Nifty

:

23053.10

Sensex

:

74459.53

116.35 (0.51%)
308.49 (0.42%)

Login

Nifty
Sensex

:
:

23053.10
74459.53

116.35 (0.51%)
308.49 (0.42%)

Swiss Military Consumer Goods Ltd.

Trading

Rating :

49/99

BSE: 523558 | NSE: SWISSMLTRY

Watchlist

NSE BSE

12.35

30-Oct-2026

Open
High
Low
Previous Close

12.87
12.87
12.25
12.63

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

32518
405421.81
18.5
11.88

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

292.10
41.78
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

273.12
0.81%
2.12

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

56.84
35.27
11.40

EBITDA CAGR (%)

10 Years
5 Years
3 Years

41.94
35.47
1.15

PAT CAGR (%)

10 Years
5 Years
3 Years

-
22.93
-3.26

P:E (Median)

8 Years
5 Years
3 Years

43.96
51.23
63.57

P:BV (Average)

8 Years
5 Years
3 Years

2.59
3.30
5.10

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-73.65
-90.75
44.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 52.07 54.29 -4.09% 62.43 57.84 7.94% 69.58 55.75 24.81% 65.05 53.77 20.98%
Expenses 49.90 51.53 -3.16% 60.46 54.40 11.14% 66.56 53.08 25.40% 61.83 51.20 20.76%
EBITDA 2.17 2.76 -21.38% 1.96 3.44 -43.02% 3.02 2.66 13.53% 3.21 2.57 24.90%
EBIDTM 4.17% 5.09% 3.14% 5.94% 4.34% 4.78% 4.94% 4.78%
Other Income 0.47 0.36 30.56% 0.43 0.49 -12.24% 0.40 0.56 -28.57% 0.38 0.16 137.50%
Interest 0.31 0.37 -16.22% 0.31 0.37 -16.22% 0.33 0.01 3,200.00% 0.34 0.03 1,033.33%
Depreciation 0.36 0.11 227.27% 0.13 0.11 18.18% 0.11 0.09 22.22% 0.11 0.06 83.33%
PBT 1.97 2.65 -25.66% 1.95 3.45 -43.48% 2.66 3.12 -14.74% 3.15 2.41 30.71%
Tax 0.60 0.68 -11.76% 0.35 0.84 -58.33% 0.75 0.79 -5.06% 0.91 0.66 37.88%
PAT 1.37 1.97 -30.46% 1.60 2.61 -38.70% 1.91 2.33 -18.03% 2.25 1.75 28.57%
PATM 2.63% 3.62% 2.56% 4.52% 2.75% 4.17% 3.45% 3.26%
EPS 0.06 0.08 -25.00% 0.07 0.11 -36.36% 0.08 0.10 -20.00% 0.10 0.07 42.86%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 53.65 55.52 -3.37% 64.88 59.14 9.71% 72.22 57.25 26.15% 67.16 55.55 20.90%
Expenses 51.34 52.85 -2.86% 63.28 55.81 13.38% 69.17 54.55 26.80% 64.08 52.87 21.20%
EBITDA 2.31 2.67 -13.48% 1.60 3.34 -52.10% 3.06 2.70 13.33% 3.08 2.69 14.50%
EBIDTM 4.30% 4.81% 2.46% 5.64% 4.23% 4.71% 4.58% 4.84%
Other Income 0.53 0.45 17.78% 0.59 0.92 -35.87% 0.48 0.58 -17.24% 0.53 0.19 178.95%
Interest 0.31 0.37 -16.22% 0.31 0.37 -16.22% 0.33 0.01 3,200.00% 0.34 0.03 1,033.33%
Depreciation 0.52 0.11 372.73% 0.14 0.12 16.67% 0.11 0.10 10.00% 0.11 0.07 57.14%
PBT 2.01 2.63 -23.57% 1.74 3.77 -53.85% 2.78 3.16 -12.03% 3.16 2.55 23.92%
