Unlisted stock broker in india

Blog

Silverline Technologies Limited

Silverline Technologies Limited

Silverline Technologies Ltd. was incorporated on 1992,is a global BPO and IT consulting company. The services offered by the company includes IT Development & Systems Integration, Back-office Shared Services, Market Entry Services, Animation and Media Services etc.

Consolidated Yearly Results ——————- in Rs. Cr. ——————-
Jun ’15 Jun ’14 Jun ’13 Jun ’12 Jun ’11
Net Sales/Income from operations 3.02 7.65 22.21 29.05 80.54
Other Operating Income 0.25 0.46
Total Income From Operations 3.02 7.90 22.21 29.51 80.54
EXPENDITURE
Consumption of Raw Materials
Purchase of Traded Goods
Increase/Decrease in Stocks
Power & Fuel
Employees Cost 16.18
Depreciation 0.27 0.44 0.43 0.65
Excise Duty
Admin. And Selling Expenses
R & D Expenses
Provisions And Contingencies
Exp. Capitalised
Other Expenses 4.30 9.41 29.50 27.13 59.24
P/L Before Other Inc., Int., Excpt. Items & Tax -1.28 -1.78 -7.73 1.95 4.47
Other Income 0.38
P/L Before Int., Excpt. Items & Tax -1.28 -1.78 -7.73 2.33 4.47
Interest 2.24 1.25 0.31
P/L Before Exceptional Items & Tax -1.28 -1.78 -9.98 1.09 4.16
Exceptional Items
P/L Before Tax -1.28 -1.78 -9.98 1.09 4.16
Tax -0.04 1.18
P/L After Tax from Ordinary Activities -1.28 -1.75 -9.98 1.09 2.98
Prior Year Adjustments
Extra Ordinary Items -6.66 0.70
Net Profit/(Loss) For the Period -1.28 -8.41 -9.28 1.09 2.98
Minority Interest
Share Of P/L Of Associates
Net P/L After M.I & Associates -1.28 -8.41 -9.28 1.09 2.98
Equity Share Capital 59.99 59.99 59.99 59.99 59.99
Reserves Excluding Revaluation Reserves 87.29 88.57 97.62 98.78 95.14
Equity Dividend Rate (%)
EPS Before Extra Ordinary
Basic EPS -0.21 -1.40 -1.66
Diluted EPS -0.21 -1.40 -1.66
EPS After Extra Ordinary
Basic EPS -0.21 -1.40 -1.54
Diluted EPS -0.21 -1.40 -1.54
Public Share Holding
No Of Shares (Crores) 6.00 6.00 6.00 0.60 6.00
Share Holding (%) 99.99 99.99 99.99 99.99 99.90
Promoters and Promoter Group Shareholding
a) Pledged/Encumbered
– Number of shares (Crores)
– Per. of shares (as a % of the total sh. of prom. and promoter group)
– Per. of shares (as a % of the total Share Cap. of the company)
b) Non-encumbered
– Per. of shares (as a % of the total sh. of prom. and promoter group) 100.00 100.00 100.00 100.00 100.00
– Per. of shares (as a % of the total Share Cap. of the company) 0.15 0.15 0.15 0.15 0.15
Notes |201506 |201406 |201306 |201206 |201106

