Nifty

:

11668.10

Sensex

:

39156.01

-19.40 (-0.17%)
-59.63 (-0.15%)

Login

Nifty
Sensex

:
:

11668.10
39156.01

-19.40 (-0.17%)
-59.63 (-0.15%)

Swaraj Engines Ltd.

Diesel Engines

Rating :

62/99

BSE: 500407 | NSE: SWARAJENG

Watchlist

NSE BSE

1271.70

4.85 (0.38%)

18-Jul-2019 | 10:04AM

Day's Open
Day's High
Day's Low
Previous Close

1270.55
1278.70
1270.50
1266.85

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

222
2.82
1886.95
1264.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,544.98
18.75
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,526.34
3.93%
6.51

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.93
10.06
9.38

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.26
11.99
4.86

PAT CAGR (%)

10 Years
5 Years
3 Years

8.24
9.72
6.19

P:E (Median)

8 Years
5 Years
3 Years

19.83
24.53
28.17

P:BV (Average)

8 Years
5 Years
3 Years

5.35
6.79
8.07

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.57
13.33
15.14

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 191.47 185.26 3.35% 198.72 183.26 8.44% 247.03 208.66 18.39% 234.52 218.19 7.48%
Expenses 164.06 156.70 4.70% 171.23 157.59 8.66% 206.90 173.58 19.20% 197.90 185.91 6.45%
EBITDA 27.41 28.56 -4.03% 27.49 25.67 7.09% 40.13 35.08 14.40% 36.62 32.28 13.44%
EBIDTM 14.32% 15.42% 13.83% 14.01% 16.25% 16.81% 15.61% 14.79%
Other Income 3.64 4.14 -12.08% 4.03 4.90 -17.76% 3.86 5.10 -24.31% 3.85 4.82 -20.12%
Interest 0.01 1.01 -99.01% 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.00 0.00
Depreciation 5.28 4.17 26.62% 4.72 4.20 12.38% 4.80 4.23 13.48% 4.74 4.22 12.32%
PBT 25.76 27.52 -6.40% 26.80 26.37 1.63% 39.19 35.95 9.01% 35.65 32.88 8.42%
Tax 9.11 9.65 -5.60% 9.46 9.14 3.50% 13.82 12.45 11.00% 12.59 11.38 10.63%
PAT 16.65 17.87 -6.83% 17.34 17.23 0.64% 25.37 23.50 7.96% 23.06 21.50 7.26%
PATM 8.70% 9.65% 8.73% 9.40% 10.27% 11.26% 9.83% 9.85%
EPS 13.73 14.73 -6.79% 14.30 13.87 3.10% 20.92 18.92 10.57% 19.01 17.31 9.82%

