Loading...

Security and Intelligence Services (India)

BSE:540673
Snowflake Description

High growth potential with adequate balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
540673
BSE
₹61B
Market Cap
  1. Home
  2. IN
  3. Commercial Services
Company description

Security and Intelligence Services (India) Limited, together with its subsidiaries, operates as a security services company in India and Australia. The last earnings update was 83 days ago. More info.


Add to Portfolio Compare Print
540673 Share Price and Events
7 Day Returns
-2.6%
BSE:540673
-0.7%
IN Commercial Services
-1.2%
IN Market
1 Year Returns
-23.2%
BSE:540673
-16%
IN Commercial Services
-2.5%
IN Market
540673 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Security and Intelligence Services (India) (540673) -2.6% 1.2% 5.5% -23.2% - -
IN Commercial Services -0.7% 3.6% 2.8% -16% 68.7% 335%
IN Market -1.2% 1.4% 4.8% -2.5% 40% 69.9%
1 Year Return vs Industry and Market
  • 540673 underperformed the Commercial Services industry which returned -16% over the past year.
  • 540673 underperformed the Market in India which returned -2.5% over the past year.
Price Volatility
Industry
5yr Volatility vs Market

Value

 Is Security and Intelligence Services (India) undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Security and Intelligence Services (India) to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Security and Intelligence Services (India).

BSE:540673 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 6 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 14.9%
Perpetual Growth Rate 10-Year IN Government Bond Rate 7.6%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BSE:540673
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year IN Govt Bond Rate 7.6%
Equity Risk Premium S&P Global 8.6%
Commercial Services Unlevered Beta Simply Wall St/ S&P Global 0.73
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.733 (1 + (1- 35%) (10.87%))
0.856
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.86
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 7.55% + (0.856 * 8.6%)
14.91%

Discounted Cash Flow Calculation for BSE:540673 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Security and Intelligence Services (India) is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

BSE:540673 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (INR, Millions) Source Present Value
Discounted (@ 14.91%)
2019 1,196.00 Analyst x1 1,040.80
2020 2,044.50 Analyst x2 1,548.31
2021 2,494.50 Analyst x2 1,643.95
2022 2,897.46 Est @ 16.15% 1,661.72
2023 3,290.72 Est @ 13.57% 1,642.35
2024 3,677.91 Est @ 11.77% 1,597.39
2025 4,064.13 Est @ 10.5% 1,536.07
2026 4,454.93 Est @ 9.62% 1,465.28
2027 4,855.70 Est @ 9% 1,389.84
2028 5,271.45 Est @ 8.56% 1,313.04
Present value of next 10 years cash flows ₹14,838.74
BSE:540673 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ₹5,271.45 × (1 + 7.55%) ÷ (14.91% – 7.55%)
₹77,010.31
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ₹77,010.31 ÷ (1 + 14.91%)10
₹19,182.16
BSE:540673 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ₹14,838.74 + ₹19,182.16
₹34,020.90
Equity Value per Share
(INR)
= Total value / Shares Outstanding
= ₹34,020.90 / 73.31
₹464.05
BSE:540673 Discount to Share Price
Calculation Result
Value per share (INR) From above. ₹464.05
Current discount Discount to share price of ₹825.20
= -1 x (₹825.20 - ₹464.05) / ₹464.05
-77.8%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Security and Intelligence Services (India) is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Security and Intelligence Services (India)'s earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Security and Intelligence Services (India)'s earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BSE:540673 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in INR ₹24.10
BSE:540673 Share Price ** BSE (2019-04-23) in INR ₹825.2
India Commercial Services Industry PE Ratio Median Figure of 34 Publicly-Listed Commercial Services Companies 16.14x
India Market PE Ratio Median Figure of 2,738 Publicly-Listed Companies 16.18x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Security and Intelligence Services (India).

