Nifty

:

13109.05

Sensex

:

44655.44

140.10 (1.08%)
505.72 (1.15%)

Login

Nifty
Sensex

:
:

13109.05
44655.44

140.10 (1.08%)
505.72 (1.15%)

Swaraj Engines Ltd.

Diesel Engines

Rating :

58/99

BSE: 500407 | NSE: SWARAJENG

Watchlist

NSE BSE

1415.35

01-Dec-2020

Open
High
Low
Previous Close

1414.80
1432.05
1400.00
1401.75

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

21678
307.72
1699.95
802.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,716.40
26.95
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,698.21
2.83%
7.71

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.91
8.02
0.09

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.17
6.36
-3.76

PAT CAGR (%)

10 Years
5 Years
3 Years

4.93
6.72
-3.92

P:E (Median)

8 Years
5 Years
3 Years

21.17
26.33
21.57

P:BV (Average)

8 Years
5 Years
3 Years

6.82
6.82
6.82

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.84
14.14
13.60

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 292.28 222.72 31.23% 116.99 205.38 -43.04% 175.13 191.47 -8.53% 170.07 198.72 -14.42%
Expenses 252.28 192.72 30.90% 104.11 178.02 -41.52% 151.75 164.06 -7.50% 150.38 171.23 -12.18%
EBITDA 40.00 30.00 33.33% 12.88 27.36 -52.92% 23.38 27.41 -14.70% 19.69 27.49 -28.37%
EBIDTM 13.69% 13.47% 11.01% 13.32% -0.29% -0.29% 11.58% 13.83%
Other Income 2.08 3.44 -39.53% 2.06 3.62 -43.09% 2.96 3.64 -18.68% 2.76 4.03 -31.51%
Interest 0.00 0.01 -100.00% 0.00 0.00 0 0.00 0.01 -100.00% 0.00 0.00 0
Depreciation 5.64 5.34 5.62% 4.23 4.76 -11.13% 4.91 5.28 -7.01% 5.12 4.72 8.47%
PBT 36.44 28.09 29.73% 10.71 26.22 -59.15% 21.43 25.76 -16.81% 17.33 26.80 -35.34%
Tax 9.32 2.70 245.19% 2.87 9.30 -69.14% 5.59 9.11 -38.64% 4.44 9.46 -53.07%
PAT 27.12 25.39 6.81% 7.84 16.92 -53.66% 15.84 16.65 -4.86% 12.89 17.34 -25.66%
PATM 9.28% 11.40% 6.70% 8.24% 2.87% 2.87% 7.58% 8.73%
EPS 22.41 20.98 6.82% 6.48 13.98 -53.65% 13.09 13.76 -4.87% 10.65 14.33 -25.68%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 754.47 773.30 871.74 771.16 666.14 525.91 539.70 608.28 479.03 448.58 361.03 Net Sales Growth -7.80% -11.29% 13.04% 15.77% 26.66% -2.56% -11.27% 26.98% 6.79% 24.25% Cost Of Goods Sold 947.20 592.47 656.58 574.32 495.54 395.72 409.08 462.26 364.40 340.49 268.53 Gross Profit -192.73 180.83 215.17 196.83 170.61 130.18 130.61 146.01 114.63 108.09 92.49 GP Margin -25.55% 23.38% 24.68% 25.52% 25.61% 24.75% 24.20% 24.00% 23.93% 24.10% 25.62% Total Expenditure 658.52 672.91 740.09 649.57 562.30 452.14 464.98 517.64 407.54 379.21 300.37 Power & Fuel Cost - 4.52 5.05 5.57 5.23 4.35 4.51 5.02 3.78 3.32 2.50 % Of Sales - 0.58% 0.58% 0.72% 0.79% 0.83% 0.84% 0.83% 0.79% 0.74% 0.69% Employee Cost - 41.78 39.28 34.77 30.98 26.75 30.83 27.69 22.13 19.17 16.96 % Of Sales - 5.40% 4.51% 4.51% 4.65% 5.09% 5.71% 4.55% 4.62% 4.27% 4.70% Manufacturing Exp. - 19.90 22.45 19.75 17.23 14.11 14.63 17.29 13.31 12.41 9.05 % Of Sales - 2.57% 2.58% 2.56% 2.59% 2.68% 2.71% 2.84% 2.78% 2.77% 2.51% General & Admin Exp. - 7.91 8.84 8.14 7.31 5.97 0.98 1.05 1.02 0.86 0.70 % Of Sales - 1.02% 1.01% 1.06% 1.10% 1.14% 0.18% 0.17% 0.21% 0.19% 0.19% Selling & Distn. Exp. - 0.87 0.93 1.21 1.19 0.97 1.18 1.34 1.11 1.02 0.68 % Of Sales - 0.11% 0.11% 0.16% 0.18% 0.18% 0.22% 0.22% 0.23% 0.23% 0.19% Miscellaneous Exp. - 5.46 6.97 5.81 4.83 4.27 3.77 2.99 1.79 1.93 0.68 % Of Sales - 0.71% 0.80% 0.75% 0.73% 0.81% 0.70% 0.49% 0.37% 0.43% 0.54% EBITDA 95.95 100.39 131.65 121.59 103.84 73.77 74.72 90.64 71.49 69.37 60.66 EBITDA Margin 12.72% 12.98% 15.10% 15.77% 15.59% 14.03% 13.84% 14.90% 14.92% 15.46% 16.80% Other Income 9.86 12.83 15.38 18.96 17.91 16.30 16.32 17.49 15.31 12.24 8.19 Interest 0.00 0.01 0.09 1.01 0.02 0.05 0.01 0.04 0.15 0.08 0.04 Depreciation 19.90 20.13 19.54 16.82 16.28 13.80 13.20 9.12 7.16 4.26 4.46 PBT 85.91 93.07 127.40 122.71 105.46 76.22 77.82 98.97 79.50 77.28 64.35 Tax 22.22 22.03 44.98 42.62 36.63 24.90 25.98 30.81 24.10 24.45 20.44 Tax Rate 25.86% 23.67% 35.31% 34.73% 34.73% 32.67% 33.38% 31.50% 30.31% 31.64% 31.76% PAT 63.69 71.04 82.42 80.10 68.84 51.31 51.84 67.00 55.40 52.82 43.91 PAT before Minority Interest 63.69 71.04 82.42 80.10 68.84 51.31 51.84 67.00 55.40 52.82 43.91 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 8.44% 9.19% 9.45% 10.39% 10.33% 9.76% 9.61% 11.01% 11.57% 11.77% 12.16% PAT Growth -16.53% -13.81% 2.90% 16.36% 34.16% -1.02% -22.63% 20.94% 4.88% 20.29% EPS 52.64 58.71 68.12 66.20 56.89 42.40 42.84 55.37 45.79 43.65 36.29

