation in the glossary | – | – | – | – | – | – | – | – | 0.04 | 0.19 |
| Plant being built, % of plant in useCapital work in progress, % of net block. Plant still being built as a percentage of the plant in use. Capital work in progress, % of net block in the glossary | – | – | – | – | – | – | 0.0% | – | – | 0.0% |
Interest cover is left blank for the years to Mar 2020, Mar 2021 and Mar 2022: operating profit after depreciation is a loss, and a loss covers no interest bill. No balance sheet is on record for the years to Mar 2013, Mar 2014, Mar 2015, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.
Growth and returns over 3, 5 and 10 years
Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2022.
- Return on assets, latest yearReturn on assets, latest year. Profit to the company's own shareholders in the latest year ÷ the average of that year's opening and closing total assets × 100; empty for a bank, a lender or an insurer, whose own return on assets is shown with its accounts.
- 0.0%
- Cash from operations against operating profitCash from operations against operating profit. Cash from operating activities in the latest year ÷ operating profit before depreciation × 100: how much of the operating profit arrived as cash; empty where that profit is nought or a loss.
- 737.9%
| Measure | 10 years | 5 years | 3 years |
|---|---|---|---|
| Revenue growth, yearly rateRevenue growth, yearly rate. 3 years: Revenue in the latest year ÷ revenue in the year three years before, to the power of one third, − 1, × 100: the yearly rate it grew at; empty where either year is missing, nought or a loss, or a change of year end falls between them. 5 years: Revenue in the latest year ÷ revenue in the year five years before, to the power of one fifth, − 1, × 100: the yearly rate it grew at; empty where either year is missing, nought or a loss, or a change of year end falls between them. 10 years: Revenue in the latest year ÷ revenue in the year ten years before, to the power of one tenth, − 1, × 100: the yearly rate it grew at; empty where either year is missing, nought or a loss, or a change of year end falls between them. | 11.6% | −5.2% | −0.2% |
| Profit growth, yearly rateProfit growth, yearly rate. 3 years: Profit to the company's own shareholders in the latest year ÷ profit to the company's own shareholders in the year three years before, to the power of one third, − 1, × 100: the yearly rate it grew at; empty where either year is missing, nought or a loss, or a change of year end falls between them. 5 years: Profit to the company's own shareholders in the latest year ÷ profit to the company's own shareholders in the year five years before, to the power of one fifth, − 1, × 100: the yearly rate it grew at; empty where either year is missing, nought or a loss, or a change of year end falls between them. 10 years: Profit to the company's own shareholders in the latest year ÷ profit to the company's own shareholders in the year ten years before, to the power of one tenth, − 1, × 100: the yearly rate it grew at; empty where either year is missing, nought or a loss, or a change of year end falls between them. | −34.6% | −64.9% | −77.5% |
| Return on equity, averageReturn on equity, average. 3 years: The plain average of the yearly return on equity over the last three years, needing at least two of them; a year without the figure is left out, never filled in. 5 years: The plain average of the yearly return on equity over the last five years, needing at least four of them; a year without the figure is left out, never filled in. 10 years: The plain average of the yearly return on equity over the last ten years, needing at least nine of them; a year without the figure is left out, never filled in. | – | 1.9% | 0.4% |
| Return on capital employed, averageReturn on capital employed, average. 3 years: The plain average of the yearly return on capital employed over the last three years, needing at least two of them; a year without the figure is left out, never filled in. 5 years: The plain average of the yearly return on capital employed over the last five years, needing at least four of them; a year without the figure is left out, never filled in. 10 years: The plain average of the yearly return on capital employed over the last ten years, needing at least nine of them; a year without the figure is left out, never filled in. | – | −1.7% | −2.5% |
| Operating margin, averageOperating margin, average. 3 years: The plain average of the yearly operating profit margin over the last three years, needing at least two of them; a year without the figure is left out, never filled in. 5 years: The plain average of the yearly operating profit margin over the last five years, needing at least four of them; a year without the figure is left out, never filled in. 10 years: The plain average of the yearly operating profit margin over the last ten years, needing at least nine of them; a year without the figure is left out, never filled in. | – | 9.0% | 4.9% |
| Net margin, averageNet margin, average. 3 years: The plain average of the yearly net profit margin over the last three years, needing at least two of them; a year without the figure is left out, never filled in. 5 years: The plain average of the yearly net profit margin over the last five years, needing at least four of them; a year without the figure is left out, never filled in. 10 years: The plain average of the yearly net profit margin over the last ten years, needing at least nine of them; a year without the figure is left out, never filled in. | 14.4% | 4.7% | 1.0% |
| Asset turnover, averageAsset turnover, average. 3 years: The plain average of the yearly asset turnover over the last three years, needing at least two of them; a year without the figure is left out, never filled in. 5 years: The plain average of the yearly asset turnover over the last five years, needing at least four of them; a year without the figure is left out, never filled in. 10 years: The plain average of the yearly asset turnover over the last ten years, needing at least nine of them; a year without the figure is left out, never filled in. | – | 0.24 | 0.24 |
| Debt to equity, averageDebt to equity, average. 3 years: The plain average of the yearly debt to equity over the last three years, needing at least two of them; a year without the figure is left out, never filled in. 5 years: The plain average of the yearly debt to equity over the last five years, needing at least four of them; a year without the figure is left out, never filled in. 10 years: The plain average of the yearly debt to equity over the last ten years, needing at least nine of them; a year without the figure is left out, never filled in. | – | 1.46 | 1.46 |
Where the cash came from and went
Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2022.
