Silver Oak (India) Peer Comparison

BSE: 531635

₹74.50

₹-1.50 (-1.97%)

As on 23-Sep-2026IST

Market cap

₹28 Cr

Revenue (TTM)

₹0 Cr

P/E Ratio

--

P/B Ratio

6.1

Div. Yield

0 %

Edit

	Silver Oak (India)	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Market cap (₹ Cr)	28	18,390	14,910	6,124	2,610
Revenue (₹ Cr)	--	7,604	6,711	1,177	3,813
Net Profit (₹ Cr)	-1.06	209.71	-36.56	140.24	102.50
Net Margin (%)	-88.37	2.75	-0.54	11.82	2.68
RoE (%)	-29.14	13.86	9.01	16.47	9.47
Price to Earnings	--	83.22	--	43.58	25.96
Price-To-Book	6.10	10.79	5.08	6.65	1.99

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Silver Oak (India)	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Operating Revenue	0.00	7,604.13	6,711.15	1,176.57	3,813.11
Total Income	1.20	7,627.67	6,737.51	1,186.75	3,825.30
Total Expenditure	1.01	7,058.41	6,217.45	937.38	3,534.50
EBITDA	-1.01	545.72	493.70	239.19	278.61
Depreciation	0.12	86.40	117.92	28.12	96.56
EBIT	-1.14	459.32	375.78	211.07	182.06
Interest	1.05	136.64	176.61	27.74	59.30
Other Income	1.20	23.54	26.36	10.19	12.19
Exceptional Items	0.00	-2.85	-262.09	0.04	0.00
Profit before Tax	-0.99	343.37	-36.56	193.55	134.95
Provision for Tax	0.08	133.66	0.00	53.32	32.45
Profit after Tax	-1.06	209.71	-36.56	140.24	102.50

Liabilities (₹ Cr)

	Silver Oak (India)	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Shareholder's Funds	4.83	1,662.67	2,981.71	901.03	1,091.37
Minority Interest	-0.02	11.28	0.00	0.00	0.69
Non-Current Liabilities	0.01	287.53	2,300.95	184.21	331.81
Current Liabilities	14.23	2,180.44	877.42	553.95	827.46
Total Liabilities	29.12	3,672.35	1,212.83	1,161.28	--

Assets (₹ Cr)

	Silver Oak (India)	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Non-Current Assets	11.33	900.07	3,858.88	723.28	1,259.97
Current Assets	16.96	2,930.61	2,190.43	901.68	832.31
Total Assets	29.12	3,672.35	1,212.83	1,161.28	--
Total Debt*	8.83	897.82	42.43	308.17	--
Net Current Assets	2.74	750.17	1,313.02	347.73	4.85
Contingent Liabilities	0.00	844.86	101.84	--	--

Cashflow (₹ Cr)

	Silver Oak (India)	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Cash From Operating Activities	1.46	-678.42	178.42	-27.07	--
Cash Flow from Investing Activities	-0.60	-182.37	-76.93	-269.55	--
Cash from Financing Activities	-0.01	921.59	-94.41	291.75	--
Net Cash Inflow / Outflow	0.85	60.80	7.09	-4.86	--

Ratios

Profitability Ratios

	Silver Oak (India)	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
ROCE (%)	-2.07	21.31	28.50	22.68	--
ROE (%)	-29.14	13.86	9.01	16.47	9.47
ROA (%)	-3.66	5.46	-0.99	10.08	4.72
EBIT Margin (%)	-15.35	6.04	5.60	17.94	4.77
Net Margin (%)	-88.37	2.75	-0.54	11.82	2.68
Cash Profit Margin (%)	-77.98	0.00	0.00	0.00	0.00

Growth Ratios

	Silver Oak (India)	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Revenue Growth (%)	0.00	-5.92	101.16	29.74	6.37
EBIT Growth (%)	4.78	12.69	39.62	21.85	134.66
Net Profit Growth (%)	-8.68	-12.43	-113.14	30.75	314.57
EPS Growth (%)	-31.08	-7.08	-34.17	25.07	295.47
Book Value Growth (%)	-15.62	279.15	35.09	99.76	--

Valuation Ratios

	Silver Oak (India)	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Price / Earnings	-18.40	82.38	63.61	43.57	23.95
Price / Book Value	6.10	10.79	5.08	6.65	1.99
Dividend Yield (%)	0.00	0.82	0.17	0.16	0.79
EV/EBITDA	-33.55	35.49	34.12	27.20	10.96
Market Cap (₹ Cr)	64.13	8,564.58	4,597.83	5,328.78	--

Solvency Ratios

	Silver Oak (India)	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Debt to Equity	0.00	0.16	0.68	0.16	0.20
Short term debt to equity ratio	1.41	0.50	--	0.22	--
Current Ratio	1.19	1.34	2.50	1.63	1.01
Quick Ratio	1.16	1.00	2.04	0.89	0.66
Interest Coverage	0.06	3.51	0.79	7.98	3.28

Operating Efficiency Ratios

	Silver Oak (India)	Allied Blenders And Distillers	Tilaknagar Ind	Piccadily Agro	Globus Spirits
Debtors to sales (%)	10.26	23.69	18.95	20.64	8.43
Asset Turnover	0.00	1.98	1.82	0.85	1.76
Receivable days	178.94	67.60	48.48	56.30	--
Inventory Days	147.42	22.43	15.56	102.81	--
Payable days	--	138.57	155.36	93.36	--
Cash Conversion Cycle	--	-48.54	-91.32	65.75	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.