BSE:540673 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= BSE:540673 Share Price ÷ EPS (both in INR)

= 825.2 ÷ 24.10

34.24x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Security and Intelligence Services (India) is overvalued based on earnings compared to the IN Commercial Services industry average.
  • Security and Intelligence Services (India) is overvalued based on earnings compared to the India market.
Price based on expected Growth
Does Security and Intelligence Services (India)'s expected growth come at a high price?
Raw Data
BSE:540673 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 34.24x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 6 Analysts
26%per year
Asia Commercial Services Industry PEG Ratio Median Figure of 11 Publicly-Listed Commercial Services Companies 0.94x
India Market PEG Ratio Median Figure of 585 Publicly-Listed Companies 1.32x

*Line of best fit is calculated by linear regression .

BSE:540673 PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 34.24x ÷ 26%

1.32x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Security and Intelligence Services (India) is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Security and Intelligence Services (India)'s assets?
Raw Data
BSE:540673 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in INR ₹155.54
BSE:540673 Share Price * BSE (2019-04-23) in INR ₹825.2
India Commercial Services Industry PB Ratio Median Figure of 40 Publicly-Listed Commercial Services Companies 1.4x
India Market PB Ratio Median Figure of 3,629 Publicly-Listed Companies 1.1x
BSE:540673 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= BSE:540673 Share Price ÷ Book Value per Share (both in INR)

= 825.2 ÷ 155.54

5.31x

* Primary Listing of Security and Intelligence Services (India).

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Security and Intelligence Services (India) is overvalued based on assets compared to the IN Commercial Services industry average.
X
Value checks
We assess Security and Intelligence Services (India)'s value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Commercial Services industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Commercial Services industry average (and greater than 0)? (1 check)
  5. Security and Intelligence Services (India) has a total score of 0/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Security and Intelligence Services (India) expected to perform in the next 1 to 3 years based on estimates from 6 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
26%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Security and Intelligence Services (India) expected to grow at an attractive rate?
  • Security and Intelligence Services (India)'s earnings growth is expected to exceed the low risk savings rate of 7.6%.
Growth vs Market Checks
  • Security and Intelligence Services (India)'s earnings growth is expected to exceed the India market average.
  • Security and Intelligence Services (India)'s revenue growth is expected to exceed the India market average.
Annual Growth Rates Comparison
Raw Data
BSE:540673 Future Growth Rates Data Sources
Data Point Source Value (per year)
BSE:540673 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 6 Analysts 26%
BSE:540673 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 6 Analysts 15.8%
India Commercial Services Industry Earnings Growth Rate Market Cap Weighted Average 21.6%
Asia Commercial Services Industry Revenue Growth Rate Market Cap Weighted Average 23.5%
India Market Earnings Growth Rate Market Cap Weighted Average 18.3%
India Market Revenue Growth Rate Market Cap Weighted Average 11.7%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BSE:540673 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 6 Analyst Estimates (S&P Global) See Below
All numbers in INR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BSE:540673 Future Estimates Data
Date (Data in INR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-03-31 96,022 3,422 3,291 6
2020-03-31 84,095 2,738 2,633 6
2019-03-31 70,897 1,829 2,046 5
BSE:540673 Past Financials Data
Date (Data in INR Millions) Revenue Cash Flow Net Income *
2018-12-31 67,306 1,774
2018-09-30 64,315 1,649
2018-06-30 62,012 1,800
2018-03-31 58,334 2,150 1,621
2017-12-31 56,591 1,658
2017-09-30 52,590 1,411
2017-06-30 48,048 971
2017-03-31 43,872 1,001 1,119
2016-03-31 38,362 726 433

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Security and Intelligence Services (India)'s earnings are expected to grow significantly at over 20% yearly.
  • Security and Intelligence Services (India)'s revenue is expected to grow by 15.8% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BSE:540673 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 6 Analyst Estimates (S&P Global) See Below

All data from Security and Intelligence Services (India) Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BSE:540673 Future Estimates Data
Date (Data in INR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-03-31 44.28 48.50 39.60 6.00
2020-03-31 35.55 37.40 30.20 6.00
2019-03-31 27.76 28.70 26.70 5.00
BSE:540673 Past Financials Data
Date (Data in INR Millions) EPS *
2018-12-31 24.10
2018-09-30 22.40
2018-06-30 24.65
2018-03-31 22.64
2017-12-31 23.20
2017-09-30 20.19
2017-06-30 14.11
2017-03-31 16.34
2016-03-31 6.36

