Nifty

:

25597.65

Sensex

:

83459.15

-165.70 (-0.64%)
-519.34 (-0.62%)

Login

Nifty
Sensex

:
:

25597.65
83459.15

-165.70 (-0.64%)
-519.34 (-0.62%)

Swasti Vinayaka Art & Heritage Corporation Ltd.

Business Support

Rating :

59/99

BSE: 512257 | NSE: Not Listed

Watchlist

NSE BSE

4.18

04-Nov-2025

Open
High
Low
Previous Close

4.36
4.39
4.16
4.30

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

43052
182514
4.39
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

37.62
10.30
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

51.48
N/A
1.35

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.57
17.36
14.26

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-1.49
2.83
-3.25

PAT CAGR (%)

10 Years
5 Years
3 Years

1.05
5.44
-7.49

P:E (Median)

8 Years
5 Years
3 Years

10.73
13.91
15.38

P:BV (Average)

8 Years
5 Years
3 Years

1.36
1.42
1.51

EV:EBITDA (Average)

8 Years
5 Years
3 Years

8.45
9.76
10.22

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 9.96 5.19 91.91% 3.49 3.32 5.12% 3.30 3.02 9.27% 6.92 3.14 120.38%
Expenses 7.57 4.81 57.38% 2.01 2.85 -29.47% 2.52 1.90 32.63% 5.72 1.94 194.85%
EBITDA 2.39 0.38 528.95% 1.48 0.47 214.89% 0.79 1.13 -30.09% 1.19 1.20 -0.83%
EBIDTM 24.02% 7.34% 42.51% 14.20% 23.77% 37.19% 17.25% 38.34%
Other Income 0.12 0.17 -29.41% 0.24 0.28 -14.29% 0.30 0.11 172.73% 0.25 0.10 150.00%
Interest 0.56 0.38 47.37% 0.63 0.66 -4.55% 0.41 0.28 46.43% 0.39 0.21 85.71%
Depreciation 0.02 0.03 -33.33% 0.03 0.03 0.00% 0.03 0.03 0.00% 0.03 0.03 0.00%
PBT 1.94 0.15 1,193.33% 1.06 0.06 1,666.67% 0.65 0.93 -30.11% 1.02 1.07 -4.67%
Tax 0.48 0.03 1,500.00% 0.11 0.04 175.00% 0.17 0.22 -22.73% 0.25 0.26 -3.85%
PAT 1.45 0.11 1,218.18% 0.95 0.02 4,650.00% 0.48 0.71 -32.39% 0.77 0.81 -4.94%
PATM 14.56% 2.20% 27.17% 0.60% 14.66% 23.31% 11.15% 25.73%
EPS 0.16 0.01 1,500.00% 0.11 0.00 0 0.05 0.08 -37.50% 0.09 0.09 0.00%