STANDALONE

YEARLY RESULTS OF SILVERLINE TECHNOLOGIES (in Rs. Cr.) MAR ’20 MAR ’19 MAR ’18 MAR ’17 MAR ’16
Net Sales/Income from operations 2.82 2.32 0.92 0.30 0.36
Other Operating Income
Total Income From Operations 2.82 2.32 0.92 0.30 0.36
EXPENDITURE
Consumption of Raw Materials
Purchase of Traded Goods
Increase/Decrease in Stocks
Power & Fuel
Employees Cost
Depreciation
Excise Duty
Admin. And Selling Expenses
R & D Expenses
Provisions And Contingencies
Exp. Capitalised
Other Expenses 2.50 2.27 0.58 0.29 0.49
P/L Before Other Inc. , Int., Excpt. Items & Tax 0.32 0.06 0.34 0.01 -0.12
Other Income
P/L Before Int., Excpt. Items & Tax 0.32 0.06 0.34 0.01 -0.12
Interest
P/L Before Exceptional Items & Tax 0.32 0.06 0.34 0.01 -0.12
Exceptional Items -142.84
P/L Before Tax 0.32 0.06 0.34 0.01 -142.96
Tax 0.07 0.01 0.07
P/L After Tax from Ordinary Activities 0.25 0.05 0.27 0.01 -142.96
Prior Year Adjustments
Extra Ordinary Items
Net Profit/(Loss) For the Period 0.25 0.05 0.27 0.01 -142.96
Equity Share Capital 59.99 59.99 59.99 59.99 59.99
Reserves Excluding Revaluation Reserves -34.02 -57.63 -57.68 -57.95 -57.96
Equity Dividend Rate (%)
EPS BEFORE EXTRA ORDINARY
Basic EPS 0.04 0.01 0.05 0.01 -23.83
Diluted EPS 0.04 0.01 0.05 0.01 -23.83
EPS AFTER EXTRA ORDINARY
Basic EPS. 0.04 0.01 0.05 0.01 -23.83
Diluted EPS. 0.04 0.01 0.05 0.01 -23.83
PUBLIC SHARE HOLDING
No Of Shares (Crores)
Share Holding (%)
PROMOTERS AND PROMOTER GROUP SHAREHOLDING
A) PLEDGED/ENCUMBERED
– Number of shares (Crores)
– Per. of shares (as a % of the total sh. of prom. and promoter group)
– Per. of shares (as a % of the total Share Cap. of the company)
B) NON-ENCUMBERED
– Number of shares (Crores).
– Per. of shares (as a % of the total sh. of prom. and promoter group).
– Per. of shares (as a % of the total Share Cap. of the company).

PEERS

Company Name Price % Chg MCap(Cr) TTM PE P/B ROE 1 Yr Perform Net Profit Net Sales Debt to Equity
Silverline 2.19 -0.90 13.14 0.95 0 2 0.12
ABB Power Produ 1708.65 -0.46 7241.54 65.79 7.77 10.70 109.11 99 3,420 0.00
Hemisphere 130.75 -2.79 3726.37 13.11 10.70 99 3,420 0.00
Ndr Auto Compon 189.40 -1.61 112.62 0.85 1.25 1 96 0.00
Nivaka Fashions 7.00 0.00 71.88 7.61 -8.82 -33.59 0 21 0.03

ABOUT SILVERLINE TECHNOLOGIES LIMITED UNLISTED SHARE 

Silverline Technologies Limited formerly known as Silverline Industries Limited is a Public incorporated on 13 April 1992. It is classified as a Non-govt company and is registered at the Registrar of Companies, Mumbai. Its authorized share capital is Rs. 3,000,000,000 and its paid-up capital is Rs. 599,854,850.

In the year 2000, The Company set up its planned $125-million initial public offering at 5.2 million. The company was India’s 1st company to be listed on the New York Stock Exchange (NYSE) and the 1st major I.T. company to be listed on the BSE. The company was listed on the NYSE for ADRs which touched a market capitalization of $1.2 Billion on the Bombay Stock Exchange (BSE).

Silverline is a global Software Development and IT Consulting Company that also has a BPO practice. The company is providing end-to-end support solutions in: – IT Development & Systems Integration – Technical Support – Customer Care and Service Management – Back-office Shared Services – Market Entry Services.

Silverline was rated as the 7th largest software company in India by NASSCOM in 2002. The company is ISO 9001 certified and SEI CMM Level IV. Silverline clientele includes JPMorgan Chase, Bank of America, HSBC, Goldman Sachs, Merrill Lynch, Aviva, Lehman Brothers, Bell Atlantic, Morgan Stanley, First Data Corp., IBM, HSBC, etc.

 

INCORPORATION DETAILS

CIN L99999MH1992PLC066360
Registration Date 13-04-1992
Company Name Silverline Technologies Limited
Email Address silverlinetechnologies13@gmail.com
Category/Sub-category of the Company The company has Share capital /Indian Non-Government Company
Registration Number 66360
Address of the Registered office & contact details UNIT NO 121, SDF IV SEEPZ

ANDHERI EAST MUMBAI 400 096

Tel. no. 28291950 / 28290322

Company Secretary & Compliance Officer Jyoti Kumari Sharma
Name, Address & contact details of the Registrar & Transfer Agent, if any Link Intime India Private Limited

C 101, 247 Park, LBS Rd, Surya Nagar,

Gandhi Nagar, Vikhroli West, Mumbai, Maharashtra 400083

Phone no. 022 – 4918 6270

 

BOARD OF DIRECTORS

 

S.NO.