| ₹ crore | Latest year |
|---|---|
| Cash from operationsCash from operations. Latest year: Cash from operating activities in the latest year. 3 years: Cash from operating activities added over the last three years, needing every one of them. 5 years: Cash from operating activities added over the last five years, needing every one of them. | 13.1 |
| Cash from investingCash from investing. Latest year: Cash from investing activities in the latest year. 3 years: Cash from investing activities added over the last three years, needing every one of them. 5 years: Cash from investing activities added over the last five years, needing every one of them. | −55.0 |
| Cash from financingCash from financing. Latest year: Cash from financing activities in the latest year. 3 years: Cash from financing activities added over the last three years, needing every one of them. 5 years: Cash from financing activities added over the last five years, needing every one of them. | 36.5 |
| Capital spendingCapital spending. Latest year: Spending on property, plant and equipment in the latest year. 3 years: Spending on property, plant and equipment added over the last three years, needing every one of them. 5 years: Spending on property, plant and equipment added over the last five years, needing every one of them. | 3.6 |
| Dividends paidDividends paid. Latest year: Dividends paid in the latest year. 3 years: Dividends paid added over the last three years, needing every one of them. 5 years: Dividends paid added over the last five years, needing every one of them. | 0.0 |
| Shares bought backShares bought back. Latest year: Shares bought back in the latest year. 3 years: Shares bought back added over the last three years, needing every one of them. 5 years: Shares bought back added over the last five years, needing every one of them. | 0.0 |
| Shares issued for cashShares issued for cash. Latest year: Shares issued for cash in the latest year. 3 years: Shares issued for cash added over the last three years, needing every one of them. 5 years: Shares issued for cash added over the last five years, needing every one of them. | 0.0 |
| Borrowings raisedBorrowings raised. Latest year: Money raised by borrowing, as a positive amount, in the latest year; empty where a year's filing states only borrowing net of repayment, which says neither how much was raised nor how much paid back. 3 years: Money raised by borrowing, as a positive amount, added over the last three years, needing every one of them; empty where a year's filing states only borrowing net of repayment, which says neither how much was raised nor how much paid back. 5 years: Money raised by borrowing, as a positive amount, added over the last five years, needing every one of them; empty where a year's filing states only borrowing net of repayment, which says neither how much was raised nor how much paid back. Borrowings raised in the glossary | 0.0 |
| Borrowings repaidBorrowings repaid. Latest year: Money paid back on borrowings, as a positive amount, in the latest year. 3 years: Money paid back on borrowings, as a positive amount, added over the last three years, needing every one of them. 5 years: Money paid back on borrowings, as a positive amount, added over the last five years, needing every one of them. | 18.3 |
Accounting checks
Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.
| Check | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Effective tax ratePublished threshold 17.16 per cent | 0.12 | 0.09 | – | – | – | – | – | – | – |
A threshold marked as ours has no published figure; it is the line we read the check against.
Where the return came from
Yearly rates to Mar 2022, per-share figures restated for splits and bonuses.
| Over | Return a year | Earnings growth | Change in P/E | Dividend yield |
|---|---|---|---|---|
| 1 year | −49.1% | −97.8% | +2,166.8% | 0.0% |
| 3 years | −38.6% | −77.5% | +173.4% | 0.0% |
| 5 years | −6.7% | – | – | 0.0% |
Return is price growth plus the average dividend yield. Change in P/E is (1 + price growth) / (1 + earnings growth) - 1, so the parts compound rather than add. Earnings growth over 1 and 3 years is on profit divided by shares in issue at both ends: the earnings per share stated for one end does not match that year's profit and share count. Earnings growth and the change in P/E over 5 years are left empty: the earnings per share stated for one end does not match that year's profit and share count, and no share count is on record to work it out.
Who owns SORIL Infra Resources, filing by filing
Per cent of the company's shares. Every filing on record, from Sep 2021; the latest is the filing for Jun 2022.
| Per cent | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 |
|---|---|---|---|---|
| 64.71% | 64.71% | 64.71% | 64.71% | |
| Indian promoters | 64.71% | 64.71% | 64.71% | 64.71% |
| PublicPublic. Every shareholder outside the promoter group, the employee trusts and the shares held against depositary receipts, as the filing totals them. Public in the glossary | 35.29% | 35.29% | 35.29% | 35.29% |
| Shares in issue | 3,15,00,000 | 3,15,00,000 | 3,15,00,000 | 3,15,00,000 |
A dash is a line the filing did not state.
