Nifty

:

16266.15

Sensex

:

54326.39

456.75 (2.89%)
1534.16 (2.91%)

Login

Nifty
Sensex

:
:

16266.15
54326.39

456.75 (2.89%)
1534.16 (2.91%)

Swaraj Engines Ltd.

Diesel Engines

Rating :

59/99

BSE: 500407 | NSE: SWARAJENG

Watchlist

NSE BSE

1532.50

20-May-2022

Open
High
Low
Previous Close

1519.35
1544.70
1510.90
1504.35

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

4050
61.93
2000.00
1291.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,861.81
17.01
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,744.35
5.22%
6.09

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.20
8.17
4.21

EBITDA CAGR (%)

10 Years
5 Years
3 Years

6.93
5.49
0.60

PAT CAGR (%)

10 Years
5 Years
3 Years

5.77
6.10
3.94

P:E (Median)

8 Years
5 Years
3 Years

21.68
21.15
19.29

P:BV (Average)

8 Years
5 Years
3 Years

6.88
6.88
6.88

EV:EBITDA (Average)

8 Years
5 Years
3 Years

12.87
13.64
12.25

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var%
Net Sales 242.35 304.91 -20.52% 237.50 272.39 -12.81% 343.59 292.28 17.56% 314.71 116.99 169.01%
Expenses 211.25 258.73 -18.35% 208.29 235.79 -11.66% 295.85 252.28 17.27% 267.38 104.11 156.82%
EBITDA 31.10 46.18 -32.65% 29.21 36.60 -20.19% 47.74 40.00 19.35% 47.33 12.88 267.47%
EBIDTM 12.83% 15.15% 12.30% 13.44% 13.89% 13.69% 15.04% 11.01%
Other Income 2.29 2.24 2.23% 2.42 2.21 9.50% 2.34 2.08 12.50% 2.61 2.06 26.70%
Interest 0.01 0.00 0 0.06 0.00 0 0.01 0.00 0 0.00 0.00 0
Depreciation 4.20 4.72 -11.02% 4.35 5.18 -16.02% 4.76 5.64 -15.60% 4.79 4.23 13.24%
PBT 29.18 43.70 -33.23% 27.22 33.63 -19.06% 45.31 36.44 24.34% 45.15 10.71 321.57%
Tax 7.32 11.14 -34.29% 7.03 8.61 -18.35% 11.54 9.32 23.82% 11.50 2.87 300.70%
PAT 21.86 32.56 -32.86% 20.19 25.02 -19.30% 33.77 27.12 24.52% 33.65 7.84 329.21%
PATM 9.02% 10.68% 8.50% 9.19% 9.83% 9.28% 10.69% 6.70%
EPS 18.07 26.91 -32.85% 16.69 20.68 -19.29% 27.91 22.41 24.54% 27.81 6.48 329.17%