Name of the Directors Category
1. Ravi Subramanian Chairman and Executive Director
2. Mrs. Lucy D Lima Non-Executive Independent Director
3. Mr.Ramakrishnan Padmanabhan Iyer Non-Executive Independent Director
4. Mr.Anupam Singh Kushwah Non-Executive Independent Director
5. Mr.Srinivasan Sitapati Pattamadai Executive Director

 

Principal Business Activities of the Company

Name & Description of main products/services NIC Code of the Product /service % of total turnover of the company
Software Development 72293 100%

 

SHAREHOLDING PATTERN

(As of 31-03-2020)

S. No. Shareholder’s Category No. of Shares % of total Shares of the company
1 PROMOTERS 5625 0.01%
2 PUBLIC 59979863 99.99
  Total 59985488 100%

 

INDUSTRY OUTLOOK

The global sourcing market in India continues to grow at a higher pace compared to the ITBPM industry India is the leading sourcing destination across the world, accounting for approximately 55% market share of the US$ 185-190 billion global services sourcing business in 2020-2021. Exports from the industry increased to US$ 137 billion in FY21 while domestic revenues (including hardware) advanced to US$ 46 billion.

Indian IT & ITeS companies have set up over 1,200 global delivery centers in about 96 countries across the world. India has become the digital capabilities hub of the world with around 75% of global digital talent present in the country.

Leading Indian IT firms like Infosys, Wipro, TCS, and Tech Mahindra, are diversifying their offerings and showcasing leading ideas in blockchain, and artificial intelligence to clients using innovation hubs, research, and development centers, in order to create differentiated offerings.

The computer software and hardware sector in India attracted cumulative Foreign Direct Investment (FDI) inflows worth US$ 26.92 billion between April 2000 to December 2020, according to data released by the Department of Industrial Policy and Promotion (DIPP).

With a compounded annual growth rate (CAGR) of over 24% in the last decade, the Indian IT/ITeS industry has emerged as a key growth engine for the economy, contributing around 5.6% to the country’s Gross Domestic Product (GDP) in FY 2021 and also providing direct employment to about 2.3 million people (from just about half a million in 2021). It remains one of the biggest sectors for wealth generation in the country.

Silverline Technologies Limited Balance Sheet (Amt. in Rs)

PARTICULARS 2023 2022 2021
ASSETS      
NON-CURRENT ASSETS      
(a) Properties,Plant & Equipment 24,88,584 30,48,584 33,73,629
(b) Supply chain IPR’s 47,64,81,915 27,62,15,280 27,62,15,280
(c) Capital work in progress
(d) Other Intangible Assets
(d) Financial assets      
i. Investments 3,18,65,116 3,18,65,116
ii. Loans  
iii. Other Financial Assets 2,43,28,500 14,04,86,078 13,57,86,078
(e) Non-Current Tax Assets 63,27,956 63,27,956 63,27,956
(f) Other non-Current Assets 20,40,120 20,40,120 22,02,876
Total Non- Current assets 51,16,67,075 45,99,83,134 45,57,70,935
CURRENT ASSETS      
(a) Inventories
(b) Financial Assets      
i. Trade Receivable 3,02,79,000 9,76,09,057 7,38,55,932
ii. Cash & Cash Equivalent 7,59,834 3,14,214 9,06,989
iii. Bank balances other than      
cash & cash Equivalent
iv. Loans      
v. Other Financial assets  
Total Current Assets 3,10,38,834 9,79,23,271 7,47,62,921
       
Total Assets 54,27,05,909 55,79,06,405 53,05,33,856
EQUITIES AND LIABILITIES      
Equity      
(a) Equity share Capital 59,98,54,880 59,98,54,880 59,98,54,880
(b) Other Equity      
Reserves & Surplus -35,35,76,366 -35,67,59,246 -36,00,55,116
Other Reserves
Application Account
Total Equity 24,62,78,514 24,30,95,634 23,97,99,764
LIABILITIES      
Non Current Liabilities      
(a) Financial Liabilities      
Borrowing 25,07,24,879 24,19,49,459 21,97,49,456
(b) Provision 2,28,70,580 2,28,70,580 2,18,45,580
(c) Deferred Tax Liabilities 1,88,851 1,88,851 1,88,851
(d) Other Non-Current Liabilities  
Total Non-Current Liabilities 27,37,84,310 26,50,08,890 24,17,83,890
Current Liabilities      
(a) Financial Liabilities      
i. Borrowings
ii. Trade Payable-other than MSME 64,34,576 2,90,40,812 2,81,89,132
iii. Trade Payable – MSME
iv. Other Financial Liabilties
(b) Other Current Liabilities 1,62,08,510 2,07,61,069 2,07,61,069
(c ) Provisions      
(d) Current Non-Tax Liabilities      
Total Current Liabilities 2,26,43,086 4,98,01,881 4,89,50,201
Total Equity & Liabilties 54,27,05,909 55,79,06,405 53,05,33,855

