Discounted Cash Flow Calculation for BSE:503811 using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for
Siyaram Silk Mills
is arrived at by discounting future cash flows to their present value using the 2 stage method. We use
analyst's estimates of cash flows going forward 5 years for the 1st stage, the 2nd stage assumes the company grows at a stable rate into perpetuity.
BSE:503811 DCF 1st Stage: Next 5 year cash flow forecast
Amount off the current price
Siyaram Silk Mills
is available for.
Share price is
vs Future cash flow value of
Current Discount Checks
Siyaram Silk Mills
to be considered undervalued it must be available for at least 20% below the
current price. Less than 40% is even better.
Siyaram Silk Mills's share price is below the future cash flow value, but not at a moderate discount (< 20%).
Siyaram Silk Mills's share price is below the future cash flow value, but not at a substantial discount (< 40%).
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
Siyaram Silk Mills's
is considered below, and whether this is a fair price.
Price based on past earnings
Siyaram Silk Mills's earnings available for a low price, and how does
this compare to other companies in the same industry?
Siyaram Silk Mills's earnings are expected to grow by 12.4% yearly, however this is not considered high growth (20% yearly).
Siyaram Silk Mills's revenue is expected to grow by 9.9% 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.
Siyaram Silk Mills's performance over the past 5 years by checking for:
Has earnings increased in past 5 years? (1 check)
Has the earnings growth in the last year exceeded that of the
industry? (1 check)
Is the recent earnings growth over the last year higher than the average annual growth over the
past 5 years? (1 check)
Is the Return on Equity (ROE) higher than 20%? (1 check)
Is the Return on Assets (ROA) above industry average? (1 check)
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.
Siyaram Silk Mills
has a total score of
4/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
A company's financial position is much like your own financial position,
it includes everything you own
The boxes below represent the relative size of what makes up
Siyaram Silk Mills's finances.
The net worth of a company is the difference between its assets and liabilities.
Siyaram Silk Mills is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
Siyaram Silk Mills's cash and other short term assets cover its long term commitments.
This treemap shows a more detailed breakdown of
Siyaram Silk Mills'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
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
High level of physical assets or inventory.
Debt is covered by short term assets, assets are 1.7x debt.
Nearly all companies have debt. Debt in itself isn’t
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.
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.
Mr. Rameshkumar Dharaprasad Poddar has been the Chairman of Siyaram Silk Mills Ltd. since May 2012 and serves as its Managing Director. Mr. Poddar is an Industrialist with vast experience in Textile and Rubber Industry. He served as Vice Chairman of Siyaram Silk Mills Ltd. until May 2012. He has been a Director of Siyaram Silk Mills Ltd. since January 24, 1989. He served as a Non Executive Non-Independent Director of Balkrishna Industries Ltd. since July 31, 2006 until September 9, 2016. Mr. Poddar has B.Sc.
Rameshkumar's compensation has increased by more than 20% in the past year.
Rameshkumar's remuneration is higher than average for companies of similar size in India.
Chairman & MD
Pawan Kumar Poddar
Joint MD & Director
Ashok Kumar Jalan
Senior President & Whole-Time Director
President & Executive Director
Chief Financial Officer
Compliance Officer & Company Secretary
Director of Works
Board of Directors Tenure
Average tenure and age of the
Siyaram Silk Mills
board of directors in years:
The tenure for the Siyaram Silk Mills board of directors is about average.
Siyaram Silk Mills Limited manufactures and sells fabrics and readymade garments in India. The company offers fabrics, including polyester viscose, polyester viscose linen and lycra, polyester rayon and cotton, polyester wool, polyester wool lycra, wool lycra and linen, wool, cotton, linen, and cotton linen fabrics; and CVC and PC yarn-dyed shirtings. It also provides formal and casual ready to wear garments; home furnishing fabrics, such as curtains and upholstery fabrics; womenswear comprises salwar kameez and dupatta materials; dyed yarns; and basic, corporate, and school uniforms. In addition, the company operates and franchises a chain of retail stores, which offer men’s fashion fabrics, apparels, and accessories under the Siyaram’s Shop name; and exports its products to the United States, the United Kingdom, France, South East Asia, Australia, and Latin America. The company sells its products under the Siyaram’s Suitings and Shirtings, Mistair, Moretti, Royale Linen, Little Champ, Miniature, Unicode, J. Hampstead, Oxemberg, Siya, Cadini, and Casa Moda brand names. Siyaram Silk Mills Limited was founded in 1978 and is based in Mumbai, India.
Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.