Nifty

:

25637.80

Sensex

:

84058.90

88.80 (0.35%)
303.03 (0.36%)

Login

Nifty
Sensex

:
:

25637.80
84058.90

88.80 (0.35%)
303.03 (0.36%)

Swaraj Engines Ltd.

Diesel Engines

Rating :

77/99

BSE: 500407 | NSE: SWARAJENG

Watchlist

NSE BSE

4100.50

27-Jun-2025

Open
High
Low
Previous Close

4118
4118
4000.4
4185.70

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

49371
201560966.7
4470
2517

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,983.44
30.02
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,809.14
2.55%
11.90

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.33
11.26
5.76

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.87
10.80
4.07

PAT CAGR (%)

10 Years
5 Years
3 Years

12.46
12.39
7.50

P:E (Median)

8 Years
5 Years
3 Years

20.84
20.07
20.08

P:BV (Average)

8 Years
5 Years
3 Years

7.65
7.77
8.27

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.53
13.36
13.68

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 113.5 136.61 152.1 167.95
P/E Ratio 36.13 30.02 26.96 24.42
Revenue 1413 1682 1853 2013
EBITDA 188 227 252 275
Net Income 138 166 185 204
ROA 25.2 27
P/B Ratio 13.51 11.88 10.50 9.25
ROE 38.79 42.14 41.35 40.25
FCFF 108 167 135 176
FCFF Yield 2.3 3.57 2.89 3.75
Net Debt -195 -192 -286 -328
BVPS 303.41 345.02 390.35 443.5

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 454.16 350.96 29.41% 345.50 279.55 23.59% 464.24 388.90 19.37% 417.99 399.83 4.54%
Expenses 392.22 302.85 29.51% 301.21 246.79 22.05% 401.40 336.76 19.19% 359.75 344.67 4.38%
EBITDA 61.94 48.11 28.75% 44.29 32.76 35.20% 62.84 52.14 20.52% 58.24 55.16 5.58%
EBIDTM 13.64% 13.71% 12.82% 11.72% 13.54% 13.41% 13.93% 13.80%
Other Income 4.66 3.15 47.94% 3.66 3.38 8.28% 3.72 3.24 14.81% 4.37 4.55 -3.96%
Interest 0.08 0.06 33.33% 0.10 0.07 42.86% 0.08 0.06 33.33% 0.07 0.02 250.00%
Depreciation 5.30 4.01 32.17% 5.03 3.94 27.66% 5.50 4.72 16.53% 4.51 4.64 -2.80%
PBT 61.22 47.19 29.73% 42.82 32.13 33.27% 60.98 50.60 20.51% 58.03 55.05 5.41%
Tax 15.80 12.01 31.56% 10.87 8.03 35.37% 15.56 12.93 20.34% 14.84 14.13 5.02%
PAT 45.42 35.18 29.11% 31.95 24.10 32.57% 45.42 37.67 20.57% 43.19 40.92 5.55%
PATM 10.00% 10.02% 9.25% 8.62% 9.78% 9.69% 10.33% 10.23%
EPS 37.54 29.07 29.14% 26.40 19.92 32.53% 37.54 31.13 20.59% 35.69 33.82 5.53%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales - 1,681.89 1,419.24 1,421.82 1,138.15 986.57 773.30 871.74 771.16 666.14 525.91 Net Sales Growth - 18.51% -0.18% 24.92% 15.36% 27.58% -11.29% 13.04% 15.77% 26.66% Cost Of Goods Sold - 1,326.71 1,121.31 1,133.80 890.20 765.70 592.47 656.58 574.32 495.54 395.72 Gross Profit - 355.18 297.93 288.02 247.95 220.88 180.83 215.17 196.83 170.61 130.18 GP Margin - 21.12% 20.99% 20.26% 21.79% 22.39% 23.38% 24.68% 25.52% 25.61% 24.75% Total Expenditure - 1,455.43 1,232.07 1,236.27 982.77 850.94 672.91 740.09 649.57 562.30 452.14 Power & Fuel Cost - 7.88 6.82 6.57 5.43 5.46 4.52 5.05 5.57 5.23 4.35 % Of Sales - 0.47% 0.48% 0.46% 0.48% 0.55% 0.58% 0.58% 0.72% 0.79% 0.83% Employee Cost - 48.17 43.00 43.71 43.85 42.89 41.78 39.28 34.77 30.98 26.75 % Of Sales - 2.86% 3.03% 3.07% 3.85% 4.35% 5.40% 4.51% 4.51% 4.65% 5.09% Manufacturing Exp. - 30.86 27.11 25.09 22.30 19.90 19.90 22.45 19.75 17.23 14.11 % Of Sales - 1.83% 1.91% 1.76% 1.96% 2.02% 2.57% 2.58% 2.56% 2.59% 2.68% General & Admin Exp. - 26.56 21.95 16.45 12.75 9.54 7.91 8.84 8.14 7.31 5.97 % Of Sales - 1.58% 1.55% 1.16% 1.12% 0.97% 1.02% 1.01% 1.06% 1.10% 1.14% Selling & Distn. Exp. - 2.19 1.08 1.04 1.05 1.05 0.87 0.93 1.21 1.19 0.97 % Of Sales - 0.13% 0.08% 0.07% 0.09% 0.11% 0.11% 0.11% 0.16% 0.18% 0.18% Miscellaneous Exp. - 13.06 10.80 9.61 7.18 6.41 5.46 6.97 5.81 4.83 0.97 % Of Sales - 0.78% 0.76% 0.68% 0.63% 0.65% 0.71% 0.80% 0.75% 0.73% 0.81% EBITDA - 226.46 187.17 185.55 155.38 135.63 100.39 131.65 121.59 103.84 73.77 EBITDA Margin - 13.46% 13.19% 13.05% 13.65% 13.75% 12.98% 15.10% 15.77% 15.59% 14.03% Other Income - 17.26 15.35 12.81 9.66 8.62 12.83 15.38 18.96 17.91 16.30 Interest - 0.33 0.25 0.08 0.08 0.00 0.01 0.09 1.01 0.02 0.05 Depreciation - 20.34 17.31 18.54 18.10 19.77 20.13 19.54 16.82 16.28 13.80 PBT - 223.05 184.97 179.74 146.86 124.48 93.07 127.40 122.71 105.46 76.22 Tax - 57.06 47.10 46.13 37.39 31.94 22.03 44.98 42.62 36.63 24.90 Tax Rate - 25.58% 25.46% 25.66% 25.46% 25.66% 23.67% 35.31% 34.73% 34.73% 32.67% PAT - 165.98 137.87 133.61 109.47 92.54 71.04 82.42 80.10 68.84 51.31 PAT before Minority Interest - 165.98 137.87 133.61 109.47 92.54 71.04 82.42 80.10 68.84 51.31 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 9.87% 9.71% 9.40% 9.62% 9.38% 9.19% 9.45% 10.39% 10.33% 9.76% PAT Growth - 20.39% 3.19% 22.05% 18.29% 30.26% -13.81% 2.90% 16.36% 34.16% EPS - 137.17 113.94 110.42 90.47 76.48 58.71 68.12 66.20 56.89 42.40

