| Solitaire Machine Tools Ltd | Industry : (Capital Goods-Non Electrical Equipment) | |
|---|---|---|
|
BSE Code : 522152 |
NSE Symbol : - |
P/E(TTM) : 27.40 |
|
ISIN Demat : INE410A01013 |
Div & Yield% : 1.89 |
EPS(TTM) : 3.86 |
|
Book Value(₹) : 41.95 |
Market Cap(₹Cr) : 48.01 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 22.50 | 20.86 | 18.67 | 13.58 | 17.16 |
| Other Income | 0.66 | 0.43 | 0.33 | 0.49 | 0.86 |
| Stock Adjustments | -0.96 | -1.14 | -0.58 | 1.40 | -4.63 |
| Total Income | 22.20 | 20.15 | 18.42 | 15.47 | 13.39 |
| EXPENDITURE : | |||||
| Raw Materials | 9.98 | 9.83 | 8.81 | 7.77 | 5.91 |
| Power and Fuel Cost | 0.27 | 0.24 | 0.21 | 0.21 | 0.17 |
| Other Manufacturing Expenses | 1.29 | 1.27 | 0.92 | 1.15 | 0.95 |
| Selling and Administration Expenses | 1.83 | 1.23 | 1.28 | 0.83 | 0.77 |
| Miscellaneous Expenses | 0.75 | 0.52 | 0.58 | 0.16 | 0.21 |
| Employee Benefit Expenses | 4.31 | 3.96 | 3.80 | 3.23 | 2.92 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 3.77 | 3.12 | 2.82 | 2.12 | 2.46 |
| Interest | 0.03 | 0.10 | 0.15 | 0.14 | 0.14 |
| Gross Profit | 3.74 | 3.02 | 2.67 | 1.98 | 2.32 |
| Depreciation | 0.59 | 0.56 | 0.56 | 0.57 | 0.65 |
| Profit Before Tax | 3.15 | 2.46 | 2.11 | 1.41 | 1.67 |
| Current Tax | 0.77 | 0.60 | 0.55 | 0.39 | 0.30 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.02 | 0.06 | -0.04 | -0.04 | -0.05 |
| Reported Net Profit | 2.35 | 1.80 | 1.60 | 1.06 | 1.42 |
| Extraordinary Items | 0.32 | 0.06 | 0.03 | 0.16 | 0.00 |
| Adjusted Net Profit | 2.03 | 1.74 | 1.57 | 0.90 | 1.42 |
| Adjustment below Net Profit | 0.02 | -0.10 | 0.06 | 0.03 | -0.02 |
| Profit/Loss Balance carried down | 13.16 | 12.13 | 11.02 | 10.39 | 9.34 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.79 | 0.68 | 0.55 | 0.45 | 0.34 |
| P & L Balance carried down | 14.73 | 13.16 | 12.13 | 11.02 | 10.39 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 20.00 | 17.50 | 15.00 | 12.00 | 10.00 |
| Dividend Per Share(Rs) | 2.00 | 1.75 | 1.50 | 1.20 | 1.00 |
| Earnings Per Share-Unit Curr | 5.16 | 3.97 | 3.51 | 2.32 | 3.12 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 43.18 | 39.73 | 37.47 | 35.03 | 33.63 |
| Book Value(Adj)-Unit Curr | 43.18 | 39.73 | 37.47 | 35.03 | 33.63 |