Silverline Technologies Limited Profit & Loss Statement (Amt. in Rs)

PARTICULARS 2023 2022 2021
INCOME      
Revenue from operation 3,55,98,000 4,21,30,560 3,41,99,448
Other Income 3,20,863
Total Income 3,55,98,000 4,21,30,560 3,45,20,311
EXPENDITURE      
Software Development Expenses 53,19,000 2,32,35,778 48,63,405
Employee benefit expenses 17,60,000 48,88,565 38,06,449
Financial Cost 1,60,18,870 83,33,324
Depreciation and Amortisation 5,60,000 3,25,045 3,25,045
Other Expenses 91,45,291 93,60,303 3,70,87,383
Total Expenditure 3,28,03,161 3,78,09,691 5,44,15,606
Profit/(loss) before Exceptional item 27,94,839 43,20,869 -1,98,95,295
Less : Exceptional Item 3,88,041
Profit before tax item 31,82,880 43,20,869 -1,98,95,295
Less: Tax Expenses
Current Tax 10,25,000
Income tax for previous year  
Deferred tax
Net Profit/(loss) after tax 31,82,880 32,95,869 -1,98,95,295
Profit/(Loss) from discontinue operation
Profit/(Loss) from continue operation 31,82,880 32,95,869 -1,98,95,295

Silverline Technologies Limited Consolidated Cash Flow Statement (Amt. in Rs)

PARTICULARS 2023 2022 2021
Cash flows from operating activities      
Net Profit (Loss) before Tax and before extraordinary item 27,94,839 43,20,869 -1,98,95,295
Adjustments for :      
Depreciation and Amortization 5,60,000 3,25,045 3,25,045
Preliminary Expenses & Filing fees written off
Unrealised foreign exchange Gain 3,68,018
Profit/Loss on sale of Assets[Net]
Sundry Balances written (back) / off
Bad Debts written off
Interest received -3,20,863
Dividend Income
Interest paid 1,60,18,870 99,00,000 83,33,324
Operating Profit before Working Capital changes 1,93,73,709 1,45,45,914 -1,11,89,771
Working capital changes      
(Increase)/ Decrease in Sundry Debtors 6,73,30,057 -2,37,53,125 -3,18,04,329
(Increase) Decrease in Short term,deposit and financial Assets   -45,37,244 -13,80,10,889
Increase /( Decrease) in Trade Payables & Other current liabilities -2,71,58,795 8,51,681 4,70,58,481
(Increase)/Decrease in Inventory
(Increase)/Decrease Non Current Assets
Increase / (Decrease) in Provision 10,25,000
  4,01,71,262 -2,64,13,688 -12,27,56,737
Net Cash from operating activities 5,95,44,971 -1,18,67,774 -13,39,46,508
Ne Income tax provision -10,25,000
CASH FLOW FROM INVESTING ACTIVITIES      
Purchase of Property,Plant and Equipment -20,02,66,635 -17,69,071
IPR Account 11,61,57,578 -4,25,17,350
Other Financial Assets -3,22,53,157  
Interest Received   3,20,863
Investment Account Net -5,18,55,900
Cash flows from financing activities      
Foreign Exchange unrealised gain -3,68,018
Repayment of Share application
Interest Paid -1,60,18,870 -99,00,000 -83,33,324
Increase in Long Term Deposits 87,75,420 2,22,00,000
Receipts (Repayments) of Borrowings (Net) 18,74,96,302
Net cash (used in)/ surplus from financing activities -72,43,450 1,12,75,000 17,87,94,960
Net increase in Cash & Cash equivalents 4,45,621 -5,92,774 8,82,895
Cash & Cash equivalents at the beginning of the year 3,14,214 9,06,988 24,094
Cash & Cash equivalents at the end of the year 7,59,835 3,14,214 9,06,989

Let’s break down the Cash Flow Statement for the years 2023, 2022, and 2021, activity-wise:

1. Operating Activities:

   – In 2023, there was a significant improvement in cash flows from operating activities compared to the previous years. This improvement can be attributed to the positive operating profit before working capital changes.