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

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 - 871.74 771.16 666.14 525.91 539.70 608.28 479.03 448.58 361.03 282.44 Net Sales Growth - 13.04% 15.77% 26.66% -2.56% -11.27% 26.98% 6.79% 24.25% 27.83% Cost Of Goods Sold - 656.58 574.32 495.54 395.72 409.08 462.26 364.40 340.49 268.53 205.80 Gross Profit - 215.17 196.83 170.61 130.18 130.61 146.01 114.63 108.09 92.49 76.64 GP Margin - 24.68% 25.52% 25.61% 24.75% 24.20% 24.00% 23.93% 24.10% 25.62% 27.13% Total Expenditure - 740.09 649.57 562.30 452.14 464.98 517.64 407.54 379.21 300.37 232.87 Power & Fuel Cost - 5.05 5.57 5.23 4.35 4.51 5.02 3.78 3.32 2.50 2.34 % Of Sales - 0.58% 0.72% 0.79% 0.83% 0.84% 0.83% 0.79% 0.74% 0.69% 0.83% Employee Cost - 39.28 34.77 30.98 26.75 30.83 27.69 22.13 19.17 16.96 13.85 % Of Sales - 4.51% 4.51% 4.65% 5.09% 5.71% 4.55% 4.62% 4.27% 4.70% 4.90% Manufacturing Exp. - 22.45 19.75 17.23 14.11 14.63 17.29 13.31 12.41 9.05 8.59 % Of Sales - 2.58% 2.56% 2.59% 2.68% 2.71% 2.84% 2.78% 2.77% 2.51% 3.04% General & Admin Exp. - 8.84 8.14 7.31 5.97 0.98 1.05 1.02 0.86 0.70 0.97 % Of Sales - 1.01% 1.06% 1.10% 1.14% 0.18% 0.17% 0.21% 0.19% 0.19% 0.34% Selling & Distn. Exp. - 0.93 1.21 1.19 0.97 1.18 1.34 1.11 1.02 0.68 0.46 % Of Sales - 0.11% 0.16% 0.18% 0.18% 0.22% 0.22% 0.23% 0.23% 0.19% 0.16% Miscellaneous Exp. - 6.97 5.81 4.83 4.27 3.77 2.99 1.79 1.93 1.94 0.46 % Of Sales - 0.80% 0.75% 0.73% 0.81% 0.70% 0.49% 0.37% 0.43% 0.54% 0.31% EBITDA - 131.65 121.59 103.84 73.77 74.72 90.64 71.49 69.37 60.66 49.57 EBITDA Margin - 15.10% 15.77% 15.59% 14.03% 13.84% 14.90% 14.92% 15.46% 16.80% 17.55% Other Income - 15.38 18.96 17.91 16.30 16.32 17.49 15.31 12.24 8.19 10.01 Interest - 0.09 1.01 0.02 0.05 0.01 0.04 0.15 0.08 0.04 0.03 Depreciation - 19.54 16.82 16.28 13.80 13.20 9.12 7.16 4.26 4.46 4.84 PBT - 127.40 122.71 105.46 76.22 77.82 98.97 79.50 77.28 64.35 54.71 Tax - 44.98 42.62 36.63 24.90 25.98 30.81 24.10 24.45 20.44 17.36 Tax Rate - 35.31% 34.73% 34.73% 32.67% 33.38% 31.50% 30.31% 31.64% 31.76% 31.73% PAT - 82.42 80.10 68.84 51.31 51.84 67.00 55.40 52.82 43.91 37.35 PAT before Minority Interest - 82.42 80.10 68.84 51.31 51.84 67.00 55.40 52.82 43.91 37.35 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 9.45% 10.39% 10.33% 9.76% 9.61% 11.01% 11.57% 11.77% 12.16% 13.22% PAT Growth - 2.90% 16.36% 34.16% -1.02% -22.63% 20.94% 4.88% 20.29% 17.56% Unadjusted EPS - 67.96 64.62 55.42 41.31 41.74 53.95 44.61 42.53 35.35 30.08

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 237.98 228.50 283.37 263.44 212.07 209.88 193.73 186.28 152.22 122.74 Share Capital 12.13 12.13 12.42 12.42 12.42 12.42 12.42 12.42 12.42 12.42 Total Reserves 225.25 215.84 270.63 250.92 199.65 197.46 181.31 173.86 139.80 110.32 Non-Current Liabilities 11.14 9.35 9.16 10.13 8.49 8.72 7.60 4.46 3.38 2.68 Secured Loans 0.00 0.00 0.00 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 3.98 3.56 2.88 2.53 2.17 1.78 1.26 1.26 1.46 0.00 Current Liabilities 117.16 109.65 79.63 63.03 104.77 115.51 99.58 72.63 56.41 42.32 Trade Payables 104.15 98.47 70.13 54.01 48.18 59.22 43.94 43.49 35.85 24.83 Other Current Liabilities 8.84 7.05 7.23 6.88 4.83 3.79 6.09 9.05 5.12 3.78 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 4.17 4.14 2.27 2.14 51.77 52.50 49.56 20.09 15.44 13.71 Total Liabilities 366.28 347.50 372.16 336.60 325.33 334.11 300.91 263.37 212.01 167.74 Net Block 109.76 91.71 91.00 101.48 83.85 84.06 80.72 41.80 23.96 22.72 Gross Block 239.71 206.62 195.80 193.25 163.40 152.92 141.54 96.04 77.63 71.93 Accumulated Depreciation 129.95 114.91 104.80 91.76 79.55 68.86 60.82 54.24 53.68 49.22 Non Current Assets 119.77 108.79 95.93 106.25 94.52 89.57 87.21 70.78 30.40 26.17 Capital Work in Progress 2.01 5.96 0.84 0.33 4.78 1.73 2.46 8.72 0.49 0.95 Non Current Investment 0.24 0.24 0.25 0.25 0.00 0.00 0.00 11.84 0.00 2.50 Long Term Loans & Adv. 7.77 10.88 3.84 4.18 5.89 3.77 4.03 8.42 5.95 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 246.51 238.71 276.23 230.35 230.81 244.54 213.70 192.59 181.60 141.57 Current Investments 83.83 76.10 48.91 10.40 42.04 72.19 74.15 69.28 57.79 55.22 Inventories 47.44 31.92 26.08 27.75 33.14 46.41 39.35 33.44 35.12 19.91 Sundry Debtors 18.74 15.27 13.07 7.49 6.87 7.85 9.25 11.91 8.06 4.05 Cash & Bank 18.64 47.45 48.67 107.75 139.86 104.89 80.72 69.70 76.20 56.39 Other Current Assets 77.86 4.51 6.38 7.24 8.91 13.22 10.24 8.26 4.45 6.00 Short Term Loans & Adv. 75.07 63.46 133.11 69.71 3.20 1.10 10.10 7.01 3.77 6.00 Net Current Assets 129.35 129.06 196.60 167.32 126.04 129.03 114.11 119.96 125.20 99.25 Total Assets 366.28 347.50 372.16 336.60 325.33 334.11 300.91 263.37 212.00 167.74