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Security and Intelligence Services (India) is expected to efficiently use shareholders’ funds in the future (Return on Equity greater than 20%).
X
Future performance checks
We assess Security and Intelligence Services (India)'s future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the India market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Asia market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Security and Intelligence Services (India) has a total score of 5/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Security and Intelligence Services (India) performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Security and Intelligence Services (India)'s growth in the last year to its industry (Commercial Services).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Security and Intelligence Services (India) has delivered over 20% year on year earnings growth in the past 5 years.
  • Security and Intelligence Services (India)'s 1-year earnings growth is less than its 5-year average (7% vs 23.5%)
  • Security and Intelligence Services (India)'s earnings growth has not exceeded the IN Commercial Services industry average in the past year (7% vs 25.7%).
Earnings and Revenue History
Security and Intelligence Services (India)'s revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Security and Intelligence Services (India) Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BSE:540673 Past Revenue, Cash Flow and Net Income Data
Date (Data in INR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 67,306.16 1,774.27 409.01
2018-09-30 64,314.94 1,649.04 409.01
2018-06-30 62,012.49 1,800.33 409.01
2018-03-31 58,333.73 1,620.67 409.01
2017-12-31 56,591.24 1,657.82 489.17
2017-09-30 52,589.63 1,410.85 489.17
2017-06-30 48,047.93 971.47 489.17
2017-03-31 43,871.97 1,118.61 295.20
2016-03-31 38,362.22 432.85 631.19
2015-03-31 35,506.29 626.79 742.59
2014-03-31 30,976.56 686.61 601.81
2013-03-31 26,436.85 571.52 575.06

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Security and Intelligence Services (India) has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Security and Intelligence Services (India) used its assets more efficiently than the IN Commercial Services industry average last year based on Return on Assets.
  • Security and Intelligence Services (India) has improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Security and Intelligence Services (India)'s performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Commercial Services industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Security and Intelligence Services (India) has a total score of 3/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Security and Intelligence Services (India)'s financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Security and Intelligence Services (India)'s finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Security and Intelligence Services (India) is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Security and Intelligence Services (India)'s cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Security and Intelligence Services (India)'s finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 2.8x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Security and Intelligence Services (India) Company Filings, last reported 3 months ago.

BSE:540673 Past Debt and Equity Data
Date (Data in INR Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 11,407.03 6,651.02 8,212.61
2018-09-30 11,407.03 6,651.02 8,212.61
2018-06-30 10,296.73 5,569.13 5,427.57
2018-03-31 10,296.73 5,569.13 5,427.57
2017-12-31 10,180.78 5,098.32 4,706.82
2017-09-30 10,180.78 5,098.32 4,706.82
2017-06-30 5,576.81 7,625.18 4,508.03
2017-03-31 5,908.99 6,996.44 4,291.69
2016-03-31 4,526.01 4,462.51 3,492.76
2015-03-31 4,733.48 4,436.07 3,744.87
2014-03-31 4,281.40 2,467.54 2,969.38
2013-03-31 3,712.32 2,090.96 2,532.46
  • Security and Intelligence Services (India)'s level of debt (58.3%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (57.3% vs 58.3% today).
  • Debt is well covered by operating cash flow (32.3%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 4.3x coverage).
X
Financial health checks
We assess Security and Intelligence Services (India)'s financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Security and Intelligence Services (India) has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Security and Intelligence Services (India)'s current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0.36%
Current annual income from Security and Intelligence Services (India) dividends. Estimated to be 0.65% next year.
If you bought ₹2,000 of Security and Intelligence Services (India) shares you are expected to receive ₹7 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Security and Intelligence Services (India)'s pays a lower dividend yield than the bottom 25% of dividend payers in India (0.51%).
  • Security and Intelligence Services (India)'s dividend is below the markets top 25% of dividend payers in India (1.93%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BSE:540673 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 6 Analyst Estimates (S&P Global) See Below
India Commercial Services Industry Average Dividend Yield Market Cap Weighted Average of 9 Stocks 0.5%
India Market Average Dividend Yield Market Cap Weighted Average of 1400 Stocks 1.4%
India Minimum Threshold Dividend Yield 10th Percentile 0.3%
India Bottom 25% Dividend Yield 25th Percentile 0.5%
India Top 25% Dividend Yield 75th Percentile 1.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BSE:540673 Future Dividends Estimate Data
Date (Data in ₹) Dividend per Share (annual) Avg. No. Analysts
2021-03-31 5.77 3.00
2020-03-31 5.00 3.00
2019-03-31 3.20 2.00
BSE:540673 Past Annualized Dividends Data
Date (Data in ₹) Dividend per share (annual) Avg. Yield (%)
2018-05-09 3.000 0.326
2018-01-29 4.000 0.349
2017-10-04 0.000 0.000
2017-08-10 0.000 0.000