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 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 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 1,138.15 986.57 773.30 871.74 771.16 666.14 525.91 539.70 608.28 479.03 448.58 Net Sales Growth 15.36% 27.58% -11.29% 13.04% 15.77% 26.66% -2.56% -11.27% 26.98% 6.79% Cost Of Goods Sold 890.21 765.70 592.47 656.58 574.32 495.54 395.72 409.08 462.26 364.40 340.49 Gross Profit 247.94 220.88 180.83 215.17 196.83 170.61 130.18 130.61 146.01 114.63 108.09 GP Margin 21.78% 22.39% 23.38% 24.68% 25.52% 25.61% 24.75% 24.20% 24.00% 23.93% 24.10% Total Expenditure 982.77 850.94 672.91 740.09 649.57 562.30 452.14 464.98 517.64 407.54 379.21 Power & Fuel Cost - 5.46 4.52 5.05 5.57 5.23 4.35 4.51 5.02 3.78 3.32 % Of Sales - 0.55% 0.58% 0.58% 0.72% 0.79% 0.83% 0.84% 0.83% 0.79% 0.74% Employee Cost - 42.89 41.78 39.28 34.77 30.98 26.75 30.83 27.69 22.13 19.17 % Of Sales - 4.35% 5.40% 4.51% 4.51% 4.65% 5.09% 5.71% 4.55% 4.62% 4.27% Manufacturing Exp. - 19.90 19.90 22.45 19.75 17.23 14.11 14.63 17.29 13.31 12.41 % Of Sales - 2.02% 2.57% 2.58% 2.56% 2.59% 2.68% 2.71% 2.84% 2.78% 2.77% General & Admin Exp. - 9.54 7.91 8.84 8.14 7.31 5.97 0.98 1.05 1.02 0.86 % Of Sales - 0.97% 1.02% 1.01% 1.06% 1.10% 1.14% 0.18% 0.17% 0.21% 0.19% Selling & Distn. Exp. - 1.05 0.87 0.93 1.21 1.19 0.97 1.18 1.34 1.11 1.02 % Of Sales - 0.11% 0.11% 0.11% 0.16% 0.18% 0.18% 0.22% 0.22% 0.23% 0.23% Miscellaneous Exp. - 6.41 5.46 6.97 5.81 4.83 4.27 3.77 2.99 1.79 1.02 % Of Sales - 0.65% 0.71% 0.80% 0.75% 0.73% 0.81% 0.70% 0.49% 0.37% 0.43% EBITDA 155.38 135.63 100.39 131.65 121.59 103.84 73.77 74.72 90.64 71.49 69.37 EBITDA Margin 13.65% 13.75% 12.98% 15.10% 15.77% 15.59% 14.03% 13.84% 14.90% 14.92% 15.46% Other Income 9.66 8.62 12.83 15.38 18.96 17.91 16.30 16.32 17.49 15.31 12.24 Interest 0.08 0.00 0.01 0.09 1.01 0.02 0.05 0.01 0.04 0.15 0.08 Depreciation 18.10 19.77 20.13 19.54 16.82 16.28 13.80 13.20 9.12 7.16 4.26 PBT 146.86 124.48 93.07 127.40 122.71 105.46 76.22 77.82 98.97 79.50 77.28 Tax 37.39 31.94 22.03 44.98 42.62 36.63 24.90 25.98 30.81 24.10 24.45 Tax Rate 25.46% 25.66% 23.67% 35.31% 34.73% 34.73% 32.67% 33.38% 31.50% 30.31% 31.64% PAT 109.47 92.54 71.04 82.42 80.10 68.84 51.31 51.84 67.00 55.40 52.82 PAT before Minority Interest 109.47 92.54 71.04 82.42 80.10 68.84 51.31 51.84 67.00 55.40 52.82 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 9.62% 9.38% 9.19% 9.45% 10.39% 10.33% 9.76% 9.61% 11.01% 11.57% 11.77% PAT Growth 18.29% 30.26% -13.81% 2.90% 16.36% 34.16% -1.02% -22.63% 20.94% 4.88% EPS 90.47 76.48 58.71 68.12 66.20 56.89 42.40 42.84 55.37 45.79 43.65

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 280.57 235.89 237.98 228.50 283.37 263.44 212.07 209.88 193.73 186.28 Share Capital 12.14 12.13 12.13 12.13 12.42 12.42 12.42 12.42 12.42 12.42 Total Reserves 267.83 223.09 225.25 215.84 270.63 250.92 199.65 197.46 181.31 173.86 Non-Current Liabilities 6.27 8.88 11.14 9.35 9.16 10.13 8.49 8.72 7.60 4.46 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 5.69 4.29 3.98 3.56 2.88 2.53 2.17 1.78 1.26 1.26 Current Liabilities 171.53 110.26 117.16 109.65 79.63 63.03 104.77 115.51 99.58 72.63 Trade Payables 163.86 99.15 104.15 98.47 70.13 54.01 48.18 59.22 43.94 43.49 Other Current Liabilities 4.82 6.27 8.84 7.05 7.23 6.88 4.83 3.79 6.09 9.05 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 2.86 4.84 4.17 4.14 2.27 2.14 51.77 52.50 49.56 20.09 Total Liabilities 458.37 355.03 366.28 347.50 372.16 336.60 325.33 334.11 300.91 263.37 Net Block 91.10 102.37 109.76 91.71 91.00 101.48 83.85 84.06 80.72 41.80 Gross Block 257.32 249.69 239.71 206.62 195.80 193.25 163.40 152.92 141.54 96.04 Accumulated Depreciation 166.22 147.32 129.95 114.91 104.80 91.76 79.55 68.86 60.82 54.24 Non Current Assets 99.01 112.21 119.77 108.79 95.93 106.25 94.52 89.57 87.21 70.78 Capital Work in Progress 1.79 4.91 2.01 5.96 0.84 0.33 4.78 1.73 2.46 8.72 Non Current Investment 0.23 0.23 0.24 0.24 0.25 0.25 0.00 0.00 0.00 11.84 Long Term Loans & Adv. 5.89 4.70 7.77 10.88 3.84 4.18 5.89 3.77 4.03 8.42 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 359.37 242.83 246.51 238.71 276.23 230.35 230.81 244.54 213.70 192.59 Current Investments 34.17 111.08 83.83 76.10 48.91 10.40 42.04 72.19 74.15 69.28 Inventories 61.71 37.01 47.44 31.92 26.08 27.75 33.14 46.41 39.35 33.44 Sundry Debtors 113.38 4.14 18.74 15.27 13.07 7.49 6.87 7.85 9.25 11.91 Cash & Bank 117.45 18.19 31.94 47.45 48.67 107.75 139.86 104.89 80.72 69.70 Other Current Assets 32.65 2.16 0.23 4.51 139.49 76.95 8.91 13.22 10.24 8.26 Short Term Loans & Adv. 30.45 70.25 64.33 63.46 133.11 69.71 3.20 1.10 10.10 7.01 Net Current Assets 187.83 132.57 129.35 129.06 196.60 167.32 126.04 129.03 114.11 119.96 Total Assets 458.38 355.04 366.28 347.50 372.16 336.60 325.33 334.11 300.91 263.37

