Nifty
:
26046.95
Sensex
:
85267.66
148.40 (0.57%)
449.53 (0.53%)
Nifty
Sensex
:
:
26046.95
85267.66
148.40 (0.57%)
449.53 (0.53%)

Swaraj Suiting Ltd.

Textile

Rating :
71/99

BSE: Not Listed | NSE: SWARAJ

NSE BSE
256.30
12-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  252
  •  259.4
  •  250.05
  •  252.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  28000
  •  7089250
  •  287.45
  •  138.5

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 564.33
  • 16.86
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 831.68
  • N/A
  • 3.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.97%
  • 1.88%
  • 18.77%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.38%

Chart

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

Revenue CAGR (%)

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

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 23.45

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 3.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.27

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Net Sales
-
416.57
319.59
219.29
128.83
59.87
Net Sales Growth
-
30.35%
45.74%
70.22%
115.18%
 
Cost Of Goods Sold
-
277.68
225.13
154.97
97.47
38.24
Gross Profit
-
138.89
94.46
64.32
31.36
21.63
GP Margin
-
33.34%
29.56%
29.33%
24.34%
36.13%
Total Expenditure
-
343.67
279.88
195.81
115.47
50.03
Power & Fuel Cost
-
11.83
10.99
10.08
8.12
5.95
% Of Sales
-
2.84%
3.44%
4.60%
6.30%
9.94%
Employee Cost
-
16.10
12.84
9.79
5.91
3.14
% Of Sales
-
3.86%
4.02%
4.46%
4.59%
5.24%
Manufacturing Exp.
-
31.07
25.86
15.22
2.51
1.43
% Of Sales
-
7.46%
8.09%
6.94%
1.95%
2.39%
General & Admin Exp.
-
5.06
4.20
3.99
1.26
0.92
% Of Sales
-
1.21%
1.31%
1.82%
0.98%
1.54%
Selling & Distn. Exp.
-
1.26
0.71
1.35
0.18
0.18
% Of Sales
-
0.30%
0.22%
0.62%
0.14%
0.30%
Miscellaneous Exp.
-
0.67
0.15
0.41
0.02
0.17
% Of Sales
-
0.16%
0.05%
0.19%
0.02%
0.28%
EBITDA
-
72.90
39.71
23.48
13.36
9.84
EBITDA Margin
-
17.50%
12.43%
10.71%
10.37%
16.44%
Other Income
-
2.12
5.92
0.63
0.47
0.35
Interest
-
19.06
13.24
8.62
3.02
2.95
Depreciation
-
11.36
8.01
7.88
4.72
3.98
PBT
-
44.60
24.39
7.61
6.10
3.25
Tax
-
11.28
6.20
2.08
1.52
0.64
Tax Rate
-
25.29%
25.42%
27.33%
24.92%
19.69%
PAT
-
33.48
18.50
5.54
4.57
2.61
PAT before Minority Interest
-
33.48
18.50
5.54
4.57
2.61
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
8.04%
5.79%
2.53%
3.55%
4.36%
PAT Growth
-
80.97%
233.94%
21.23%
75.10%
 
EPS
-
15.22
8.41
2.52
2.08
1.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
153.62
106.98
66.47
60.76
38.16
Share Capital
22.02
18.22
7.20
7.20
2.23
Total Reserves
131.60
84.37
59.27
53.56
35.93
Non-Current Liabilities
196.48
120.08
57.56
59.74
24.77
Secured Loans
185.00
113.92
46.70
53.33
20.74
Unsecured Loans
3.75
3.61
8.95
5.43
3.29
Long Term Provisions
1.49
1.23
0.99
0.68
0.00
Current Liabilities
220.97
129.15
106.58
21.28
28.79
Trade Payables
131.55
62.81
44.83
2.55
9.21
Other Current Liabilities
20.29
16.22
14.10
10.53
8.79
Short Term Borrowings
62.72
44.30
46.17
6.23
10.15
Short Term Provisions
6.41
5.82
1.48
1.97
0.65
Total Liabilities
571.07
356.21
230.61
141.78
91.72
Net Block
262.00
76.72
80.53
36.76
35.76
Gross Block
327.40
131.28
127.17
75.72
70.00
Accumulated Depreciation
65.40
54.56
46.64
38.96
34.25
Non Current Assets
304.27
182.59
96.06
84.19
44.04
Capital Work in Progress
12.77
69.16
3.48
40.91
0.00
Non Current Investment
3.68
3.52
3.22
3.04
2.94
Long Term Loans & Adv.
22.36
30.55
8.32
2.98
4.99
Other Non Current Assets
3.46
2.63
0.52
0.50
0.36
Current Assets
266.80
168.38
134.39
55.15
47.45
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
139.51
90.36
68.10
30.27
30.66
Sundry Debtors
100.86
66.25
56.65
14.09
13.15
Cash & Bank
0.49
0.06
0.43
2.10
0.05
Other Current Assets
25.94
4.30
7.93
7.29
3.60
Short Term Loans & Adv.
19.34
7.41
1.29
1.39
1.57
Net Current Assets
45.82
39.23
27.81
33.87
18.67
Total Assets
571.07
356.21
230.62
141.79
91.71

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
40.86
44.90
-15.32
15.02
5.63
PBT
44.60
24.39
7.61
6.10
3.25
Adjustment
30.37
37.86
16.75
21.32
11.26
Changes in Working Capital
-28.31
-15.92
-37.71
-12.39
-8.88
Cash after chg. in Working capital
46.65
46.34
-13.35
15.02
5.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.79
-1.45
-1.97
0.00
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-127.33
-99.08
-17.24
-46.93
-5.77
Net Fixed Assets
-139.73
-69.79
-14.02
-46.63
Net Investments
0.00
0.00
0.00
0.00
Others
12.40
-29.29
-3.22
-0.30
Cash from Financing Activity
86.89
53.82
30.88
33.96
0.13
Net Cash Inflow / Outflow
0.43
-0.36
-1.68
2.06
-0.01
Opening Cash & Equivalents
0.06
0.43
2.10
0.05
0.06
Closing Cash & Equivalent
0.49
0.06
0.43
2.10
0.05

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Book Value (Rs.)
69.77
53.44
46.05
40.50
85.07
ROA
7.22%
6.30%
2.97%
3.92%
2.77%
ROE
26.68%
22.61%
8.89%
9.50%
7.61%
ROCE
18.28%
16.62%
10.41%
8.60%
7.77%
Fixed Asset Turnover
1.82
2.47
2.16
1.77
0.81
Receivable days
73.21
70.18
58.87
38.58
81.65
Inventory Days
100.71
90.49
81.86
86.31
186.24
Payable days
127.74
87.26
55.80
22.01
95.24
Cash Conversion Cycle
46.18
73.41
84.94
102.89
172.65
Total Debt/Equity
1.74
1.80
1.71
1.27
1.10
Interest Cover
3.35
2.87
1.88
3.02
2.10

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022

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.