Nifty

:

26172.40

Sensex

:

85567.48

206.00 (0.79%)
638.12 (0.75%)

Login

Nifty
Sensex

:
:

26172.40
85567.48

206.00 (0.79%)
638.12 (0.75%)

Swaraj Engines Ltd.

Diesel Engines

Rating :

75/99

BSE: 500407 | NSE: SWARAJENG

Watchlist

NSE BSE

3608.40

22-Dec-2025

Open
High
Low
Previous Close

3619.7
3660
3592.9
3619.70

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

8596
31143036.8
4720
2517

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,390.78
24.80
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

4,253.58
2.89%
11.20

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

20.85
20.05
22.88

P:BV (Average)

8 Years
5 Years
3 Years

7.96
8.14
9.14

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.52
13.49
14.99

Earnings Forecasts:

(Updated: 20-12-2025)

Description 2024 2025 2026 2027
Adj EPS 136.64 156.35 169.15 182.95
P/E Ratio 26.41 23.08 21.33 19.72
Revenue 1673.96 1898.35 2028 2167.3
EBITDA 227.31 258.45 278.45 298.65
Net Income 165.98 189.85 205.4 222.2
ROA 27.01
P/B Ratio 10.46 9.14 8.04 7.09
ROE 42.14 42.3 40.1 38.2
FCFF 167.12 126.8 169.4 196.8
FCFF Yield 3.96 3 4.01 4.66
Net Debt -191.51 -246.7 -306.4
BVPS 345.09 394.7 448.95 509.25

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 504.04 464.24 8.57% 484.10 417.99 15.82% 454.16 350.96 29.41% 345.50 279.55 23.59%
Expenses 436.01 401.40 8.62% 417.00 359.75 15.91% 392.22 302.85 29.51% 301.21 246.79 22.05%
EBITDA 68.03 62.84 8.26% 67.10 58.24 15.21% 61.94 48.11 28.75% 44.29 32.76 35.20%
EBIDTM 13.50% 13.54% 13.86% 13.93% 13.64% 13.71% 12.82% 11.72%
Other Income 4.61 3.72 23.92% 5.66 4.37 29.52% 4.66 3.15 47.94% 3.66 3.38 8.28%
Interest 0.10 0.08 25.00% 0.10 0.07 42.86% 0.08 0.06 33.33% 0.10 0.07 42.86%
Depreciation 5.79 5.50 5.27% 5.49 4.51 21.73% 5.30 4.01 32.17% 5.03 3.94 27.66%
PBT 66.75 60.98 9.46% 67.17 58.03 15.75% 61.22 47.19 29.73% 42.82 32.13 33.27%
Tax 17.07 15.56 9.70% 17.20 14.84 15.90% 15.80 12.01 31.56% 10.87 8.03 35.37%
PAT 49.68 45.42 9.38% 49.97 43.19 15.70% 45.42 35.18 29.11% 31.95 24.10 32.57%
PATM 9.86% 9.78% 10.32% 10.33% 10.00% 10.02% 9.25% 8.62%
EPS 41.06 37.54 9.38% 41.30 35.69 15.72% 37.54 29.07 29.14% 26.40 19.92 32.53%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 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 1,787.80 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 18.18% 18.51% -0.18% 24.92% 15.36% 27.58% -11.29% 13.04% 15.77% 26.66% Cost Of Goods Sold 1,406.25 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 381.55 355.18 297.93 288.02 247.95 220.88 180.83 215.17 196.83 170.61 130.18 GP Margin 21.34% 21.12% 20.99% 20.26% 21.79% 22.39% 23.38% 24.68% 25.52% 25.61% 24.75% Total Expenditure 1,546.44 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 241.36 226.46 187.17 185.55 155.38 135.63 100.39 131.65 121.59 103.84 73.77 EBITDA Margin 13.50% 13.46% 13.19% 13.05% 13.65% 13.75% 12.98% 15.10% 15.77% 15.59% 14.03% Other Income 18.59 17.26 15.35 12.81 9.66 8.62 12.83 15.38 18.96 17.91 16.30 Interest 0.38 0.33 0.25 0.08 0.08 0.00 0.01 0.09 1.01 0.02 0.05 Depreciation 21.61 20.34 17.31 18.54 18.10 19.77 20.13 19.54 16.82 16.28 13.80 PBT 237.96 223.05 184.97 179.74 146.86 124.48 93.07 127.40 122.71 105.46 76.22 Tax 60.94 57.06 47.10 46.13 37.39 31.94 22.03 44.98 42.62 36.63 24.90 Tax Rate 25.61% 25.58% 25.46% 25.66% 25.46% 25.66% 23.67% 35.31% 34.73% 34.73% 32.67% PAT 177.02 165.98 137.87 133.61 109.47 92.54 71.04 82.42 80.10 68.84 51.31 PAT before Minority Interest 177.02 165.98 137.87 133.61 109.47 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 0.00 PAT Margin 9.90% 9.87% 9.71% 9.40% 9.62% 9.38% 9.19% 9.45% 10.39% 10.33% 9.76% PAT Growth 19.70% 20.39% 3.19% 22.05% 18.29% 30.26% -13.81% 2.90% 16.36% 34.16% EPS 146.30 137.17 113.94 110.42 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

vikram advisory services private limited

investor education and protection fund (iepf)

Annual Reports:

News Update:

Swaraj Engines - Quarterly Results
17th Oct 2025, 00:00 AM

Read More

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