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 419.20 368.57 342.21 305.68 280.57 235.89 237.98 228.50 283.37 263.44 Share Capital 12.15 12.15 12.15 12.14 12.14 12.13 12.13 12.13 12.42 12.42 Total Reserves 406.69 356.26 329.93 293.34 267.83 223.09 225.25 215.84 270.63 250.92 Non-Current Liabilities 5.54 5.30 6.28 6.15 6.27 8.88 11.14 9.35 9.16 10.13 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 7.32 7.05 6.68 6.07 5.69 4.29 3.98 3.56 2.88 2.53 Current Liabilities 244.23 180.31 186.36 149.57 171.53 110.26 117.16 109.65 79.63 63.03 Trade Payables 220.88 158.40 166.08 130.04 163.86 99.15 104.15 98.47 70.13 54.01 Other Current Liabilities 18.63 18.21 16.89 14.51 4.82 6.27 8.84 7.05 7.23 6.88 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 4.72 3.70 3.40 5.03 2.86 4.84 4.17 4.14 2.27 2.14 Total Liabilities 668.97 554.18 534.85 461.40 458.37 355.03 366.28 347.50 372.16 336.60 Net Block 110.20 75.40 87.30 94.72 91.78 102.37 109.76 91.71 91.00 101.48 Gross Block 277.12 228.72 253.27 267.49 259.44 249.69 239.71 206.62 195.80 193.25 Accumulated Depreciation 166.93 153.32 165.97 172.77 167.66 147.32 129.95 114.91 104.80 91.76 Non Current Assets 190.58 133.09 146.16 133.42 99.01 112.21 119.77 108.79 95.93 106.25 Capital Work in Progress 4.77 37.76 2.09 1.61 1.35 4.91 2.01 5.96 0.84 0.33 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.23 0.24 0.24 0.25 0.25 Long Term Loans & Adv. 29.60 9.55 5.40 4.94 5.15 4.70 7.77 10.88 3.84 4.18 Other Non Current Assets 45.82 10.17 51.15 31.93 0.74 0.00 0.00 0.00 0.00 0.00 Current Assets 478.39 421.09 388.70 327.98 359.37 242.83 246.51 238.71 276.23 230.35 Current Investments 19.19 20.11 26.13 36.20 34.17 111.08 83.83 76.10 48.91 10.40 Inventories 78.35 70.80 69.61 62.07 61.71 37.01 47.44 31.92 26.08 27.75 Sundry Debtors 177.22 120.19 128.09 103.61 113.38 4.14 18.74 15.27 13.07 7.49 Cash & Bank 174.30 175.69 109.07 90.94 117.45 18.19 31.94 47.45 48.67 107.75 Other Current Assets 29.33 7.89 4.92 2.22 32.65 72.41 64.56 67.97 139.49 76.95 Short Term Loans & Adv. 21.73 26.41 50.89 32.94 30.45 70.25 64.33 63.46 133.11 69.71 Net Current Assets 234.16 240.77 202.34 178.41 187.83 132.57 129.35 129.06 196.60 167.32 Total Assets 668.97 554.18 534.86 461.40 458.38 355.04 366.28 347.50 372.16 336.60

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 176.66 142.38 132.83 100.26 28.00 99.61 68.77 89.32 82.29 63.04 PBT 223.05 184.97 179.74 146.86 124.48 93.07 127.40 122.71 105.46 76.22 Adjustment 4.68 3.55 7.07 8.93 11.93 7.89 4.70 -1.07 -0.20 -2.40 Changes in Working Capital 6.48 0.72 -5.91 -17.65 -72.49 23.36 -18.78 10.97 14.96 13.03 Cash after chg. in Working capital 234.21 189.23 180.91 138.15 63.92 124.32 113.32 132.61 120.22 86.84 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -57.54 -46.85 -48.08 -37.90 -35.91 -24.71 -44.55 -43.29 -37.94 -23.80 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 -58.14 -29.56 -37.63 -48.43 56.27 -26.95 3.78 47.48 -31.89 -13.75 Net Fixed Assets -15.41 -11.12 13.74 -8.31 -6.19 -12.88 -29.14 -15.94 -3.06 -25.40 Net Investments 0.92 6.02 10.07 -2.03 77.14 -27.24 -7.73 -27.18 -38.51 31.39 Others -43.65 -24.46 -61.44 -38.09 -14.68 13.17 40.65 90.60 9.68 -19.74 Cash from Financing Activity -116.14 -112.27 -97.34 -83.84 -48.72 -73.13 -72.88 -135.74 -49.13 -49.21 Net Cash Inflow / Outflow 2.38 0.55 -2.14 -32.02 35.55 -0.47 -0.33 1.06 1.27 0.08 Opening Cash & Equivalents 4.18 3.63 5.77 37.79 2.24 2.71 3.05 1.99 0.72 0.64 Closing Cash & Equivalent 6.56 4.18 3.63 5.77 37.79 2.24 2.71 3.05 1.99 0.72

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 344.79 303.29 281.64 251.55 230.65 193.88 195.71 187.99 227.90 212.04 ROA 27.14% 25.32% 26.82% 23.80% 22.75% 19.70% 23.09% 22.26% 19.42% 15.50% ROE 42.17% 38.81% 41.27% 37.40% 35.93% 30.06% 35.42% 31.35% 25.20% 21.59% ROCE 56.71% 52.12% 55.51% 50.13% 48.21% 39.29% 54.66% 48.34% 38.58% 32.08% Fixed Asset Turnover 6.65 5.89 5.46 4.32 3.86 3.17 3.91 3.95 3.85 3.32 Receivable days 32.27 31.93 29.74 34.79 21.74 5.40 7.12 6.50 5.01 4.43 Inventory Days 16.18 18.05 16.90 19.85 18.26 19.93 16.61 13.31 13.11 18.77 Payable days 52.17 52.81 47.66 60.25 62.69 55.30 49.08 46.97 40.18 40.81 Cash Conversion Cycle -3.72 -2.83 -1.02 -5.61 -22.69 -29.97 -25.34 -27.16 -22.06 -17.61 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 675.87 749.55 2366.06 1923.29 0.00 6555.40 1402.52 122.38 6849.13 1679.74

Top Investors:

dsp small cap fund

parag parikh conservative hybrid fund

vikram chinubhai shah

reeta keyur parikh

investor education and protection fund (iepf)

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