Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Swiss Military Consumer Goods Ltd.

IT - Hardware

Rating :
74/99

BSE: 523558 | NSE: NETWORK

NSE BSE
25.89
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  26.20
  •  26.34
  •  25.55
  •  26.34
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  702
  •  28.60
  •  32.25
  •  12.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 508.98
  • 66.63
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 485.27
  • 0.62%
  • 7.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.85%
  • 12.27%
  • 21.71%
  • FII
  • DII
  • Others
  • 0.05%
  • 0.00%
  • 2.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 52.99
  • 89.28
  • 186.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 456.85

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.83
  • 1.16
  • 1.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -119.50
  • -162.25
  • -219.02

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
49.74
37.42
32.92%
43.55
27.91
56.04%
40.54
25.40
59.61%
39.27
0.00
0
Expenses
46.91
35.59
31.81%
41.39
26.16
58.22%
38.58
23.56
63.75%
37.49
0.00
0
EBITDA
2.82
1.83
54.10%
2.16
1.75
23.43%
1.96
1.84
6.52%
1.78
0.00
0
EBIDTM
5.68%
4.89%
4.96%
6.27%
4.83%
7.26%
4.54%
0.00%
Other Income
0.36
0.30
20.00%
0.45
0.04
1,025.00%
0.43
0.01
4,200.00%
0.53
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
0.04
0.06
-33.33%
0.05
0.05
0.00%
0.07
0.05
40.00%
0.07
0.00
0
PBT
3.14
2.07
51.69%
2.56
1.74
47.13%
2.32
1.81
28.18%
2.24
0.00
0
Tax
0.82
0.51
60.78%
0.63
0.45
40.00%
0.60
0.14
328.57%
0.58
0.00
0
PAT
2.33
1.56
49.36%
1.93
1.29
49.61%
1.72
1.66
3.61%
1.66
0.00
0
PATM
4.67%
4.18%
4.43%
4.62%
4.25%
6.54%
4.23%
0.00%
EPS
0.12
0.08
50.00%
0.10
0.07
42.86%
0.09
0.10
-10.00%
0.08
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 11
Mar 10
Jun 09
Mar 08
Mar 07
Net Sales
-
130.00
1.52
1.01
3.78
2.55
0.28
Net Sales Growth
-
8452.63%
50.50%
-73.28%
48.24%
810.71%
 
Cost Of Goods Sold
-
107.91
1.09
0.45
2.11
1.12
0.06
Gross Profit
-
22.09
0.42
0.55
1.67
1.43
0.23
GP Margin
-
16.99%
27.63%
54.46%
44.18%
56.08%
82.14%
Total Expenditure
-
122.79
2.10
1.06
6.02
5.03
0.53
Power & Fuel Cost
-
0.49
0.02
0.03
0.09
0.07
0.00
% Of Sales
-
0.38%
1.32%
2.97%
2.38%
2.75%
0%
Employee Cost
-
5.33
0.31
0.21
0.66
0.82
0.10
% Of Sales
-
4.10%
20.39%
20.79%
17.46%
32.16%
35.71%
Manufacturing Exp.
-
1.21
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0.93%
0%
0%
0%
0%
0%
General & Admin Exp.
-
4.31
0.62
0.34
2.79
2.49
0.35
% Of Sales
-
3.32%
40.79%
33.66%
73.81%
97.65%
125.00%
Selling & Distn. Exp.
-
3.48
0.03
0.02
0.09
0.51
0.02
% Of Sales
-
2.68%
1.97%
1.98%
2.38%
20.0%
7.14%
Miscellaneous Exp.
-
0.07
0.02
0.00
0.29
0.02
0.00
% Of Sales
-
0.05%
1.32%
0%
7.67%
0.78%
0%
EBITDA
-
7.21
-0.58
-0.05
-2.24
-2.48
-0.25
EBITDA Margin
-
5.55%
-38.16%
-4.95%
-59.26%
-97.25%
-89.29%
Other Income
-
0.88
0.02
0.27
0.05
0.60
0.02
Interest
-
0.00
0.00
0.00
0.25
0.00
0.00
Depreciation
-
0.22
0.92
0.71
0.34
0.07
0.02
PBT
-
7.86
-1.49
-0.48
-2.78
-1.94
-0.24
Tax
-
1.69
-0.01
0.00
0.01
0.01
0.00
Tax Rate
-
21.50%
0.67%
0.00%
-0.36%
-0.52%
0.00%
PAT
-
6.18
-1.48
-0.48
-2.79
-1.95
-0.24
PAT before Minority Interest
-
6.18
-1.48
-0.48
-2.79
-1.95
-0.24
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
4.75%
-97.37%
-47.52%
-73.81%
-76.47%
-85.71%
PAT Growth
-
-
-
-
-
-
 
EPS
-
0.31
-0.08
-0.02
-0.14
-0.10
-0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 11
Mar 10
Jun 09
Mar 08
Mar 07
Shareholder's Funds
67.83
52.30
53.79
54.27
17.58
1.33
Share Capital
39.32
49.15
49.15
53.60
24.15
20.38
Total Reserves
28.51
3.15
4.64
0.67
-9.18
-20.91
Non-Current Liabilities
0.00
0.00
0.00
0.00
1.53
0.00
Secured Loans
0.00
0.00
0.00
0.00
1.53
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
6.80
0.31
0.27
0.46
1.46
1.13
Trade Payables
5.47
0.26
0.25
0.34
1.02
0.92
Other Current Liabilities
1.25
0.05
0.01
0.11
0.44
0.21
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.08
0.00
0.01
0.01
0.01
0.00
Total Liabilities
74.63
52.61
54.06
54.73
20.57
2.46
Net Block
1.37
3.20
4.10
4.80
1.47
0.37
Gross Block
1.68
5.26
5.24
5.23
1.57
0.39
Accumulated Depreciation
0.31
2.06
1.14
0.43
0.09
0.03
Non Current Assets
1.37
25.13
26.02
26.56
3.65
0.37
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
21.93
21.92
21.76
2.18
0.00
Long Term Loans & Adv.
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
Current Assets
73.26
27.49
28.04
28.17
16.92
2.09
Current Investments
0.00
0.23
0.18
0.34
0.34
0.00
Inventories
17.47
19.38
1.85
1.88
3.73
1.43
Sundry Debtors
16.62
0.01
0.03
0.05
0.03
0.03
Cash & Bank
27.48
6.98
10.56
10.43
11.51
0.21
Other Current Assets
11.69
0.22
0.22
0.56
1.30
0.42
Short Term Loans & Adv.
10.63
0.67
15.20
14.92
0.93
0.42
Net Current Assets
66.46
27.18
27.76
27.71
15.46
0.96
Total Assets
74.63
52.62
54.06
54.73
20.57
2.46

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 11
Mar 10
Jun 09
Mar 08
Mar 07
Cash From Operating Activity
-16.54
-3.50
0.18
-12.93
-4.72
-1.55
PBT
7.86
-1.48
-0.48
-2.79
-1.94
-0.24
Adjustment
-0.48
0.92
0.71
0.99
0.09
0.02
Changes in Working Capital
-22.23
-2.94
-0.04
-11.13
-2.86
-1.33
Cash after chg. in Working capital
-14.85
-3.50
0.18
-12.93
-4.72
-1.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.69
0.00
0.00
0.00
0.00
0.00
Other Direct Exp. Paid
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
Cash From Investing Activity
0.01
-0.08
-0.05
-26.10
-3.71
-0.33
Net Fixed Assets
3.20
0.00
-0.01
-2.91
-1.18
Net Investments
38.70
-15.98
0.68
-24.92
-2.67
Others
-41.89
15.90
-0.72
1.73
0.14
Cash from Financing Activity
37.48
0.00
0.00
37.95
19.73
1.86
Net Cash Inflow / Outflow
20.95
-3.58
0.13
-1.08
11.30
-0.02
Opening Cash & Equivalents
6.52
10.56
10.43
11.51
0.21
0.23
Closing Cash & Equivalent
27.48
6.98
10.56
10.43
11.51
0.21

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 11
Mar 10
Jun 09
Mar 08
Mar 07
Book Value (Rs.)
3.45
10.64
10.94
10.14
5.06
-7.39
ROA
9.71%
-2.78%
-0.89%
-7.41%
-16.95%
-9.92%
ROE
10.28%
-2.80%
-0.94%
-9.60%
-760.65%
0.00%
ROCE
13.09%
-2.81%
-0.89%
-6.90%
-19.01%
-18.28%
Fixed Asset Turnover
37.48
0.29
0.19
1.11
2.60
0.72
Receivable days
23.34
4.50
14.25
3.83
3.96
32.29
Inventory Days
51.74
2553.39
673.77
270.51
369.39
1836.91
Payable days
9.68
33.93
80.10
171.72
71.33
2342.84
Cash Conversion Cycle
65.40
2523.96
607.92
102.62
302.02
-473.64
Total Debt/Equity
0.00
0.00
0.00
0.00
0.10
0.00
Interest Cover
0.00
-450.88
-178.30
-10.26
0.00
0.00

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Swiss Military Consumer Goods incorporates wholly owned subsidiary
    16th Mar 2024, 10:59 AM

    The company has incorporated a WOS on March 14, 2024

    Read More
  • Swiss Military Cons. - Quarterly Results
    13th Feb 2024, 14:18 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.