   – Working capital changes had a significant impact on cash flows in all three years, with substantial increases or decreases in Sundry Debtors, Short-term deposits, financial assets, Trade Payables, and Other current liabilities.

2. Investing Activities:

   – Significant investments were made in Property, Plant, and Equipment (PP&E) in 2023 and 2021, indicating a focus on asset acquisition or expansion.

   – There were transactions in Intellectual Property Rights (IPR) accounts and other financial assets, which varied across the years.

3. Financing Activities:

   – Interest paid remained significant throughout the years, indicating a consistent financial expense for the company.

   – Long-term deposits increased in 2022 but decreased in 2023.

   – There were significant fluctuations in receipts or repayments of borrowings, resulting in a surplus or deficit in financing activities across the years.

4. Overall Cash Position:

   – The company ended 2023 with a higher cash balance compared to the previous year, indicating improved cash management or profitability.

   – However, the net increase in cash and cash equivalents was relatively low in 2023 compared to the other years.

5. Other Observations:

   – There were no adjustments for Preliminary Expenses & Filing fees written off in any of the years.

   – Unrealized foreign exchange gains were recorded only in 2021.

   – Bad debts written off, profit/loss on the sale of assets, and dividend income were not reported in any of the years.

Below are the Financial Ratios of Silverline Technologies Limited:

Particulars 2022 2023
Current Ratio 1.97 1.37
Debt Equity ratio 1.3 1.2
Return on Equity ratio 0.01 0.01
Trade receivable /Turnover ratio 2.32 0.85
Trade payable / Turnover ratio 0.69 0.18
Net capital Turnover Ratio 0.88 4.24
Net profit ratio 0.08 0.09
Return on capital employed 0.06 0.08

Let’s break down and analyze each of these financial indicators for the year 2022 and 2023:

1. Current Ratio:

   – The current ratio measures the company’s ability to pay its short-term liabilities with its short-term assets. A higher current ratio is generally preferred as it indicates a better ability to cover short-term obligations. The company’s current ratio decreased from 1.97 in 2022 to 1.37 in 2023, indicating a potential weakening in its short-term liquidity position.

2. Debt Equity Ratio:

   – The debt equity ratio compares a company’s total debt to its shareholders’ equity. A lower debt-equity ratio is usually favorable as it suggests lower financial risk. The company’s debt-equity ratio decreased from 1.3 in 2022 to 1.2 in 2023, indicating a slight reduction in financial leverage.

3. Return on Equity (ROE) Ratio:

   – The return on equity ratio measures how much profit a company generates with the shareholders’ equity. The ratio remained constant at 0.01 for both years, indicating a consistent return on equity.

4. Trade Receivable/Turnover Ratio:

   – This ratio measures how efficiently a company manages its accounts receivable. A lower ratio suggests faster turnover of receivables. The ratio decreased significantly from 2.32 in 2022 to 0.85 in 2023, indicating a more efficient management of trade receivables in 2023.

5. Trade Payable/Turnover Ratio:

   – This ratio assesses how quickly a company pays its suppliers. A lower ratio indicates a faster turnover of payables. The ratio decreased from 0.69 in 2022 to 0.18 in 2023, suggesting a faster turnover of trade payables in 2023.

6. Net Capital Turnover Ratio:

   – The net capital turnover ratio measures how efficiently a company utilizes its total capital to generate revenue. A higher ratio indicates better utilization of capital. The ratio increased significantly from 0.88 in 2022 to 4.24 in 2023, indicating a substantial improvement in capital utilization efficiency.

7. Net Profit Ratio:

   – The net profit ratio measures the percentage of net profit relative to revenue. The ratio increased from 0.08 in 2022 to 0.09 in 2023, indicating a slight improvement in profitability.

8. Return on Capital Employed (ROCE) Ratio:

   – The return on capital employed ratio assesses the efficiency with which a company utilizes its capital to generate profits. The ratio increased from 0.06 in 2022 to 0.08 in 2023, indicating improved capital efficiency.

Dividend History of Silverline Technologies Limited

Particulars 2023 2022 2021
Dividend (final + interim) (In Rs.)

 

Annual Report- 2022-23

Leave a Reply

    Our customer support team is here to answer your questions. Ask us anything!