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • It is too early to tell whether Security and Intelligence Services (India) has stable dividend payments.
  • Security and Intelligence Services (India) only just started paying a dividend, it is too early to tell if payments are increasing.
Current Payout to shareholders
What portion of Security and Intelligence Services (India)'s earnings are paid to the shareholders as a dividend.
  • Dividends paid are thoroughly covered by earnings (16.1x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be thoroughly covered by earnings (7.6x coverage).
X
Income/ dividend checks
We assess Security and Intelligence Services (India)'s dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.3%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Security and Intelligence Services (India) afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Security and Intelligence Services (India) has a total score of 2/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Security and Intelligence Services (India)'s salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Rituraj Sinha
COMPENSATION ₹7,804,060
AGE 38
TENURE AS CEO 2 years
CEO Bio

Mr. Rituraj Kishore Sinha has been the Group Managing Director and Director of Security and Intelligence Services (India) Limited since April 24, 2017. Mr. Sinha served as Group Chief Operating Officer of Security and Intelligence Services (India) Limited. Mr. Sinha served at HALIFAX Bank, UK. He serves as a Director of SIS Australia Holdings Pty Ltd. He completed his degree in Business Management from Leeds University Business School. He holds a bachelor's degree in arts from the University of Leeds.

CEO Compensation
  • Rituraj's compensation has increased by more than 20% in the past year.
  • Rituraj's remuneration is lower than average for companies of similar size in India.
Management Team Tenure

Average tenure and age of the Security and Intelligence Services (India) management team in years:

2
Average Tenure
49
Average Age
  • The tenure for the Security and Intelligence Services (India) management team is about average.
Management Team

Ravindra Sinha

TITLE
Founder & Chairman
COMPENSATION
₹21M
AGE
67
TENURE
45.3 yrs

Rituraj Sinha

TITLE
Group MD & Director
COMPENSATION
₹8M
AGE
38
TENURE
2 yrs

Devesh Desai

TITLE
Group Chief Financial Officer
COMPENSATION
₹9M
AGE
49

Vamshidhar Guthikonda

TITLE
President of M&A and Investor Relations
AGE
43

Pushpa Katkuri

TITLE
Company Secretary & Compliance Officer
COMPENSATION
₹4M
AGE
38
TENURE
2.7 yrs

Brajesh Kumar

TITLE
Chief Financial Officer of India Security & Facility Management
COMPENSATION
₹4M
AGE
49
TENURE
1.9 yrs

Dhiraj Singh

TITLE
Chief Executive Officer of Facility Management & Emerging Businesses
AGE
49

Tapash Chaudhuri

TITLE
Chief Operating Officer of India Security
AGE
59

Vinod Advani

TITLE
Executive Vice President
AGE
48

Arvind Prasad

TITLE
Director of Finance & Director
COMPENSATION
₹5M
AGE
62
TENURE
2 yrs
Board of Directors Tenure

Average tenure and age of the Security and Intelligence Services (India) board of directors in years:

2.8
Average Tenure
65
Average Age
  • The average tenure for the Security and Intelligence Services (India) board of directors is less than 3 years, this suggests a new board.
Board of Directors

Ravindra Sinha

TITLE
Founder & Chairman
COMPENSATION
₹21M
AGE
67
TENURE
4.9 yrs

Rituraj Sinha

TITLE
Group MD & Director
COMPENSATION
₹8M
AGE
38
TENURE
2 yrs

Arvind Prasad

TITLE
Director of Finance & Director
COMPENSATION
₹5M
AGE
62
TENURE
2 yrs

Amrendra Verma

TITLE
Independent Director
COMPENSATION
₹375K
AGE
65
TENURE
5.6 yrs

Tirumalai Cunnavakaum Ranganathan

TITLE
Independent Director
COMPENSATION
₹750K
AGE
65
TENURE
2.8 yrs

Rita Sinha

TITLE
Non-Executive Director
COMPENSATION
₹225K
AGE
65

Uday Singh

TITLE
Non Executive Director
COMPENSATION
₹11M
AGE
69
TENURE
6.7 yrs

Arun Batra

TITLE
Independent Director
AGE
63
TENURE
4.6 yrs

Devdas Apte

TITLE
Independent Director
COMPENSATION
₹450K
AGE
84
TENURE
1.8 yrs

Renu Mattoo

TITLE
Additional Independent Director
AGE
73
TENURE
1.3 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (₹) Value (₹)
29. Mar 19 Sell Vocational Skills Council India Private Limited Company 25. Mar 19 25. Mar 19 -590,000 ₹830.00 ₹-489,699,995
17. Dec 18 Sell Uday Singh Individual 13. Dec 18 13. Dec 18 -80,000 ₹790.00 ₹-63,199,994
03. Dec 18 Sell Surbhit Kumar Individual 20. Nov 18 28. Nov 18 -1,750 ₹793.14 ₹-1,388,000
30. Nov 18 Sell Gopal Sinha Individual 27. Nov 18 27. Nov 18 -250 ₹760.00 ₹-190,000
28. Nov 18 Sell Mike McKinnon Individual 26. Nov 18 27. Nov 18 -68,029 ₹751.27 ₹-51,093,242
26. Nov 18 Sell Gopal Sinha Individual 22. Nov 18 22. Nov 18 -2,500 ₹754.35 ₹-1,885,876
26. Nov 18 Sell Mike McKinnon Individual 22. Nov 18 22. Nov 18 -23,929 ₹770.77 ₹-18,091,697
23. Nov 18 Sell Mike McKinnon Individual 19. Nov 18 21. Nov 18 -3,686 ₹797.24 ₹-2,893,822
20. Nov 18 Sell Mike McKinnon Individual 15. Nov 18 16. Nov 18 -2,424 ₹814.81 ₹-1,970,058
16. Nov 18 Sell Gopal Sinha Individual 25. Oct 18 25. Oct 18 -1,300 ₹824.00 ₹-1,071,200
15. Nov 18 Sell Mike McKinnon Individual 13. Nov 18 14. Nov 18 -4,467 ₹825.14 ₹-3,659,963
13. Nov 18 Sell Mike McKinnon Individual 05. Nov 18 12. Nov 18 -7,465 ₹876.38 ₹-6,390,995
09. Oct 18 Sell Uday Singh Individual 03. Oct 18 05. Oct 18 -3,918 ₹937.76 ₹-3,674,150
24. May 18 Sell Sunil Kumar Individual 18. May 18 18. May 18 -1,500 ₹1,300.66 ₹-1,950,988
X
Management checks
We assess Security and Intelligence Services (India)'s management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Security and Intelligence Services (India) has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Security and Intelligence Services (India) And Other Top Growth Stocks

Stocks such as Security and Intelligence Services (India) and Mahindra Logistics are considered to be high growth in terms of how much they’re expected to earn and return to shareholders, according to the market. … BSE:540673 Future Profit Jul 28th 18 Mahindra Logistics Limited (BSE:540768) Mahindra Logistics Limited provides third party logistic services in India and internationally. … BSE:540768 Future Profit Jul 28th 18 VRL Logistics Limited (NSEI:VRLLOG) VRL Logistics Limited provides logistics services.