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 28.00 99.61 68.77 89.32 82.29 63.04 55.63 67.08 47.46 49.87 PBT 124.48 93.07 127.40 122.71 105.46 76.22 77.82 97.81 79.50 77.28 Adjustment 11.93 7.89 4.70 -1.07 -0.20 -2.40 -3.03 -8.27 -7.96 -7.85 Changes in Working Capital -72.49 23.36 -18.78 10.97 14.96 13.03 8.09 7.63 -2.59 3.06 Cash after chg. in Working capital 63.92 124.32 113.32 132.61 120.22 86.84 82.88 97.17 68.95 72.49 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -35.91 -24.71 -44.55 -43.29 -37.94 -23.80 -27.25 -30.09 -21.49 -22.62 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 56.27 -26.95 3.78 47.48 -31.89 -13.75 -10.69 -16.11 -28.37 -41.92 Net Fixed Assets -4.51 -12.88 -29.14 -15.94 -3.06 -25.40 -13.53 -10.65 -39.24 -26.64 Net Investments 76.91 -27.24 -7.73 -27.18 -38.51 31.39 30.15 1.96 6.97 -23.33 Others -16.13 13.17 40.65 90.60 9.68 -19.74 -27.31 -7.42 3.90 8.05 Cash from Financing Activity -48.72 -73.13 -72.88 -135.74 -49.13 -49.21 -50.53 -47.82 -18.86 -14.45 Net Cash Inflow / Outflow 35.55 -0.47 -0.33 1.06 1.27 0.08 -5.59 3.14 0.23 -6.50 Opening Cash & Equivalents 2.24 2.71 3.05 1.99 0.72 0.64 6.23 3.09 2.86 76.20 Closing Cash & Equivalent 37.79 2.24 2.71 3.05 1.99 0.72 0.64 6.23 3.09 69.70

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 230.65 193.88 195.71 187.99 227.90 212.04 170.75 168.98 155.98 149.98 ROA 22.75% 19.70% 23.09% 22.26% 19.42% 15.50% 15.72% 21.10% 19.64% 22.22% ROE 35.93% 30.06% 35.42% 31.35% 25.20% 21.59% 24.57% 33.20% 29.16% 31.21% ROCE 48.21% 39.29% 54.66% 48.34% 38.58% 32.08% 36.89% 48.49% 41.92% 45.70% Fixed Asset Turnover 3.89 3.17 3.91 3.95 3.85 3.32 3.78 4.63 4.53 5.71 Receivable days 21.74 5.40 7.12 6.50 5.01 4.43 4.49 4.58 7.18 7.35 Inventory Days 18.26 19.93 16.61 13.31 13.11 18.77 24.30 22.95 24.68 25.24 Payable days 62.69 55.30 49.08 46.97 40.18 40.81 41.76 35.65 38.72 38.07 Cash Conversion Cycle -22.69 -29.97 -25.34 -27.16 -22.06 -17.61 -12.97 -8.13 -6.87 -5.47 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 0.00 6555.40 1402.52 122.38 6849.13 1679.74 6080.50 2375.07 529.95 1017.79

Top Investors:

dsp small cap fund

vikram chinubhai shah

reeta keyur parikh

sbi magnum midcap fund

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