Tax 0.65 0.70 -7.14% 0.37 0.89 -58.43% 0.78 0.84 -7.14% 0.91 0.70 30.00%
PAT 1.37 1.93 -29.02% 1.37 2.87 -52.26% 1.99 2.33 -14.59% 2.26 1.85 22.16%
PATM 2.54% 3.48% 2.12% 4.86% 2.76% 4.06% 3.36% 3.32%
EPS 0.06 0.08 -25.00% 0.06 0.12 -50.00% 0.08 0.10 -20.00% 0.10 0.08 25.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 249.13 251.34 212.67 181.23 122.21 55.50 5.19 3.53 5.03 5.13 2.79 Net Sales Growth 12.40% 18.18% 17.35% 48.29% 120.20% 969.36% 47.03% -29.82% -1.95% 83.87% Cost Of Goods Sold 205.92 208.95 177.18 152.37 102.08 50.70 4.74 3.76 5.08 5.48 2.03 Gross Profit 43.21 42.40 35.49 28.86 20.12 4.79 0.45 -0.23 -0.04 -0.36 0.76 GP Margin 17.34% 16.87% 16.69% 15.92% 16.46% 8.63% 8.67% -6.52% -0.80% -7.02% 27.24% Total Expenditure 238.75 240.39 201.87 172.65 116.36 53.10 5.21 4.25 5.45 5.82 2.46 Power & Fuel Cost - 0.08 0.06 0.02 0.07 0.02 0.01 0.00 0.00 0.00 0.00 % Of Sales - 0.03% 0.03% 0.01% 0.06% 0.04% 0.19% 0% 0% 0% 0% Employee Cost - 9.89 7.70 6.47 4.95 0.68 0.17 0.15 0.14 0.13 0.06 % Of Sales - 3.93% 3.62% 3.57% 4.05% 1.23% 3.28% 4.25% 2.78% 2.53% 2.15% Manufacturing Exp. - 3.35 3.42 2.24 1.14 0.07 0.07 0.00 0.00 0.00 0.00 % Of Sales - 1.33% 1.61% 1.24% 0.93% 0.13% 1.35% 0% 0% 0% 0% General & Admin Exp. - 8.76 8.23 5.94 4.66 1.14 0.19 0.33 0.20 0.19 0.36 % Of Sales - 3.49% 3.87% 3.28% 3.81% 2.05% 3.66% 9.35% 3.98% 3.70% 12.90% Selling & Distn. Exp. - 8.51 4.58 5.29 3.34 0.48 0.02 0.00 0.03 0.01 0.01 % Of Sales - 3.39% 2.15% 2.92% 2.73% 0.86% 0.39% 0% 0.60% 0.19% 0.36% Miscellaneous Exp. - 0.86 0.69 0.31 0.12 0.00 0.00 0.01 0.00 0.00 0.01 % Of Sales - 0.34% 0.32% 0.17% 0.10% 0% 0% 0.28% 0% 0% 0% EBITDA 10.36 10.95 10.80 8.58 5.85 2.40 -0.02 -0.72 -0.42 -0.69 0.33 EBITDA Margin 4.16% 4.36% 5.08% 4.73% 4.79% 4.32% -0.39% -20.40% -8.35% -13.45% 11.83% Other Income 1.68 1.57 2.22 2.40 0.83 0.20 0.05 0.53 0.01 0.01 0.02 Interest 1.29 1.35 0.41 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.71 0.46 0.31 0.19 0.15 0.04 0.01 0.01 0.01 0.00 0.00 PBT 9.73 10.73 12.29 10.76 6.53 2.56 0.03 -0.20 -0.42 -0.68 0.34 Tax 2.61 2.69 2.86 2.55 1.35 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 26.82% 25.84% 23.73% 23.70% 20.67% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 7.13 7.72 9.19 8.22 5.18 2.75 0.03 -0.20 -0.42 -0.68 -5.16 PAT before Minority Interest 7.13 7.72 9.19 8.22 5.18 2.75 0.03 -0.20 -0.42 -0.68 -5.16 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 2.86% 3.07% 4.32% 4.54% 4.24% 4.95% 0.58% -5.67% -8.35% -13.26% -184.95% PAT Growth -17.67% -16.00% 11.80% 58.69% 88.36% 9,066.67% - - - - EPS 0.30 0.33 0.39 0.35 0.22 0.12 0.00 -0.01 -0.02 -0.03 -0.22

Description TTM Mar 26 Mar 25 Mar 24 Mar 23
Net Sales 257.91 259.78 218.34 187.92 130.00 Net Sales Growth 13.39% 18.98% 16.19% 44.55% Cost Of Goods Sold 209.94 213.99 181.34 156.97 107.91 Gross Profit 47.97 45.78 37.00 30.95 22.09 GP Margin 18.60% 17.62% 16.95% 16.47% 16.99% Total Expenditure 247.87 249.37 207.40 178.09 122.79 Power & Fuel Cost - 0.51 0.11 0.05 0.07 % Of Sales - 0.20% 0.05% 0.03% 0.05% Employee Cost - 12.11 8.75 6.97 5.33 % Of Sales - 4.66% 4.01% 3.71% 4.10% Manufacturing Exp. - 3.35 3.43 2.24 1.14 % Of Sales - 1.29% 1.57% 1.19% 0.88% General & Admin Exp. - 9.97 8.48 6.02 4.73 % Of Sales - 3.84% 3.88% 3.20% 3.64% Selling & Distn. Exp. - 8.53 4.60 5.52 3.48 % Of Sales - 3.28% 2.11% 2.94% 2.68% Miscellaneous Exp. - 0.90 0.69 0.32 0.13 % Of Sales - 0.35% 0.32% 0.17% 0.10% EBITDA 10.05 10.41 10.94 9.83 7.21 EBITDA Margin 3.90% 4.01% 5.01% 5.23% 5.55% Other Income 2.13 2.05 1.87 1.65 0.88 Interest 1.29 1.35 0.41 0.02 0.00 Depreciation 0.88 0.48 0.36 0.23 0.22 PBT 9.69 10.63 12.03 11.22 7.86 Tax 2.71 2.75 3.03 2.87 1.69 Tax Rate 27.97% 26.67% 25.70% 25.58% 21.50% PAT 6.99 7.56 8.77 8.35 6.18 PAT before Minority Interest 6.99 7.56 8.77 8.35 6.18 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.71% 2.91% 4.02% 4.44% 4.75% PAT Growth -22.16% -13.80% 5.03% 35.11% EPS 0.30 0.32 0.37 0.35 0.26

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 135.12 127.11 71.13 66.06 16.65 4.07 4.05 5.79 6.21 12.28 Share Capital 47.23 47.18 39.32 39.32 19.66 9.83 9.83 9.83 9.83 9.83 Total Reserves 87.89 79.93 31.82 26.74 -3.01 -5.76 -5.78 -4.04 -3.62 2.45 Non-Current Liabilities 16.14 17.00 0.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 15.86 17.02 0.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 29.28 20.04 17.93 6.25 10.06 0.06 0.43 0.03 0.26 0.02 Trade Payables 28.16 16.68 15.47 5.09 2.55 0.02 0.41 0.00 0.24 0.01 Other Current Liabilities 1.12 3.30 2.47 1.11 0.76 0.04 0.02 0.03 0.02 0.01 Short Term Borrowings 0.00 0.00 0.00 0.00 6.75 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.06 0.00 0.05 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 180.54 164.15 89.23 72.31 26.71 4.13 4.48 5.82 6.47 12.30 Net Block 40.25 37.42 1.10 1.05 0.52 0.02 0.01 0.02 0.01 0.00 Gross Block 41.45 38.17 1.53 1.29 0.61 0.08 0.06 0.06 0.05 0.04 Accumulated Depreciation 1.20 0.74 0.43 0.24 0.09 0.05 0.05 0.04 0.04 0.04 Non Current Assets 69.01 66.11 5.38 5.24 4.71 1.53 1.52 4.45 5.18 10.55 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 4.20 4.20 4.20 4.19 4.19 1.51 1.51 4.43 5.17 10.55 Long Term Loans & Adv. 24.56 24.49 0.08 0.00 0.01 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 111.53 98.05 83.85 67.07 21.99 2.60 2.96 1.37 1.29 1.75 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 31.93 25.67 21.75 17.29 4.76 0.51 0.11 0.15 1.22 1.66 Sundry Debtors 44.02 40.73 31.09 14.28 7.24 0.95 0.08 1.14 0.00 0.00 Cash & Bank 28.62 19.65 19.84 23.91 5.25 0.71 1.62 0.06 0.06 0.08 Other Current Assets 6.96 0.36 0.40 1.06 4.74 0.42 1.14 0.01 0.01 0.00 Short Term Loans & Adv. 6.49 11.64 10.77 10.53 4.15 0.41 1.14 0.01 0.01 0.00 Net Current Assets 82.25 78.01 65.92 60.82 11.94 2.54 2.53 1.34 1.03 1.72 Total Assets 180.54 164.16 89.23 72.31 26.70 4.13 4.48 5.82 6.47 12.30