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 235.89 237.98 228.50 283.37 263.44 212.07 209.88 193.73 186.28 152.22 Share Capital 12.13 12.13 12.13 12.42 12.42 12.42 12.42 12.42 12.42 12.42 Total Reserves 223.09 225.25 215.84 270.63 250.92 199.65 197.46 181.31 173.86 139.80 Non-Current Liabilities 8.88 11.14 9.35 9.16 10.13 8.49 8.72 7.60 4.46 3.38 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 4.29 3.98 3.56 2.88 2.53 2.17 1.78 1.26 1.26 1.46 Current Liabilities 110.26 117.16 109.65 79.63 63.03 104.77 115.51 99.58 72.63 56.41 Trade Payables 99.15 104.15 98.47 70.13 54.01 48.18 59.22 43.94 43.49 35.85 Other Current Liabilities 6.27 8.84 7.05 7.23 6.88 4.83 3.79 6.09 9.05 5.12 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 4.84 4.17 4.14 2.27 2.14 51.77 52.50 49.56 20.09 15.44 Total Liabilities 355.03 366.28 347.50 372.16 336.60 325.33 334.11 300.91 263.37 212.01 Net Block 103.26 109.76 91.71 91.00 101.48 83.85 84.06 80.72 41.80 23.96 Gross Block 251.47 239.71 206.62 195.80 193.25 163.40 152.92 141.54 96.04 77.63 Accumulated Depreciation 148.21 129.95 114.91 104.80 91.76 79.55 68.86 60.82 54.24 53.68 Non Current Assets 112.21 119.77 108.79 95.93 106.25 94.52 89.57 87.21 70.78 30.40 Capital Work in Progress 4.02 2.01 5.96 0.84 0.33 4.78 1.73 2.46 8.72 0.49 Non Current Investment 0.23 0.24 0.24 0.25 0.25 0.00 0.00 0.00 11.84 0.00 Long Term Loans & Adv. 4.70 7.77 10.88 3.84 4.18 5.89 3.77 4.03 8.42 5.95 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 242.83 246.51 238.71 276.23 230.35 230.81 244.54 213.70 192.59 181.60 Current Investments 111.08 83.83 76.10 48.91 10.40 42.04 72.19 74.15 69.28 57.79 Inventories 37.01 47.44 31.92 26.08 27.75 33.14 46.41 39.35 33.44 35.12 Sundry Debtors 4.14 18.74 15.27 13.07 7.49 6.87 7.85 9.25 11.91 8.06 Cash & Bank 18.19 31.94 47.45 48.67 107.75 139.86 104.89 80.72 69.70 76.20 Other Current Assets 72.40 0.23 4.51 6.38 76.95 8.91 13.22 10.24 8.26 4.45 Short Term Loans & Adv. 72.11 64.33 63.46 133.11 69.71 3.20 1.10 10.10 7.01 3.77 Net Current Assets 132.57 129.35 129.06 196.60 167.32 126.04 129.03 114.11 119.96 125.20 Total Assets 355.04 366.28 347.50 372.16 336.60 325.33 334.11 300.91 263.37 212.00

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 99.61 68.77 89.32 82.29 63.04 55.63 67.08 47.46 49.87 29.42 PBT 93.07 127.40 122.71 105.46 76.22 77.82 97.81 79.50 77.28 64.35 Adjustment 7.89 4.70 -1.07 -0.20 -2.40 -3.03 -8.27 -7.96 -7.85 -3.65 Changes in Working Capital 23.36 -18.78 10.97 14.96 13.03 8.09 7.63 -2.59 3.06 -9.81 Cash after chg. in Working capital 124.32 113.32 132.61 120.22 86.84 82.88 97.17 68.95 72.49 50.90 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -24.71 -44.55 -43.29 -37.94 -23.80 -27.25 -30.09 -21.49 -22.62 -21.49 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 -26.95 3.78 47.48 -31.89 -13.75 -10.69 -16.11 -28.37 -41.92 2.00 Net Fixed Assets -13.77 -29.14 -15.94 -3.06 -25.40 -13.53 -10.65 -39.24 -26.64 -5.24 Net Investments -27.24 -7.73 -27.18 -38.51 31.39 30.15 1.96 6.97 -23.33 -0.07 Others 14.06 40.65 90.60 9.68 -19.74 -27.31 -7.42 3.90 8.05 7.31 Cash from Financing Activity -73.13 -72.88 -135.74 -49.13 -49.21 -50.53 -47.82 -18.86 -14.45 -11.60 Net Cash Inflow / Outflow -0.47 -0.33 1.06 1.27 0.08 -5.59 3.14 0.23 -6.50 19.81 Opening Cash & Equivalents 2.71 3.05 1.99 0.72 0.64 6.23 3.09 2.86 76.20 56.39 Closing Cash & Equivalent 2.24 2.71 3.05 1.99 0.72 0.64 6.23 3.09 69.70 76.20

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 193.88 195.71 187.99 227.90 212.04 170.75 168.98 155.98 149.98 122.56 ROA 19.70% 23.09% 22.26% 19.42% 15.50% 15.72% 21.10% 19.64% 22.22% 23.13% ROE 30.06% 35.42% 31.35% 25.20% 21.59% 24.57% 33.20% 29.16% 31.21% 31.94% ROCE 39.29% 54.66% 48.34% 38.58% 32.08% 36.89% 48.49% 41.92% 45.70% 46.84% Fixed Asset Turnover 3.15 3.91 3.95 3.85 3.32 3.78 4.63 4.53 5.71 5.32 Receivable days 5.40 7.12 6.50 5.01 4.43 4.49 4.58 7.18 7.35 5.55 Inventory Days 19.93 16.61 13.31 13.11 18.77 24.30 22.95 24.68 25.24 25.23 Payable days 55.30 49.08 46.97 40.18 40.81 41.76 35.65 38.72 38.07 36.14 Cash Conversion Cycle -29.97 -25.34 -27.16 -22.06 -17.61 -12.97 -8.13 -6.87 -5.47 -5.36 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 6555.40 1402.52 122.38 6849.13 1679.74 6080.50 2375.07 529.95 1017.79 1681.25

Top Investors:

dsp small cap fund

l and t mutual fund trustee ltd-l and t equity fund

icici lombard general insurance company ltd

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