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 23.67 18.90 12.38 12.67 10.03 8.49 9.46 9.07 9.72 8.83 9.11 Net Sales Growth 61.35% 52.67% -2.29% 26.32% 18.14% -10.25% 4.30% -6.69% 10.08% -3.07% Cost Of Goods Sold 5.65 5.51 0.38 0.13 -0.14 -0.10 -0.20 -0.55 0.12 -1.24 0.61 Gross Profit 18.02 13.39 12.00 12.54 10.17 8.59 9.66 9.62 9.60 10.07 8.51 GP Margin 76.11% 70.85% 96.93% 98.97% 101.40% 101.18% 102.11% 106.06% 98.77% 114.04% 93.41% Total Expenditure 17.82 15.06 8.71 8.14 7.29 5.15 6.78 5.99 5.24 3.63 4.65 Power & Fuel Cost - 0.05 0.04 0.07 0.04 0.02 0.05 0.06 0.06 0.06 0.06 % Of Sales - 0.26% 0.32% 0.55% 0.40% 0.24% 0.53% 0.66% 0.62% 0.68% 0.66% Employee Cost - 3.02 2.58 2.60 2.44 1.77 2.25 2.18 1.91 1.62 1.35 % Of Sales - 15.98% 20.84% 20.52% 24.33% 20.85% 23.78% 24.04% 19.65% 18.35% 14.82% Manufacturing Exp. - 0.66 0.42 0.38 0.49 0.25 0.68 1.07 0.38 0.48 0.33 % Of Sales - 3.49% 3.39% 3.00% 4.89% 2.94% 7.19% 11.80% 3.91% 5.44% 3.62% General & Admin Exp. - 1.72 1.52 1.39 1.21 0.94 1.36 1.03 0.97 0.88 0.87 % Of Sales - 9.10% 12.28% 10.97% 12.06% 11.07% 14.38% 11.36% 9.98% 9.97% 9.55% Selling & Distn. Exp. - 3.70 3.58 3.48 3.13 2.11 2.49 2.06 1.65 1.63 0.50 % Of Sales - 19.58% 28.92% 27.47% 31.21% 24.85% 26.32% 22.71% 16.98% 18.46% 5.49% Miscellaneous Exp. - 0.41 0.18 0.10 0.12 0.15 0.16 0.16 0.14 0.21 0.50 % Of Sales - 2.17% 1.45% 0.79% 1.20% 1.77% 1.69% 1.76% 1.44% 2.38% 10.32% EBITDA 5.85 3.84 3.67 4.53 2.74 3.34 2.68 3.08 4.48 5.20 4.46 EBITDA Margin 24.71% 20.32% 29.64% 35.75% 27.32% 39.34% 28.33% 33.96% 46.09% 58.89% 48.96% Other Income 0.91 0.95 0.56 0.31 0.28 0.26 0.23 0.08 0.02 0.01 0.04 Interest 1.99 1.81 1.39 0.79 0.79 0.94 0.93 0.79 0.71 0.80 0.94 Depreciation 0.11 0.10 0.11 0.14 0.18 0.24 0.30 0.29 0.30 0.31 0.40 PBT 4.67 2.87 2.74 3.91 2.05 2.43 1.68 2.09 3.49 4.10 3.17 Tax 1.01 0.56 0.69 0.98 0.51 0.65 0.47 0.58 1.05 1.53 1.08 Tax Rate 21.63% 19.51% 25.18% 25.06% 24.88% 26.75% 27.98% 27.75% 30.09% 37.32% 34.07% PAT 3.65 2.32 2.05 2.93 1.53 1.78 1.20 1.50 2.43 2.57 2.09 PAT before Minority Interest 3.65 2.32 2.05 2.93 1.53 1.78 1.20 1.50 2.43 2.57 2.09 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 15.42% 12.28% 16.56% 23.13% 15.25% 20.97% 12.68% 16.54% 25.00% 29.11% 22.94% PAT Growth 121.21% 13.17% -30.03% 91.50% -14.04% 48.33% -20.00% -38.27% -5.45% 22.97% EPS 0.41 0.26 0.23 0.33 0.17 0.20 0.13 0.17 0.27 0.29 0.23

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 26.47 24.26 19.85 16.92 14.90 11.97 12.30 10.98 9.49 7.86 Share Capital 9.00 9.00 9.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 Total Reserves 17.47 15.26 10.85 12.92 10.90 7.97 8.30 6.98 5.49 3.86 Non-Current Liabilities 20.38 21.50 13.33 11.60 13.44 11.01 9.40 9.88 9.39 8.27 Secured Loans 12.52 11.07 3.17 4.69 5.54 4.45 4.54 4.90 0.00 0.00 Unsecured Loans 0.77 3.63 3.24 0.00 1.96 0.66 0.00 0.00 4.81 4.13 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.16 Current Liabilities 4.40 1.85 3.07 4.89 3.64 6.28 8.30 2.71 3.56 4.40 Trade Payables 0.36 0.03 0.05 0.05 0.05 0.08 0.07 0.19 0.01 0.06 Other Current Liabilities 2.37 0.88 1.24 1.86 2.21 2.05 0.52 0.63 0.53 0.36 Short Term Borrowings 0.60 0.00 0.89 2.39 0.69 3.51 3.32 0.31 1.30 2.57 Short Term Provisions 1.07 0.94 0.89 0.60 0.69 0.64 4.39 1.57 1.71 1.41 Total Liabilities 51.25 47.61 36.25 33.41 31.98 29.26 30.00 23.57 22.44 20.53 Net Block 1.77 1.84 1.93 2.06 2.22 2.45 2.39 1.60 1.58 1.48 Gross Block 7.06 7.03 7.02 7.02 7.01 7.00 6.94 5.86 5.55 5.14 Accumulated Depreciation 5.29 5.18 5.09 4.96 4.79 4.55 4.55 4.26 3.97 3.67 Non Current Assets 23.91 14.81 14.12 14.30 13.16 11.81 14.25 8.63 8.24 8.00 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.19 Non Current Investment 12.60 7.27 4.76 4.46 3.63 1.60 0.95 0.57 0.23 0.05 Long Term Loans & Adv. 9.54 5.70 7.43 7.78 7.32 7.75 10.91 6.47 6.43 6.28 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 27.34 32.80 22.13 19.11 18.82 17.45 15.76 14.94 14.20 12.53 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 19.03 17.22 16.76 15.66 14.61 14.31 13.70 12.96 12.08 9.98 Sundry Debtors 0.06 0.16 0.28 0.52 1.35 0.61 0.31 0.34 0.42 0.31 Cash & Bank 0.02 9.13 0.05 0.06 0.11 0.12 0.17 0.16 0.17 0.05 Other Current Assets 8.23 1.17 1.19 1.18 2.76 2.42 1.58 1.48 1.53 2.19 Short Term Loans & Adv. 7.06 5.12 3.85 1.69 2.75 2.40 1.57 1.46 1.52 2.10 Net Current Assets 22.94 30.95 19.06 14.23 15.17 11.17 7.46 12.23 10.64 8.13 Total Assets 51.25 47.61 36.25 33.41 31.98 29.26 30.01 23.57 22.44 20.53