SORIL Infra Resources promoters
Promoters are the founders, families and companies that control the company, as its filings name them. Every member of the promoter group holding shares in the filing for Jun 2022; the largest is Yaari Digital Integrated Services Limited, 64.71%. The filing names 11 more members with no shares.
| Holder | |||
|---|---|---|---|
| Yaari Digital Integrated Services LimitedIndian companies, trusts and others | 64.71% | 2,03,83,310 | 0.00% |
Pledged is the share of the holder's own shares pledged to a lender.
Largest public holders of SORIL Infra Resources, filing by filing
Per cent, on the same shares as the split above.
| Holder | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 |
|---|---|---|---|---|
| Steadview Capital Mauritius LtdInstitutions Foreign Portfolio Investor | 9.98% | 9.98% | 9.98% | 9.98% |
| SUSHIL BAHETYResident individuals, over ₹2 lakh at face value | – | – | 1.02% | – |
A filing names every holder above one per cent, in the company's own words: an insurer's holding can carry one of its funds' names. A dash is a filing that did not name the holder, which includes holding under one per cent.
Persons acting in concert
From the filing for Jun 2022.
| NamePersons acting in concert. Shareholders who have agreed to act together in the company, such as members of a family or a fund house and its schemes, listed together in the filing with what each holds. Persons acting in concert in the glossary | Holding | Shares |
|---|---|---|
| Steadview Capital Mauritius Ltd | 9.98% | 31,43,600 |
Shareholders who act together in the company, with what each holds. The list can repeat holders shown above, under another name or as one of a fund house's schemes.
SORIL Infra Resources share price by year
Each calendar year to 2022.
| Year | Close at year end | Change | Highest close | Lowest close |
|---|---|---|---|---|
| 2022 | 66.00 | −34.7% | 108.40 | 53.15 |
| 2021 | 101.10 | −25.9% | 210.35 | 98.15 |
| 2020 | 136.45 | +15.1% | 147.75 | 38.25 |
| 2019 | 118.50 | −69.5% | 390.75 | 76.30 |
| 2018 | 388.55 | +22.5% | 847.80 | 190.10 |
| 2017 | 317.25 | +225.7% | 379.45 | 90.00 |
| 2016 | 97.40 | +180.7% | 237.00 | 28.85 |
| 2015 | 34.70 | +5.0% | 50.55 | 24.45 |
₹ per share, adjusted for splits and bonuses since. Change is on the close at the end of the year before. The 2022 close is its last trade, on 17 Aug 2022.
Recent sessions
The 10 trading days to 17 Aug 2022, as traded on BSE.
| Date | Open | High | Low | Close | Average price | Volume |
|---|---|---|---|---|---|---|
| 17 Aug 2022 | 63.00 | 68.00 | 60.50 | 66.00 | 64.02 | 1,97,959 |
| 16 Aug 2022 | 60.60 | 65.00 | 60.60 | 63.80 | 63.26 | 88,070 |
| 12 Aug 2022 | 62.50 | 63.70 | 61.50 | 61.85 | 62.16 | 21,335 |
| 11 Aug 2022 | 62.95 | 64.85 | 60.45 | 62.90 | 62.11 | 57,518 |
| 10 Aug 2022 | 62.00 | 63.35 | 61.50 | 62.45 | 62.20 | 54,782 |
| 8 Aug 2022 | 64.40 | 65.00 | 62.90 | 63.10 | 63.79 | 33,723 |
| 5 Aug 2022 | 64.00 | 66.10 | 63.50 | 64.60 | 64.73 | 67,110 |
| 4 Aug 2022 | 64.90 | 67.70 | 63.70 | 65.00 | 65.69 | 87,402 |
| 3 Aug 2022 | 67.00 | 67.00 | 64.70 | 65.15 | 65.41 | 28,636 |
| 2 Aug 2022 | 65.00 | 69.00 | 63.90 | 67.00 | 66.88 | 1,03,377 |
Prices in ₹ per share as traded, not adjusted.
Price adjustments
What the price chart is corrected for, so it reads as one share held throughout.
| Ex-date | Event | Price factor | What happened |
|---|---|---|---|
| 16 Aug 2016 | Price move | – | Between two trading sessions the price moved by a fifth or more. The company's board met on results that day or since the trading day before. Not adjusted for. |
Each event is noted and not adjusted for.
Company details
- BSE code
- 532679
- ISIN
- INE034H01016
- Industry
- Diversified
- Former symbols
- SORILINFRA, STOREONE, IBRETAILS, PIRAMYDRET
- CIN
- L52190HR2005PLC077960
- Corporate identity number, the registrar of companies' code for it
- Incorporated
- 2005
- Registered office
- Plot No. 448-451, Udyog Vihar, Phave - V, Gurugram 122016, Haryana
- Share registrar
- KFin Technologies Ltd
- Keeps the register of shareholders and handles transfers and dividend payments