Simply Wall St -

High Growth Stocks To Invest In

540673’s projected future profit growth is a robust 27.96%, with an underlying 37.02% growth from its revenues expected over the upcoming years. … BSE:540673 Future Profit Jun 23rd 18 Aarti Industries Limited (BSE:524208) Aarti Industries Limited produces and sells benzene based derivatives in India. … 539336’s projected future profit growth is a robust 33.62%, with an underlying 39.33% growth from its revenues expected over the upcoming years.

Simply Wall St -

Is It Too Late To Buy Security and Intelligence Services (India) Limited (BOM:540673) At Its June Price?

Looking at Security and Intelligence Services (India) Limited’s (BOM:540673) fundamentals some investors are wondering if its last closing price of ₹1173.2 represents a good value for money for this high growth stock. … See our latest analysis for Security and Intelligence Services (India)? … Security and Intelligence Services (India) is poised for extremely high earnings growth in the near future

Simply Wall St -

February Top Growth Stocks

BSE:540673 Future Profit Feb 22nd 18 TVS Srichakra (BSE:509243) TVS Srichakra Limited manufactures and sells two-wheeler, three-wheeler, and other industrial tires and tubes to original equipment and vehicle manufacturers in India. … BSE:509243 Future Profit Feb 22nd 18 Indag Rubber Limited (BSE:509162) Indag Rubber Limited manufactures, sells, and exports precured tread rubber and allied products in India and internationally. … BSE:509162 Future Profit Feb 22nd 18 For more financially robust companies with high growth potential to enhance your portfolio, use our free platform to explore our interactive list of these stocks.

Simply Wall St -

Company Info

Description

Security and Intelligence Services (India) Limited, together with its subsidiaries, operates as a security services company in India and Australia. The company operates through three business groups: Security Services (India), Security Services (Australia), and Facility Management. It offers security and related services, including manned guarding, training, physical security, and paramedic and emergency response services; loss prevention, asset protection, and mobile patrolling services; logistics services comprising cash-in-transit, ATM cash replenishment, and precious items and bullion transportation services; and alarm monitoring and response services, such as trading and installation of electronic security devices and systems. The company also provides facility management services, such as cleaning, house-keeping, termite and pest control management, catering, office support, guest house and service apartment management, mechanical and electrical maintenance, plumbing, preventive maintenance, and repairing, as well as heating, ventilation, and air-conditioning services. In addition, it deals in lands, buildings, factories, house, flats, and other residential, as well as commercial, agricultural, and mining properties; and constructs, maintains, and alters residential, commercial, and industrial plots and properties. Further, the company is involved in the trading of books, periodicals, magazines, and other print materials; and provision of parking services. It serves power, telecom, transportation, aviation, ports and logistics, real estate, healthcare, steel and heavy, food and beverage, construction, engineering, chemical and industrial gases, paper, cement, banking, media, information technology, insurance, retail and entertainment, and hospitality industries, as well as townships, educational institutions, sporting events, heritage monuments, and households. The company was founded in 1985 and is based in New Delhi, India.

Details
Name: Security and Intelligence Services (India) Limited
540673
Exchange: BSE
Founded: 1985
₹61,197,753,786
73,312,673
Website: http://sisindia.com
Address: Security and Intelligence Services (India) Limited
A - 28 & 29,
Okhla Industrial Area Phase – I,
New Delhi,
Delhi, 110020,
India
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
BSE 540673 Equity Shares Mumbai Stock Exchange IN INR 10. Aug 2017
NSEI SIS Equity Shares National Stock Exchange of India IN INR 10. Aug 2017
Number of employees
Current staff
Staff numbers
181,080
Security and Intelligence Services (India) employees.
Industry
Security and Alarm Services
Commercial Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/23 12:59
End of day share price update: 2019/04/23 00:00
Last estimates confirmation: 2019/04/08
Last earnings filing: 2019/01/30
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.