Nifty

:

14644.70

Sensex

:

49792.12

123.55 (0.85%)
393.83 (0.80%)

Login

Nifty
Sensex

:
:

14644.70
49792.12

123.55 (0.85%)
393.83 (0.80%)

Swasti Vinayaka Art & Heritage Corporation Ltd.

Miscellaneous

Rating :

N/A

BSE: 512257 | NSE: Not Listed

Watchlist

NSE BSE

4.08

20-Jan-2021

Open
High
Low
Previous Close

4.20
4.29
3.90
4.22

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

62
1.20
5.09
1.74

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

16.32
25.74
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

24.01
4.90%
1.35

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-0.02
-4.35
0.90

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-2.41
-3.71
-9.94

PAT CAGR (%)

10 Years
5 Years
3 Years

1.84
-0.78
-16.43

P:E (Median)

8 Years
5 Years
3 Years

8.62
7.94
9.14

P:BV (Average)

8 Years
5 Years
3 Years

1.01
1.01
1.01

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.10
5.94
6.57

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 2.00 2.56 -21.88% 1.01 2.12 -52.36% 2.53 2.06 22.82% 2.25 2.46 -8.54%
Expenses 1.35 1.81 -25.41% 1.13 1.41 -19.86% 1.93 1.37 40.88% 1.64 1.78 -7.87%
EBITDA 0.65 0.75 -13.33% -0.12 0.71 - 0.60 0.69 -13.04% 0.60 0.68 -11.76%
EBIDTM 32.58% 29.36% -11.37% 33.60% 23.75% 33.51% 26.89% 27.57%
Other Income 0.08 0.04 100.00% 0.03 0.01 200.00% 0.12 0.00 0 0.05 0.03 66.67%
Interest 0.20 0.21 -4.76% 0.18 0.20 -10.00% 0.25 0.25 0.00% 0.26 0.20 30.00%
Depreciation 0.06 0.06 0.00% 0.06 0.06 0.00% 0.10 0.07 42.86% 0.08 0.07 14.29%
PBT 0.48 0.52 -7.69% -0.32 0.46 - 0.37 0.37 0.00% 0.32 0.43 -25.58%
Tax 0.02 0.15 -86.67% 0.00 0.13 -100.00% 0.10 0.11 -9.09% 0.09 0.13 -30.77%
PAT 0.46 0.38 21.05% -0.32 0.33 - 0.27 0.27 0.00% 0.23 0.31 -25.81%
PATM 23.02% 14.64% -31.75% 15.53% 10.67% 12.87% 10.02% 12.58%
EPS 0.12 0.09 33.33% -0.08 0.08 - 0.07 0.07 0.00% 0.06 0.08 -25.00%

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 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 7.79 9.07 9.72 8.83 9.11 11.33 7.78 8.41 9.38 9.06 9.09 Net Sales Growth -15.33% -6.69% 10.08% -3.07% -19.59% 45.63% -7.49% -10.34% 3.53% -0.33% Cost Of Goods Sold 0.10 -0.55 0.12 -1.24 0.61 3.54 0.71 1.04 1.38 1.02 0.52 Gross Profit 7.69 9.62 9.60 10.07 8.51 7.79 7.08 7.37 8.00 8.04 8.57 GP Margin 98.70% 106.06% 98.77% 114.04% 93.41% 68.76% 91.00% 87.63% 85.29% 88.74% 94.28% Total Expenditure 6.05 5.99 5.24 3.63 4.65 7.61 4.43 4.76 5.04 5.05 5.16 Power & Fuel Cost - 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.08 % Of Sales - 0.66% 0.62% 0.68% 0.66% 0.53% 0.77% 0.71% 0.64% 0.66% 0.88% Employee Cost - 2.18 1.91 1.62 1.35 1.15 0.89 0.81 0.82 0.81 0.58 % Of Sales - 24.04% 19.65% 18.35% 14.82% 10.15% 11.44% 9.63% 8.74% 8.94% 6.38% Manufacturing Exp. - 1.07 0.38 0.48 0.33 0.35 0.29 0.32 0.31 0.31 0.73 % Of Sales - 11.80% 3.91% 5.44% 3.62% 3.09% 3.73% 3.80% 3.30% 3.42% 8.03% General & Admin Exp. - 1.03 0.97 0.88 0.87 1.07 1.39 1.30 1.19 1.18 1.90 % Of Sales - 11.36% 9.98% 9.97% 9.55% 9.44% 17.87% 15.46% 12.69% 13.02% 20.90% Selling & Distn. Exp. - 2.06 1.65 1.63 0.50 0.66 0.44 0.63 0.64 1.05 0.64 % Of Sales - 22.71% 16.98% 18.46% 5.49% 5.83% 5.66% 7.49% 6.82% 11.59% 7.04% Miscellaneous Exp. - 0.16 0.14 0.21 0.94 0.78 0.65 0.60 0.64 0.63 0.64 % Of Sales - 1.76% 1.44% 2.38% 10.32% 6.88% 8.35% 7.13% 6.82% 6.95% 7.70% EBITDA 1.73 3.08 4.48 5.20 4.46 3.72 3.35 3.65 4.34 4.01 3.93 EBITDA Margin 22.21% 33.96% 46.09% 58.89% 48.96% 32.83% 43.06% 43.40% 46.27% 44.26% 43.23% Other Income 0.28 0.08 0.02 0.01 0.04 0.62 0.00 0.11 0.28 0.48 0.08 Interest 0.89 0.79 0.71 0.80 0.94 1.36 1.49 1.54 1.59 1.69 1.86 Depreciation 0.30 0.29 0.30 0.31 0.40 0.62 0.41 0.52 0.61 0.68 0.21 PBT 0.85 2.09 3.49 4.10 3.17 2.35 1.46 1.70 2.42 2.12 1.93 Tax 0.21 0.58 1.05 1.53 1.08 0.79 0.48 0.56 0.81 0.71 0.68 Tax Rate 24.71% 27.75% 30.09% 37.32% 34.07% 33.62% 32.88% 32.94% 33.47% 33.49% 35.23% PAT 0.64 1.50 2.43 2.57 2.09 1.56 0.97 1.14 1.61 1.41 1.25 PAT before Minority Interest 0.64 1.50 2.43 2.57 2.09 1.56 0.97 1.14 1.61 1.41 1.25 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 8.22% 16.54% 25.00% 29.11% 22.94% 13.77% 12.47% 13.56% 17.16% 15.56% 13.75% PAT Growth -50.39% -38.27% -5.45% 22.97% 33.97% 60.82% -14.91% -29.19% 14.18% 12.80% EPS 0.16 0.38 0.61 0.64 0.52 0.39 0.24 0.29 0.40 0.35 0.31

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 12.30 10.98 9.49 7.86 6.73 6.14 6.10 5.89 5.21 4.73 Share Capital 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 Total Reserves 8.30 6.98 5.49 3.86 2.73 2.14 2.10 1.89 1.21 0.73 Non-Current Liabilities 9.40 9.88 9.39 8.27 9.62 11.91 12.55 15.94 15.25 15.02 Secured Loans 4.54 4.90 0.00 0.00 0.72 1.24 2.39 3.84 6.19 4.19 Unsecured Loans 0.00 0.00 4.81 4.13 4.94 7.08 6.53 8.70 5.63 10.87 Long Term Provisions 0.00 0.00 0.00 0.16 0.16 0.12 0.10 0.08 0.07 0.00 Current Liabilities 4.33 2.71 3.56 4.40 4.03 4.72 4.26 1.23 1.26 3.27 Trade Payables 0.07 0.19 0.01 0.06 0.07 0.05 0.07 0.06 0.06 0.21 Other Current Liabilities 0.52 0.63 0.53 0.36 0.38 0.41 0.36 0.67 0.24 0.21 Short Term Borrowings 3.32 0.31 1.30 2.57 2.36 3.28 2.85 0.00 0.00 0.00 Short Term Provisions 0.43 1.57 1.71 1.41 1.22 0.97 0.98 0.49 0.96 2.85 Total Liabilities 26.03 23.57 22.44 20.53 20.38 22.77 22.91 23.06 21.72 23.02 Net Block 2.39 1.60 1.58 1.48 1.87 2.39 2.79 3.07 3.35 1.19 Gross Block 6.94 5.86 5.55 5.14 5.25 5.42 5.41 5.29 4.97 2.12 Accumulated Depreciation 4.55 4.26 3.97 3.67 3.39 3.03 2.62 2.22 1.62 0.94 Non Current Assets 10.28 8.63 8.24 8.00 8.14 8.76 9.39 11.08 11.14 4.40 Capital Work in Progress 0.00 0.00 0.00 0.19 0.00 0.01 0.00 0.07 0.33 3.22 Non Current Investment 0.95 0.57 0.23 0.05 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 6.94 6.47 6.43 6.28 6.27 6.37 6.60 7.94 7.46 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 15.76 14.94 14.20 12.53 12.25 14.01 13.52 11.98 10.59 18.62 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 13.70 12.96 12.08 9.98 9.39 11.89 11.33 10.05 8.76 8.11 Sundry Debtors 0.31 0.34 0.42 0.31 0.47 0.39 0.44 0.28 0.33 0.31 Cash & Bank 0.17 0.16 0.17 0.05 0.08 0.08 0.08 0.11 0.11 0.09 Other Current Assets 1.58 0.02 0.01 0.09 2.32 1.65 1.67 1.55 1.38 10.11 Short Term Loans & Adv. 1.57 1.46 1.52 2.10 1.62 1.56 1.54 1.41 1.18 10.10 Net Current Assets 11.42 12.23 10.64 8.13 8.22 9.29 9.27 10.75 9.33 15.35 Total Assets 26.04 23.57 22.44 20.53 20.39 22.77 22.91 23.06 21.73 23.02

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity 0.69 3.18 1.57 3.64 5.05 3.02 5.66 2.05 2.46 1.55 PBT 2.09 3.49 4.10 3.17 2.35 1.46 1.70 2.42 2.12 1.93 Adjustment 0.99 1.00 1.10 1.33 1.98 1.89 1.95 1.92 1.86 1.97 Changes in Working Capital -1.47 0.00 -2.18 0.08 1.35 0.20 2.50 -2.22 -1.22 -1.46 Cash after chg. in Working capital 1.61 4.49 3.02 4.58 5.68 3.55 6.15 2.13 2.76 2.44 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.92 -1.30 -1.45 -0.95 -0.63 -0.53 -0.48 -0.07 -0.29 -0.89 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -1.58 -0.62 -0.36 -0.24 -0.09 -0.01 -0.06 0.20 0.18 -1.12 Net Fixed Assets -1.08 -0.31 -0.22 -0.08 0.18 -0.02 -0.05 -0.06 0.04 -1.17 Net Investments -0.38 -0.34 -0.18 -0.05 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.12 0.03 0.04 -0.11 -0.27 0.01 -0.01 0.26 0.14 0.05 Cash from Financing Activity 0.90 -2.58 -1.09 -3.43 -4.96 -3.02 -5.63 -2.26 -2.62 -0.41 Net Cash Inflow / Outflow 0.01 -0.01 0.12 -0.03 0.01 -0.01 -0.03 -0.01 0.02 0.03 Opening Cash & Equivalents 0.16 0.17 0.05 0.08 0.08 0.08 0.11 0.11 0.09 0.07 Closing Cash & Equivalent 0.17 0.16 0.17 0.05 0.08 0.08 0.08 0.11 0.11 0.09

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 3.07 2.75 2.37 1.96 1.68 1.53 1.53 1.47 1.30 1.18 ROA 6.05% 10.57% 11.94% 10.23% 7.22% 4.26% 4.97% 7.20% 6.31% 5.79% ROE 12.89% 23.74% 29.58% 28.68% 24.21% 15.92% 19.05% 29.03% 28.39% 26.68% ROCE 15.80% 26.40% 32.29% 27.87% 22.72% 16.38% 17.53% 22.32% 20.69% 20.40% Fixed Asset Turnover 1.42 1.70 1.65 1.75 2.12 1.44 1.57 1.83 2.56 4.61 Receivable days 13.16 14.38 15.15 15.60 13.74 19.44 15.60 11.70 12.81 8.77 Inventory Days 536.27 469.91 455.85 387.83 342.80 544.38 463.88 365.94 339.76 304.03 Payable days 9.34 7.49 3.03 6.58 4.59 7.07 5.33 4.60 11.84 19.10 Cash Conversion Cycle 540.08 476.80 467.97 396.86 351.94 556.76 474.16 373.04 340.73 293.70 Total Debt/Equity 0.64 0.47 0.64 0.87 1.19 1.92 1.95 2.21 2.27 3.18 Interest Cover 3.66 5.89 6.12 4.37 2.72 1.98 2.11 2.53 2.25 2.04

Top Investors:

diva kanwar singh

jiten kanwar singh

dhruv kanwar singh

Annual Reports:

News Update:

No Latest News!

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