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 -1.94 2.67 0.54 1.96 1.86 2.44 0.69 3.18 1.57 3.64 PBT 2.87 2.74 3.91 2.05 2.43 1.68 2.09 3.49 4.10 3.17 Adjustment 0.97 0.94 0.62 0.69 0.91 1.00 0.99 1.00 1.10 1.33 Changes in Working Capital -5.78 -1.00 -3.99 -0.78 -0.99 0.54 -1.47 0.00 -2.18 0.08 Cash after chg. in Working capital -1.94 2.67 0.54 1.96 2.36 3.21 1.61 4.49 3.02 4.58 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 -0.50 -0.77 -0.92 -1.30 -1.45 -0.95 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 -4.52 0.39 0.02 -0.09 -0.52 -1.37 -1.58 -0.62 -0.36 -0.24 Net Fixed Assets -0.03 -0.01 0.00 -0.01 -0.01 -0.06 -1.08 -0.31 -0.22 -0.08 Net Investments -5.33 -2.51 -0.30 -0.83 -2.03 -0.65 -0.38 -0.34 -0.18 -0.05 Others 0.84 2.91 0.32 0.75 1.52 -0.66 -0.12 0.03 0.04 -0.11 Cash from Financing Activity -2.64 6.02 -0.57 -1.92 -1.35 -1.12 0.90 -2.58 -1.09 -3.43 Net Cash Inflow / Outflow -9.10 9.08 -0.01 -0.05 -0.01 -0.05 0.01 -0.01 0.12 -0.03 Opening Cash & Equivalents 9.13 0.05 0.06 0.11 0.12 0.17 0.16 0.17 0.05 0.08 Closing Cash & Equivalent 0.02 9.13 0.05 0.06 0.11 0.12 0.17 0.16 0.17 0.05

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.) 2.94 2.70 2.21 1.88 1.66 2.99 3.07 2.75 2.37 1.96 ROA 4.68% 4.88% 8.41% 4.69% 5.81% 4.06% 5.60% 10.57% 11.94% 10.23% ROE 9.13% 9.27% 15.92% 9.64% 13.25% 9.91% 12.89% 23.74% 29.58% 28.68% ROCE 11.81% 12.47% 18.39% 12.06% 15.43% 12.79% 15.80% 26.40% 32.29% 27.87% Fixed Asset Turnover 2.68 1.76 1.80 1.43 1.21 1.36 1.42 1.70 1.65 1.75 Receivable days 2.12 6.55 11.65 34.05 42.00 17.69 13.16 14.38 15.15 15.60 Inventory Days 350.01 500.81 467.03 550.72 621.36 540.57 536.27 469.91 455.85 387.83 Payable days 12.69 35.03 139.35 -127.25 -251.09 -137.25 9.34 7.49 3.03 6.58 Cash Conversion Cycle 339.44 472.33 339.33 712.02 914.45 695.50 540.08 476.80 467.97 396.86 Total Debt/Equity 0.52 0.61 0.37 0.42 0.55 0.72 0.64 0.47 0.64 0.87 Interest Cover 2.59 2.97 5.94 3.58 3.60 2.81 3.66 5.89 6.12 4.37

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

Swasti Vinayaka Art - Quarterly Results
14th Aug 2025, 17:43 PM

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