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 68.77 89.32 82.29 63.04 55.63 67.08 47.46 49.87 29.42 37.10 PBT 127.40 122.71 105.46 76.22 77.82 97.81 79.50 77.28 64.35 54.71 Adjustment 4.48 -1.07 -0.20 -2.40 -3.03 -8.27 -7.96 -7.85 -3.65 -5.23 Changes in Working Capital -18.56 10.97 14.96 13.03 8.09 7.63 -2.59 3.06 -9.81 6.52 Cash after chg. in Working capital 113.32 132.61 120.22 86.84 82.88 97.17 68.95 72.49 50.90 56.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -44.55 -43.29 -37.94 -23.80 -27.25 -30.09 -21.49 -22.62 -21.49 -18.91 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 3.78 47.48 -31.89 -13.75 -10.69 -16.11 -28.37 -41.92 2.00 -29.28 Net Fixed Assets -29.14 -15.94 -3.06 -25.40 -13.53 -10.65 -39.24 -26.64 -5.24 -1.45 Net Investments -7.73 -27.18 -38.51 31.39 30.15 1.96 6.97 -23.33 -0.07 -37.40 Others 40.65 90.60 9.68 -19.74 -27.31 -7.42 3.90 8.05 7.31 9.57 Cash from Financing Activity -72.88 -135.74 -49.13 -49.21 -50.53 -47.82 -18.86 -14.45 -11.60 -7.31 Net Cash Inflow / Outflow -0.33 1.06 1.27 0.08 -5.59 3.14 0.23 -6.50 19.81 0.50 Opening Cash & Equivalents 3.05 1.99 0.72 0.64 6.23 3.09 2.86 76.20 56.39 55.88 Closing Cash & Equivalent 2.71 3.05 1.99 0.72 0.64 6.23 3.09 69.70 76.20 56.39

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.) 195.71 187.99 227.90 212.04 170.75 168.98 155.98 149.98 122.56 98.83 ROA 23.09% 22.26% 19.42% 15.50% 15.72% 21.10% 19.64% 22.22% 23.13% 25.47% ROE 35.42% 31.35% 25.20% 21.59% 24.57% 33.20% 29.16% 31.21% 31.94% 34.00% ROCE 54.66% 48.34% 38.58% 32.08% 36.89% 48.49% 41.92% 45.70% 46.84% 49.83% Fixed Asset Turnover 3.91 3.95 3.85 3.32 3.78 4.63 4.53 5.71 5.32 4.28 Receivable days 7.12 6.50 5.01 4.43 4.49 4.58 7.18 7.35 5.55 5.52 Inventory Days 16.61 13.31 13.11 18.77 24.30 22.95 24.68 25.24 25.23 19.46 Payable days 49.08 46.97 40.18 40.81 41.76 35.65 38.72 38.07 36.14 29.06 Cash Conversion Cycle -25.34 -27.16 -22.06 -17.61 -12.97 -8.13 -6.87 -5.47 -5.36 -4.08 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 1402.52 122.38 6849.13 1679.74 6080.50 2375.07 529.95 1017.79 1681.25 1914.00

Top Investors:

dsp small cap fund

l and t mutual fund trustee ltd-l and t mid cap fund

hdfc trustee company ltd a/c-hdfc children's gift fund investment plan

national westminster bank plc as trustee of the jupiter india fund

vikram chinubhai shah

reeta keyur parikh

sbi magnum midcap fund

icici lombard general insurance company ltd

Annual Reports:

News Update:

Swaraj Engines - Quarterly Results
22nd Apr 2019, 17:46 PM

Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback