Nifty

:

18634.80

Sensex

:

62962.66

36.15 (0.19%)
116.28 (0.19%)

Login

Nifty
Sensex

:
:

18634.80
62962.66

36.15 (0.19%)
116.28 (0.19%)

Swaraj Engines Ltd.

Diesel Engines

Rating :

67/99

BSE: 500407 | NSE: SWARAJENG

Watchlist

NSE BSE

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,201.02
16.47
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,110.08
5.08%
6.43

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.04
8.10
13.75

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.07
5.03
9.13

PAT CAGR (%)

10 Years
5 Years
3 Years

7.05
6.45
15.50

P:E (Median)

8 Years
5 Years
3 Years

21.67
18.86
17.20

P:BV (Average)

8 Years
5 Years
3 Years

6.68
6.68
6.77

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.01
11.98
12.19

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 359.79 242.35 48.46% 278.93 237.50 17.44% 384.75 343.59 11.98% 398.35 314.71 26.58%
Expenses 311.81 211.25 47.60% 245.86 208.29 18.04% 334.24 295.85 12.98% 343.50 267.38 28.47%
EBITDA 47.98 31.10 54.28% 33.07 29.21 13.21% 50.51 47.74 5.80% 54.85 47.33 15.89%
EBIDTM 13.34% 12.83% 11.86% 12.30% 13.13% 13.89% 13.77% 15.04%
Other Income 3.70 2.29 61.57% 2.77 2.42 14.46% 2.50 2.34 6.84% 2.98 2.61 14.18%
Interest 0.04 0.01 300.00% 0.02 0.06 -66.67% 0.02 0.01 100.00% 0.00 0.00 0
Depreciation 4.56 4.20 8.57% 4.59 4.35 5.52% 4.68 4.76 -1.68% 4.71 4.79 -1.67%
PBT 47.08 29.18 61.34% 31.23 27.22 14.73% 48.31 45.31 6.62% 53.12 45.15 17.65%
Tax 12.12 7.32 65.57% 8.00 7.03 13.80% 12.43 11.54 7.71% 13.58 11.50 18.09%
PAT 34.96 21.86 59.93% 23.23 20.19 15.06% 35.88 33.77 6.25% 39.54 33.65 17.50%
PATM 9.72% 9.02% 8.33% 8.50% 9.33% 9.83% 9.93% 10.69%
EPS 28.89 18.07 59.88% 19.20 16.69 15.04% 29.65 27.91 6.23% 32.68 27.81 17.51%

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 1,421.82 1,138.15 986.57 773.30 871.74 771.16 666.14 525.91 539.70 608.28 479.03 Net Sales Growth 24.92% 15.36% 27.58% -11.29% 13.04% 15.77% 26.66% -2.56% -11.27% 26.98% Cost Of Goods Sold 1,133.80 890.20 765.70 592.47 656.58 574.32 495.54 395.72 409.08 462.26 364.40 Gross Profit 288.02 247.95 220.88 180.83 215.17 196.83 170.61 130.18 130.61 146.01 114.63 GP Margin 20.26% 21.79% 22.39% 23.38% 24.68% 25.52% 25.61% 24.75% 24.20% 24.00% 23.93% Total Expenditure 1,235.41 982.77 850.94 672.91 740.09 649.57 562.30 452.14 464.98 517.64 407.54 Power & Fuel Cost - 5.43 5.46 4.52 5.05 5.57 5.23 4.35 4.51 5.02 3.78 % Of Sales - 0.48% 0.55% 0.58% 0.58% 0.72% 0.79% 0.83% 0.84% 0.83% 0.79% Employee Cost - 43.85 42.89 41.78 39.28 34.77 30.98 26.75 30.83 27.69 22.13 % Of Sales - 3.85% 4.35% 5.40% 4.51% 4.51% 4.65% 5.09% 5.71% 4.55% 4.62% Manufacturing Exp. - 22.30 19.90 19.90 22.45 19.75 17.23 14.11 14.63 17.29 13.31 % Of Sales - 1.96% 2.02% 2.57% 2.58% 2.56% 2.59% 2.68% 2.71% 2.84% 2.78% General & Admin Exp. - 12.75 9.54 7.91 8.84 8.14 7.31 5.97 0.98 1.05 1.02 % Of Sales - 1.12% 0.97% 1.02% 1.01% 1.06% 1.10% 1.14% 0.18% 0.17% 0.21% Selling & Distn. Exp. - 1.05 1.05 0.87 0.93 1.21 1.19 0.97 1.18 1.34 1.11 % Of Sales - 0.09% 0.11% 0.11% 0.11% 0.16% 0.18% 0.18% 0.22% 0.22% 0.23% Miscellaneous Exp. - 7.18 6.41 5.46 6.97 5.81 4.83 4.27 3.77 2.99 1.11 % Of Sales - 0.63% 0.65% 0.71% 0.80% 0.75% 0.73% 0.81% 0.70% 0.49% 0.37% EBITDA 186.41 155.38 135.63 100.39 131.65 121.59 103.84 73.77 74.72 90.64 71.49 EBITDA Margin 13.11% 13.65% 13.75% 12.98% 15.10% 15.77% 15.59% 14.03% 13.84% 14.90% 14.92% Other Income 11.95 9.66 8.62 12.83 15.38 18.96 17.91 16.30 16.32 17.49 15.31 Interest 0.08 0.08 0.00 0.01 0.09 1.01 0.02 0.05 0.01 0.04 0.15 Depreciation 18.54 18.10 19.77 20.13 19.54 16.82 16.28 13.80 13.20 9.12 7.16 PBT 179.74 146.86 124.48 93.07 127.40 122.71 105.46 76.22 77.82 98.97 79.50 Tax 46.13 37.39 31.94 22.03 44.98 42.62 36.63 24.90 25.98 30.81 24.10 Tax Rate 25.66% 25.46% 25.66% 23.67% 35.31% 34.73% 34.73% 32.67% 33.38% 31.50% 30.31% PAT 133.61 109.47 92.54 71.04 82.42 80.10 68.84 51.31 51.84 67.00 55.40 PAT before Minority Interest 133.61 109.47 92.54 71.04 82.42 80.10 68.84 51.31 51.84 67.00 55.40 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 9.40% 9.62% 9.38% 9.19% 9.45% 10.39% 10.33% 9.76% 9.61% 11.01% 11.57% PAT Growth 22.05% 18.29% 30.26% -13.81% 2.90% 16.36% 34.16% -1.02% -22.63% 20.94% EPS 110.42 90.47 76.48 58.71 68.12 66.20 56.89 42.40 42.84 55.37 45.79

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 305.68 280.57 235.89 237.98 228.50 283.37 263.44 212.07 209.88 193.73 Share Capital 12.14 12.14 12.13 12.13 12.13 12.42 12.42 12.42 12.42 12.42 Total Reserves 293.34 267.83 223.09 225.25 215.84 270.63 250.92 199.65 197.46 181.31 Non-Current Liabilities 5.66 6.27 8.88 11.14 9.35 9.16 10.13 8.49 8.72 7.60 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 5.57 5.69 4.29 3.98 3.56 2.88 2.53 2.17 1.78 1.26 Current Liabilities 150.07 171.53 110.26 117.16 109.65 79.63 63.03 104.77 115.51 99.58 Trade Payables 138.09 163.86 99.15 104.15 98.47 70.13 54.01 48.18 59.22 43.94 Other Current Liabilities 6.96 4.82 6.27 8.84 7.05 7.23 6.88 4.83 3.79 6.09 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 5.03 2.86 4.84 4.17 4.14 2.27 2.14 51.77 52.50 49.56 Total Liabilities 461.41 458.37 355.03 366.28 347.50 372.16 336.60 325.33 334.11 300.91 Net Block 94.94 91.78 102.37 109.76 91.71 91.00 101.48 83.85 84.06 80.72 Gross Block 267.82 259.44 249.69 239.71 206.62 195.80 193.25 163.40 152.92 141.54 Accumulated Depreciation 172.88 167.66 147.32 129.95 114.91 104.80 91.76 79.55 68.86 60.82 Non Current Assets 133.42 99.01 112.21 119.77 108.79 95.93 106.25 94.52 89.57 87.21 Capital Work in Progress 1.61 1.35 4.91 2.01 5.96 0.84 0.33 4.78 1.73 2.46 Non Current Investment 0.00 0.00 0.23 0.24 0.24 0.25 0.25 0.00 0.00 0.00 Long Term Loans & Adv. 4.33 5.15 4.70 7.77 10.88 3.84 4.18 5.89 3.77 4.03 Other Non Current Assets 32.54 0.74 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 327.98 359.37 242.83 246.51 238.71 276.23 230.35 230.81 244.54 213.70 Current Investments 36.20 34.17 111.08 83.83 76.10 48.91 10.40 42.04 72.19 74.15 Inventories 62.07 61.71 37.01 47.44 31.92 26.08 27.75 33.14 46.41 39.35 Sundry Debtors 103.61 113.38 4.14 18.74 15.27 13.07 7.49 6.87 7.85 9.25 Cash & Bank 90.94 117.45 18.19 31.94 47.45 48.67 107.75 139.86 104.89 80.72 Other Current Assets 35.16 2.20 2.16 0.23 67.97 139.49 76.95 8.91 13.22 10.24 Short Term Loans & Adv. 32.94 30.45 70.25 64.33 63.46 133.11 69.71 3.20 1.10 10.10 Net Current Assets 177.91 187.83 132.57 129.35 129.06 196.60 167.32 126.04 129.03 114.11 Total Assets 461.40 458.38 355.04 366.28 347.50 372.16 336.60 325.33 334.11 300.91

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 103.42 28.00 99.61 68.77 89.32 82.29 63.04 55.63 67.08 47.46 PBT 146.86 124.48 93.07 127.40 122.71 105.46 76.22 77.82 97.81 79.50 Adjustment 8.93 11.93 7.89 4.70 -1.07 -0.20 -2.40 -3.03 -8.27 -7.96 Changes in Working Capital -14.48 -72.49 23.36 -18.78 10.97 14.96 13.03 8.09 7.63 -2.59 Cash after chg. in Working capital 141.32 63.92 124.32 113.32 132.61 120.22 86.84 82.88 97.17 68.95 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -37.90 -35.91 -24.71 -44.55 -43.29 -37.94 -23.80 -27.25 -30.09 -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 -51.44 56.27 -26.95 3.78 47.48 -31.89 -13.75 -10.69 -16.11 -28.37 Net Fixed Assets -8.64 -6.19 -12.88 -29.14 -15.94 -3.06 -25.40 -13.53 -10.65 -39.24 Net Investments -2.03 77.14 -27.24 -7.73 -27.18 -38.51 31.39 30.15 1.96 6.97 Others -40.77 -14.68 13.17 40.65 90.60 9.68 -19.74 -27.31 -7.42 3.90 Cash from Financing Activity -84.00 -48.72 -73.13 -72.88 -135.74 -49.13 -49.21 -50.53 -47.82 -18.86 Net Cash Inflow / Outflow -32.02 35.55 -0.47 -0.33 1.06 1.27 0.08 -5.59 3.14 0.23 Opening Cash & Equivalents 37.79 2.24 2.71 3.05 1.99 0.72 0.64 6.23 3.09 2.86 Closing Cash & Equivalent 5.77 37.79 2.24 2.71 3.05 1.99 0.72 0.64 6.23 3.09

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 251.55 230.65 193.88 195.71 187.99 227.90 212.04 170.75 168.98 155.98 ROA 23.80% 22.75% 19.70% 23.09% 22.26% 19.42% 15.50% 15.72% 21.10% 19.64% ROE 37.40% 35.93% 30.06% 35.42% 31.35% 25.20% 21.59% 24.57% 33.20% 29.16% ROCE 50.13% 48.21% 39.29% 54.66% 48.34% 38.58% 32.08% 36.89% 48.49% 41.92% Fixed Asset Turnover 4.32 3.86 3.17 3.91 3.95 3.85 3.32 3.78 4.63 4.53 Receivable days 34.79 21.74 5.40 7.12 6.50 5.01 4.43 4.49 4.58 7.18 Inventory Days 19.85 18.26 19.93 16.61 13.31 13.11 18.77 24.30 22.95 24.68 Payable days 61.90 62.69 55.30 49.08 46.97 40.18 40.81 41.76 35.65 38.72 Cash Conversion Cycle -7.26 -22.69 -29.97 -25.34 -27.16 -22.06 -17.61 -12.97 -8.13 -6.87 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 1923.29 0.00 6555.40 1402.52 122.38 6849.13 1679.74 6080.50 2375.07 529.95

Top Investors:

dsp small cap fund

vikram chinubhai shah

reeta keyur parikh

sbi magnum midcap fund

vikram advisory services private limited

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