Nifty
:
24008.00
Sensex
:
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)
Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

Swiss Military Consumer Goods Ltd.

Trading

Rating :
N/A

BSE: 523558 | NSE: NETWORK

NSE BSE
32.21
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  32.88
  •  32.89
  •  31.62
  •  32.89
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  83272
  •  26.95
  •  47.70
  •  21.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 589.78
  • 71.32
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 555.65
  • 0.36%
  • 4.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.16%
  • 9.48%
  • 24.26%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.00%
  • 3.08%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.35
  • 119.83
  • 48.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 29.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 44.05

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 59.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.10
  • 2.71
  • 3.65

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -99.87
  • -126.50
  • -121.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
57.25
49.74
15.10%
55.55
43.55
27.55%
46.39
40.54
14.43%
54.09
39.27
37.74%
Expenses
54.55
46.91
16.29%
52.87
41.39
27.74%
44.17
38.58
14.49%
51.19
37.49
36.54%
EBITDA
2.70
2.82
-4.26%
2.69
2.16
24.54%
2.21
1.96
12.76%
2.89
1.78
62.36%
EBIDTM
4.71%
5.68%
4.84%
4.96%
4.77%
4.82%
5.35%
4.53%
Other Income
0.58
0.36
61.11%
0.19
0.45
-57.78%
0.18
0.43
-58.14%
0.39
0.53
-26.42%
Interest
0.01
0.00
0
0.03
0.00
0
0.00
0.00
0
0.02
0.00
0
Depreciation
0.10
0.04
150.00%
0.07
0.05
40.00%
0.07
0.07
0.00%
0.06
0.07
-14.29%
PBT
3.16
3.14
0.64%
2.55
2.56
-0.39%
2.32
2.32
0.00%
3.20
2.24
42.86%
Tax
0.84
0.82
2.44%
0.70
0.63
11.11%
0.60
0.60
0.00%
0.83
0.58
43.10%
PAT
2.33
2.33
0.00%
1.85
1.93
-4.15%
1.73
1.72
0.58%
2.37
1.66
42.77%
PATM
4.06%
4.67%
3.32%
4.43%
3.73%
4.25%
4.39%
4.23%
EPS
0.10
0.11
-9.09%
0.08
0.09
-11.11%
0.08
0.08
0.00%
0.11
0.08
37.50%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 11
Mar 10
Jun 09
Mar 08
Mar 07
Net Sales
213.28
191.76
130.00
1.52
1.01
3.78
2.55
0.28
Net Sales Growth
23.21%
47.51%
8452.63%
50.50%
-73.28%
48.24%
810.71%
 
Cost Of Goods Sold
178.00
160.82
107.91
1.09
0.45
2.11
1.12
0.06
Gross Profit
35.28
30.95
22.09
0.42
0.55
1.67
1.43
0.23
GP Margin
16.54%
16.14%
16.99%
27.63%
54.46%
44.18%
56.08%
82.14%
Total Expenditure
202.78
181.94
122.79
2.10
1.06
6.02
5.03
0.53
Power & Fuel Cost
-
0.05
0.07
0.02
0.03
0.09
0.07
0.00
% Of Sales
-
0.03%
0.05%
1.32%
2.97%
2.38%
2.75%
0%
Employee Cost
-
6.97
5.33
0.31
0.21
0.66
0.82
0.10
% Of Sales
-
3.63%
4.10%
20.39%
20.79%
17.46%
32.16%
35.71%
Manufacturing Exp.
-
2.24
1.14
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
1.17%
0.88%
0%
0%
0%
0%
0%
General & Admin Exp.
-
6.02
4.73
0.62
0.34
2.79
2.49
0.35
% Of Sales
-
3.14%
3.64%
40.79%
33.66%
73.81%
97.65%
125.00%
Selling & Distn. Exp.
-
5.52
3.48
0.03
0.02
0.09
0.51
0.02
% Of Sales
-
2.88%
2.68%
1.97%
1.98%
2.38%
20.0%
7.14%
Miscellaneous Exp.
-
0.32
0.13
0.02
0.00
0.29
0.02
0.00
% Of Sales
-
0.17%
0.10%
1.32%
0%
7.67%
0.78%
0%
EBITDA
10.49
9.82
7.21
-0.58
-0.05
-2.24
-2.48
-0.25
EBITDA Margin
4.92%
5.12%
5.55%
-38.16%
-4.95%
-59.26%
-97.25%
-89.29%
Other Income
1.34
1.65
0.88
0.02
0.27
0.05
0.60
0.02
Interest
0.06
0.02
0.00
0.00
0.00
0.25
0.00
0.00
Depreciation
0.30
0.23
0.22
0.92
0.71
0.34
0.07
0.02
PBT
11.23
11.22
7.86
-1.49
-0.48
-2.78
-1.94
-0.24
Tax
2.97
2.87
1.69
-0.01
0.00
0.01
0.01
0.00
Tax Rate
26.45%
25.58%
21.50%
0.67%
0.00%
-0.36%
-0.52%
0.00%
PAT
8.28
8.35
6.18
-1.48
-0.48
-2.79
-1.95
-0.24
PAT before Minority Interest
8.28
8.35
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
0.00
0.00
PAT Margin
3.88%
4.35%
4.75%
-97.37%
-47.52%
-73.81%
-76.47%
-85.71%
PAT Growth
8.38%
35.11%
-
-
-
-
-
 
EPS
0.35
0.35
0.26
-0.06
-0.02
-0.12
-0.08
-0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 11
Mar 10
Jun 09
Mar 08
Mar 07
Shareholder's Funds
73.03
67.83
52.30
53.79
54.27
17.58
1.33
Share Capital
39.32
39.32
49.15
49.15
53.60
24.15
20.38
Total Reserves
33.71
28.51
3.15
4.64
0.67
-9.18
-20.91
Non-Current Liabilities
0.17
0.00
0.00
0.00
0.00
1.53
0.00
Secured Loans
0.17
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
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
18.09
6.80
0.31
0.27
0.46
1.46
1.13
Trade Payables
15.49
5.47
0.26
0.25
0.34
1.02
0.92
Other Current Liabilities
2.60
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
0.00
Short Term Provisions
0.00
0.08
0.00
0.01
0.01
0.01
0.00
Total Liabilities
91.29
74.63
52.61
54.06
54.73
20.57
2.46
Net Block
1.42
1.37
3.20
4.10
4.80
1.47
0.37
Gross Block
2.06
1.80
5.26
5.24
5.23
1.57
0.39
Accumulated Depreciation
0.64
0.43
2.06
1.14
0.43
0.09
0.03
Non Current Assets
1.51
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
0.00
Non Current Investment
0.00
0.00
21.93
21.92
21.76
2.18
0.00
Long Term Loans & Adv.
0.09
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
Current Assets
89.78
73.26
27.49
28.04
28.17
16.92
2.09
Current Investments
0.00
0.00
0.23
0.18
0.34
0.34
0.00
Inventories
21.97
17.47
19.38
1.85
1.88
3.73
1.43
Sundry Debtors
33.94
16.62
0.01
0.03
0.05
0.03
0.03
Cash & Bank
22.40
27.48
6.98
10.56
10.43
11.51
0.21
Other Current Assets
11.47
1.06
0.22
0.22
15.48
1.30
0.42
Short Term Loans & Adv.
11.05
10.63
0.67
15.20
14.92
0.93
0.42
Net Current Assets
71.69
66.46
27.18
27.76
27.71
15.46
0.96
Total Assets
91.29
74.63
52.62
54.06
54.73
20.57
2.46

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 11
Mar 10
Jun 09
Mar 08
Mar 07
Cash From Operating Activity
-3.01
-16.54
-3.50
0.18
-12.93
-4.72
-1.55
PBT
11.22
7.86
-1.48
-0.48
-2.79
-1.94
-0.24
Adjustment
-0.96
-0.48
0.92
0.71
0.99
0.09
0.02
Changes in Working Capital
-10.41
-22.23
-2.94
-0.04
-11.13
-2.86
-1.33
Cash after chg. in Working capital
-0.15
-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
0.00
Tax Paid
-2.87
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
0.93
0.01
-0.08
-0.05
-26.10
-3.71
-0.33
Net Fixed Assets
-0.24
3.20
0.00
-0.01
-2.91
-1.18
Net Investments
-0.01
38.70
-15.98
0.68
-24.92
-2.67
Others
1.18
-41.89
15.90
-0.72
1.73
0.14
Cash from Financing Activity
-3.00
37.48
0.00
0.00
37.95
19.73
1.86
Net Cash Inflow / Outflow
-5.08
20.95
-3.58
0.13
-1.08
11.30
-0.02
Opening Cash & Equivalents
27.48
6.52
10.56
10.43
11.51
0.21
0.23
Closing Cash & Equivalent
22.39
27.48
6.98
10.56
10.43
11.51
0.21

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 11
Mar 10
Jun 09
Mar 08
Mar 07
Book Value (Rs.)
3.34
3.10
10.64
10.94
10.14
5.06
-7.39
ROA
10.06%
9.71%
-2.78%
-0.89%
-7.41%
-16.95%
-9.92%
ROE
11.85%
10.28%
-2.80%
-0.94%
-9.60%
-760.65%
0.00%
ROCE
15.94%
13.09%
-2.81%
-0.89%
-6.90%
-19.01%
-18.28%
Fixed Asset Turnover
99.37
36.84
0.29
0.19
1.11
2.60
0.72
Receivable days
48.12
23.34
4.50
14.25
3.83
3.96
32.29
Inventory Days
37.54
51.74
2553.39
673.77
270.51
369.39
1836.91
Payable days
23.79
9.68
33.93
80.10
171.72
71.33
2342.84
Cash Conversion Cycle
61.87
65.40
2523.96
607.92
102.62
302.02
-473.64
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.10
0.00
Interest Cover
490.94
0.00
-450.88
-178.30
-10.26
0.00
0.00

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Swiss Military Cons. - Quarterly Results
    14th Feb 2025, 16:07 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.