Description Mar 26 Mar 25 Mar 24 Mar 23
Shareholder's Funds 136.44 128.59 73.03 67.83 Share Capital 47.23 47.18 39.32 39.32 Total Reserves 89.21 81.41 33.71 28.51 Non-Current Liabilities 16.14 17.00 0.17 0.00 Secured Loans 15.86 17.02 0.17 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 0.31 0.00 0.00 0.00 Current Liabilities 28.56 20.63 18.09 6.80 Trade Payables 27.08 17.04 15.49 5.47 Other Current Liabilities 1.48 3.53 2.60 1.25 Short Term Borrowings 0.00 0.00 0.00 0.00 Short Term Provisions 0.00 0.06 0.00 0.08 Total Liabilities 181.14 166.22 91.29 74.63 Net Block 40.62 37.70 1.42 1.37 Gross Block 42.10 38.70 2.06 1.80 Accumulated Depreciation 1.48 1.00 0.64 0.43 Non Current Assets 51.39 45.04 1.51 1.37 Capital Work in Progress 10.49 7.24 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.29 0.10 0.09 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 129.75 121.19 89.78 73.26 Current Investments 0.00 0.00 0.00 0.00 Inventories 38.02 27.69 21.97 17.47 Sundry Debtors 47.26 43.28 33.94 16.62 Cash & Bank 34.84 36.08 22.40 27.48 Other Current Assets 9.63 0.43 0.42 1.06 Short Term Loans & Adv. 8.99 13.71 11.05 10.63 Net Current Assets 101.19 100.56 71.69 66.46 Total Assets 181.14 166.23 91.29 74.63

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 13.33 -3.24 -1.96 -18.79 -9.04 -0.93 0.20 -0.72 -0.01 0.03 PBT 10.41 12.05 10.76 6.53 2.75 0.03 -0.20 -0.42 -0.68 0.34 Adjustment 0.96 -0.21 -0.92 -0.51 -0.18 -0.03 0.01 0.01 0.00 0.00 Changes in Working Capital 4.66 -12.20 -9.26 -23.47 -11.61 -0.93 0.38 -0.31 0.67 -0.32 Cash after chg. in Working capital 16.03 -0.36 0.58 -17.44 -9.04 -0.93 0.20 -0.72 -0.01 0.03 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.70 -2.88 -2.54 -1.35 0.00 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 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 -2.13 -35.70 0.88 -0.03 -3.00 0.02 1.37 0.72 -0.01 0.03 Net Fixed Assets -3.28 -36.64 -0.24 -0.68 -0.53 -0.02 0.00 -0.01 -0.01 0.00 Net Investments 0.00 0.00 -0.01 0.00 -2.68 0.00 2.92 0.74 5.38 2.34 Others 1.15 0.94 1.13 0.65 0.21 0.04 -1.55 -0.01 -5.38 -2.31 Cash from Financing Activity -2.23 38.75 -3.00 37.48 16.58 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 8.97 -0.19 -4.08 18.66 4.54 -0.91 1.57 0.00 -0.03 0.06 Opening Cash & Equivalents 19.64 19.83 23.91 5.25 0.71 1.63 0.06 0.06 0.08 0.02 Closing Cash & Equivalent 28.60 19.64 19.83 23.91 5.25 0.71 1.63 0.06 0.06 0.08

