Nifty

:

14371.90

Sensex

:

48878.54

-218.45 (-1.50%)
-746.22 (-1.50%)

Login

Nifty
Sensex

:
:

14371.90
48878.54

-218.45 (-1.50%)
-746.22 (-1.50%)

Svaraj Trading & Agencies Ltd.

Finance - Investment

Rating :

N/A

BSE: 503624 | NSE: Not Listed

Watchlist

NSE BSE

6.14

22-Jan-2021

Open
High
Low
Previous Close

5.99
6.16
5.99
5.87

Volume
Traded Value (lacs)
52 Week High
52 Week Low

11
0.24
41.45
5.82

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

9.06
11.60
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

8.94
N/A
0.17

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-31.33
-3.07

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
9.93
-2.99

PAT CAGR (%)

10 Years
5 Years
3 Years

16.89
6.79
-6.16

P:E (Median)

8 Years
5 Years
3 Years

171.02
119.97
113.11

P:BV (Average)

8 Years
5 Years
3 Years

0.29
0.29
0.29

EV:EBITDA (Average)

8 Years
5 Years
3 Years

116.81
97.10
81.15

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.16 0.25 -36.00% 0.11 0.30 -63.33% 0.29 0.41 -29.27% 0.17 0.23 -26.09%
Expenses 0.09 0.10 -10.00% 0.08 0.09 -11.11% 0.11 0.09 22.22% 0.11 0.10 10.00%
EBITDA 0.07 0.15 -53.33% 0.03 0.21 -85.71% 0.18 0.32 -43.75% 0.06 0.13 -53.85%
EBIDTM 42.94% 60.08% 25.00% 69.23% 62.12% 77.21% 33.72% 58.01%
Other Income 0.24 0.14 71.43% 0.10 0.17 -41.18% 0.17 0.41 -58.54% 0.19 0.15 26.67%
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.31 0.29 6.90% 0.13 0.38 -65.79% 0.35 0.72 -51.39% 0.24 0.29 -17.24%
Tax 0.00 0.00 0 0.00 0.00 0 0.25 0.50 -50.00% 0.00 0.00 0
PAT 0.31 0.29 6.90% 0.13 0.38 -65.79% 0.10 0.22 -54.55% 0.24 0.29 -17.24%
PATM 188.96% 115.02% 113.39% 126.42% 35.15% 53.43% 141.28% 124.24%
EPS 0.21 0.20 5.00% 0.09 0.26 -65.38% 0.07 0.15 -53.33% 0.16 0.19 -15.79%

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 0.73 1.02 1.26 1.12 3.86 6.68 8.47 0.05 0.02 0.00 0.00 Net Sales Growth -38.66% -19.05% 12.50% -70.98% -42.22% -21.13% 16840.0% 150.0% 0 0 Cost Of Goods Sold -0.01 0.00 0.00 0.00 2.68 6.00 7.51 0.00 0.02 0.00 0.00 Gross Profit 0.74 1.02 1.26 1.12 1.19 0.68 0.96 0.05 0.00 0.00 0.00 GP Margin 101.37% 100% 100% 100% 30.83% 10.18% 11.33% 100% 0% 0 0 Total Expenditure 0.39 0.41 0.37 0.41 3.09 6.30 7.73 0.10 0.95 0.03 0.14 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0 0 Employee Cost - 0.20 0.19 0.18 0.18 0.13 0.04 0.01 0.00 0.00 0.00 % Of Sales - 19.61% 15.08% 16.07% 4.66% 1.95% 0.47% 20.0% 0% 0 0 Manufacturing Exp. - 0.04 0.04 0.04 0.04 0.04 0.01 0.01 0.00 0.00 0.01 % Of Sales - 3.92% 3.17% 3.57% 1.04% 0.60% 0.12% 20.0% 0% 0 0 General & Admin Exp. - 0.17 0.15 0.15 0.15 0.11 0.13 0.02 0.04 0.03 0.01 % Of Sales - 16.67% 11.90% 13.39% 3.89% 1.65% 1.53% 40.0% 200% 0 0 Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0 0 Miscellaneous Exp. - 0.00 0.00 0.03 0.04 0.02 0.05 0.07 0.88 0.01 0.00 % Of Sales - 0% 0% 2.68% 1.04% 0.30% 0.59% 140.0% 4400% 0 0 EBITDA 0.34 0.61 0.89 0.71 0.77 0.38 0.74 -0.05 -0.93 -0.03 -0.14 EBITDA Margin 46.58% 59.80% 70.63% 63.39% 19.95% 5.69% 8.74% -100% -4650.0% 0 0 Other Income 0.70 0.74 0.92 0.92 0.58 0.69 1.37 0.94 0.07 0.09 0.38 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 1.03 1.34 1.80 1.63 1.36 1.07 2.11 0.88 -0.86 0.06 0.24 Tax 0.25 0.34 0.50 0.42 0.30 0.35 0.48 0.28 0.00 0.00 0.03 Tax Rate 24.27% 25.37% 27.78% 25.77% 22.06% 32.71% 22.75% 31.82% 0.00% 0.00% 12.50% PAT 0.78 1.00 1.30 1.21 1.06 0.72 1.63 0.60 -0.86 0.06 0.21 PAT before Minority Interest 0.78 1.00 1.30 1.21 1.06 0.72 1.63 0.60 -0.86 0.06 0.21 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 106.85% 98.04% 103.17% 108.04% 27.46% 10.78% 19.24% 1200% -4300% 0 0 PAT Growth -33.90% -23.08% 7.44% 14.15% 47.22% -55.83% 171.67% - - -71.43% EPS 0.53 0.68 0.88 0.82 0.72 0.49 1.10 0.41 -0.58 0.04 0.14