Description Mar 26 Mar 25 Mar 24 Mar 23
Cash From Operating Activity 6.10 -6.99 -3.01 -16.54 PBT 10.31 11.80 11.22 7.86 Adjustment 0.53 -0.63 -0.96 -0.48 Changes in Working Capital -1.98 -15.10 -10.41 -22.23 Cash after chg. in Working capital 8.86 -3.94 -0.15 -14.85 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -2.76 -3.05 -2.87 -1.69 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -5.11 -42.57 0.93 0.01 Net Fixed Assets -3.28 -36.64 -0.24 Net Investments 0.00 0.00 -0.01 Others -1.83 -5.93 1.18 Cash from Financing Activity -2.23 63.23 -3.00 37.48 Net Cash Inflow / Outflow -1.24 13.67 -5.08 20.95 Opening Cash & Equivalents 36.06 22.39 27.48 6.52 Closing Cash & Equivalent 34.82 36.06 22.39 27.48

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 5.72 5.39 3.25 3.02 0.99 0.30 0.51 1.18 1.26 2.50 ROA 4.48% 7.25% 10.17% 10.46% 17.82% 0.59% -3.80% -6.80% -7.29% -32.07% ROE 5.89% 9.27% 11.98% 12.52% 26.51% 0.63% -3.97% -6.96% -7.41% -32.21% ROCE 7.97% 11.57% 15.70% 14.59% 19.99% 0.63% -3.97% -6.96% -7.41% -32.21% Fixed Asset Turnover 6.31 10.71 128.41 128.74 162.68 75.11 55.77 85.39 105.99 66.07 Receivable days 61.53 61.63 45.69 32.13 26.94 36.38 63.29 82.95 0.00 0.00 Inventory Days 41.82 40.69 39.32 32.94 17.33 21.62 13.57 49.86 102.67 198.14 Payable days 39.17 33.12 24.63 13.66 9.23 16.51 40.14 0.00 8.77 1.54 Cash Conversion Cycle 64.19 69.21 60.38 51.40 35.04 41.50 36.72 132.81 93.90 196.60 Total Debt/Equity 0.12 0.13 0.00 0.00 0.41 0.00 0.00 0.00 0.00 0.00 Interest Cover 8.74 30.43 471.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 11 Mar 10 Jun 09 Mar 08 Mar 07
Book Value (Rs.) 5.78 5.45 3.34 3.10 10.64 10.94 10.14 5.06 -7.39 ROA 4.35% 6.81% 10.06% 9.71% -2.78% -0.89% -7.41% -16.95% -9.92% ROE 5.70% 8.70% 11.85% 10.28% -2.80% -0.94% -9.60% -760.65% 0.00% ROCE 7.83% 11.16% 15.94% 13.09% -2.81% -0.89% -6.90% -19.01% -18.28% Fixed Asset Turnover 6.43 10.71 97.37 36.84 0.29 0.19 1.11 2.60 0.72 Receivable days 63.61 64.55 49.10 23.34 4.50 14.25 3.83 3.96 32.29 Inventory Days 46.16 41.51 38.31 51.74 2553.39 673.77 270.51 369.39 1836.91 Payable days 37.63 32.75 24.37 9.68 33.93 80.10 171.72 71.33 2342.84 Cash Conversion Cycle 72.13 73.31 63.04 65.40 2523.96 607.92 102.62 302.02 -473.64 Total Debt/Equity 0.12 0.13 0.00 0.00 0.00 0.00 0.00 0.10 0.00 Interest Cover 8.65 29.43 490.94 0.00 -450.88 -178.30 -10.26 0.00 0.00

Top Investors:

aaa business consultants llp

uninet strategic advisory limited

priya singh aggarwal

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