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 53.49 52.48 51.18 49.87 15.47 14.75 13.12 -2.13 2.57 -5.85 Share Capital 14.75 14.75 14.75 14.75 14.75 14.75 14.75 0.10 0.10 0.10 Total Reserves 38.74 37.73 36.43 35.12 0.72 0.00 -1.63 -2.23 2.47 -5.95 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.01 0.00 0.40 1.90 6.52 7.12 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.01 0.00 0.40 1.90 6.52 7.12 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.07 0.07 0.04 0.40 1.16 0.78 0.30 3.84 5.56 4.99 Trade Payables 0.04 0.03 0.02 0.04 0.01 0.00 0.00 3.83 4.91 4.91 Other Current Liabilities 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.00 0.66 0.06 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.03 0.04 0.02 0.36 1.14 0.78 0.28 0.00 0.00 0.02 Total Liabilities 53.56 52.55 51.22 50.27 16.64 15.53 13.82 3.61 14.65 6.26 Net Block 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 0.02 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 44.36 49.15 43.76 43.86 0.84 0.00 0.00 0.06 13.32 3.47 Capital Work in Progress 5.50 5.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 34.18 34.18 34.18 34.18 0.84 0.00 0.00 0.06 13.32 3.47 Long Term Loans & Adv. 4.66 9.47 9.58 9.68 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 9.20 3.40 7.46 6.41 15.75 15.46 13.73 3.55 1.33 2.79 Current Investments 6.65 0.00 0.00 0.00 0.00 13.00 1.54 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 1.00 0.00 0.00 0.00 0.03 0.03 Sundry Debtors 0.33 0.61 2.60 3.81 6.45 0.00 0.00 0.00 0.04 1.56 Cash & Bank 0.12 0.67 4.86 2.57 6.74 1.42 0.18 0.01 0.04 0.02 Other Current Assets 2.10 0.00 0.00 0.02 1.56 1.05 12.00 3.55 1.23 1.18 Short Term Loans & Adv. 2.10 2.12 0.00 0.00 1.56 1.05 12.00 0.96 1.21 0.65 Net Current Assets 9.13 3.33 7.42 6.01 14.59 14.68 13.43 -0.29 -4.23 -2.20 Total Assets 53.56 52.55 51.22 50.27 16.63 15.53 13.82 3.61 14.65 6.26

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 5.99 1.06 2.07 4.93 -6.84 11.74 -13.67 0.00 0.54 -2.44 PBT 1.34 1.80 1.63 1.36 1.07 2.11 0.88 0.00 0.06 0.24 Adjustment -0.12 -0.25 -0.12 0.00 0.00 -0.95 -0.75 0.00 -0.07 -0.35 Changes in Working Capital 5.10 0.01 0.98 3.55 -7.59 11.06 -13.52 0.00 0.55 -2.30 Cash after chg. in Working capital 6.33 1.57 2.49 4.91 -6.51 12.22 -13.38 0.00 0.54 -2.41 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.34 -0.50 -0.42 0.00 -0.35 -0.48 -0.29 0.00 0.00 -0.03 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.02 0.02 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -6.54 -5.25 0.22 0.00 12.16 -10.51 -0.80 0.00 0.07 2.39 Net Fixed Assets -0.02 -5.50 0.00 0.01 -0.01 0.00 0.00 0.00 0.00 0.02 Net Investments -6.65 0.00 0.00 -33.34 12.16 -11.46 -1.48 13.26 -9.85 2.04 Others 0.13 0.25 0.22 33.33 0.01 0.95 0.68 -13.26 9.92 0.33 Cash from Financing Activity 0.00 0.00 0.00 -9.10 0.01 0.00 14.65 0.00 -0.60 -0.09 Net Cash Inflow / Outflow -0.56 -4.19 2.29 -4.17 5.33 1.23 0.18 0.00 0.01 -0.15 Opening Cash & Equivalents 0.67 4.86 2.57 6.74 1.42 0.18 0.01 0.00 0.02 0.16 Closing Cash & Equivalent 0.12 0.67 4.86 2.57 6.74 1.42 0.18 0.00 0.04 0.02

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 36.26 35.58 34.70 33.81 10.46 9.95 8.84 -212.57 256.95 -585.15 ROA 1.89% 2.51% 2.39% 3.16% 4.46% 11.09% 6.90% -9.46% 0.57% 3.35% ROE 1.90% 2.51% 2.40% 3.24% 4.77% 11.75% 11.02% -389.16% 0.00% 0.00% ROCE 2.53% 3.48% 3.23% 4.16% 7.13% 15.01% 13.40% -19.48% 1.17% 19.45% Fixed Asset Turnover 102.67 3908.96 1207.47 970.88 1313.17 2265.23 0.00 0.00 0.00 0.00 Receivable days 168.22 465.03 1045.64 484.69 352.56 0.00 0.00 0.00 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 54.66 0.00 0.00 229.92 0.00 0.00 Payable days 45.53 30.34 38.30 5.13 0.76 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 122.68 434.69 1007.33 479.56 406.46 0.00 0.00 229.92 0.00 0.00 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -0.89 2.54 -1.22 Interest Cover 0.00 0.00 9544.98 7388.52 2164.38 0.00 0.00 0.00 106.63 0.00

Top Investors:

satyalaxmi vinimay pvt ltd

shristi investments private limited

unicorp world pvt ltd

shrey finance investment private limited

assorted infra-projects pvt ltd

maina trexim private limited

afterlink appartment pvt ltd

assam valley finance and investments private limited

dinanath suppliers private limited

muchmore builders private limited

Annual Reports:

News Update:

Svaraj Trading&Agen. - Quarterly Results
7th Nov 2020, 17:39 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback