Nifty
Sensex
:
:
18130.40
60812.56
-47.70 (-0.26%)
-110.94 (-0.18%)

Electronics - Components

Rating :
59/99

BSE: 532051 | NSE: SWELECTES

259.25
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  253.50
  •  266.40
  •  251.55
  •  252.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  49349
  •  129.12
  •  299.00
  •  113.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 391.32
  • 35.25
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 593.40
  • 1.16%
  • 0.53

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.37%
  • 1.64%
  • 35.05%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 6.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.29
  • 0.91
  • 3.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.01
  • 17.11
  • 16.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.84
  • 3.82
  • 56.32

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.63
  • 23.13
  • 23.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.48
  • 0.43
  • 0.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.17
  • 5.88
  • 5.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
52.29
63.25
-17.33%
78.55
63.06
24.56%
58.61
63.01
-6.98%
52.13
70.45
-26.00%
Expenses
47.13
50.89
-7.39%
66.94
56.20
19.11%
46.98
54.87
-14.38%
37.46
58.96
-36.47%
EBITDA
5.16
12.35
-58.22%
11.61
6.86
69.24%
11.62
8.14
42.75%
14.67
11.49
27.68%
EBIDTM
9.86%
19.53%
14.78%
10.87%
19.83%
12.92%
28.14%
16.31%
Other Income
5.94
10.55
-43.70%
3.69
6.12
-39.71%
9.21
7.67
20.08%
6.59
7.85
-16.05%
Interest
7.41
4.08
81.62%
4.57
4.62
-1.08%
4.78
4.04
18.32%
6.85
4.68
46.37%
Depreciation
6.93
6.95
-0.29%
7.25
7.75
-6.45%
7.07
7.83
-9.71%
4.34
7.59
-42.82%
PBT
-3.24
11.87
-
-3.42
-14.61
-
8.99
3.95
127.59%
10.07
7.06
42.63%
Tax
0.34
0.43
-20.93%
1.05
0.26
303.85%
0.09
1.79
-94.97%
-0.09
1.08
-
PAT
-3.58
11.44
-
-4.47
-14.88
-
8.91
2.15
314.42%
10.16
5.99
69.62%
PATM
-6.85%
18.09%
-5.69%
-23.59%
15.20%
3.42%
19.49%
8.50%
EPS
-2.36
7.55
-
-2.92
-9.81
-
5.88
1.42
314.08%
6.70
3.95
69.62%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
241.58
252.54
252.22
227.65
294.48
241.30
276.19
221.85
176.45
176.47
600.04
Net Sales Growth
-7.00%
0.13%
10.79%
-22.69%
22.04%
-12.63%
24.49%
25.73%
-0.01%
-70.59%
 
Cost Of Goods Sold
108.56
115.37
123.45
109.28
186.85
147.27
184.75
145.78
110.69
102.28
405.42
Gross Profit
133.02
137.16
128.77
118.37
107.63
94.03
91.43
76.07
65.77
74.18
194.62
GP Margin
55.06%
54.31%
51.05%
52.00%
36.55%
38.97%
33.10%
34.29%
37.27%
42.04%
32.43%
Total Expenditure
198.51
202.07
224.50
204.50
260.87
218.39
252.97
214.43
170.27
174.48
544.15
Power & Fuel Cost
-
7.76
7.81
10.04
6.12
7.24
6.45
7.02
9.89
9.48
5.21
% Of Sales
-
3.07%
3.10%
4.41%
2.08%
3.00%
2.34%
3.16%
5.60%
5.37%
0.87%
Employee Cost
-
23.81
22.80
23.84
21.63
20.64
19.97
17.81
14.96
26.00
60.35
% Of Sales
-
9.43%
9.04%
10.47%
7.35%
8.55%
7.23%
8.03%
8.48%
14.73%
10.06%
Manufacturing Exp.
-
33.34
32.02
30.51
25.55
21.48
22.76
18.62
16.00
12.40
16.91
% Of Sales
-
13.20%
12.70%
13.40%
8.68%
8.90%
8.24%
8.39%
9.07%
7.03%
2.82%
General & Admin Exp.
-
11.03
12.36
12.95
12.05
11.83
10.44
10.27
9.33
12.42
24.25
% Of Sales
-
4.37%
4.90%
5.69%
4.09%
4.90%
3.78%
4.63%
5.29%
7.04%
4.04%
Selling & Distn. Exp.
-
2.71
4.12
4.50
3.39
2.49
2.37
2.50
2.80
5.25
24.72
% Of Sales
-
1.07%
1.63%
1.98%
1.15%
1.03%
0.86%
1.13%
1.59%
2.98%
4.12%
Miscellaneous Exp.
-
8.05
21.93
13.39
5.27
7.44
6.22
12.43
6.61
6.64
24.72
% Of Sales
-
3.19%
8.69%
5.88%
1.79%
3.08%
2.25%
5.60%
3.75%
3.76%
1.22%
EBITDA
43.06
50.47
27.72
23.15
33.61
22.91
23.22
7.42
6.18
1.99
55.89
EBITDA Margin
17.82%
19.98%
10.99%
10.17%
11.41%
9.49%
8.41%
3.34%
3.50%
1.13%
9.31%
Other Income
25.43
29.85
27.59
28.33
27.34
35.90
31.47
26.78
26.85
44.85
0.81
Interest
23.61
17.76
17.26
15.33
10.27
9.59
12.00
12.95
4.53
4.02
4.89
Depreciation
25.59
28.14
29.85
25.99
23.28
18.34
17.04
16.93
10.00
7.44
6.60
PBT
12.40
34.42
8.20
10.15
27.41
30.87
25.64
4.32
18.50
35.37
45.21
Tax
1.39
1.47
3.15
3.62
11.52
9.24
9.39
2.54
1.99
143.94
10.24
Tax Rate
11.21%
5.34%
-44.81%
34.64%
42.03%
29.93%
36.20%
110.92%
10.76%
21.65%
22.65%
PAT
11.02
26.09
-10.17
6.83
15.89
21.63
16.56
-0.26
16.18
520.88
34.80
PAT before Minority Interest
11.07
26.04
-10.17
6.83
15.89
21.63
16.56
-0.26
16.51
520.83
34.97
Minority Interest
0.05
0.05
0.00
0.00
0.00
0.00
0.00
0.00
-0.33
0.05
-0.17
PAT Margin
4.56%
10.33%
-4.03%
3.00%
5.40%
8.96%
6.00%
-0.12%
9.17%
295.17%
5.80%
PAT Growth
134.47%
-
-
-57.02%
-26.54%
30.62%
-
-
-96.89%
1,396.78%
 
EPS
7.25
17.16
-6.69
4.49
10.45
14.23
10.89
-0.17
10.64
342.68
22.89

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
742.62
719.49
726.04
714.81
700.23
682.03
678.00
678.42
665.23
292.46
Share Capital
15.16
15.16
10.11
10.11
10.11
10.11
10.11
10.11
10.11
10.11
Total Reserves
727.46
704.33
715.93
704.70
690.12
671.92
667.89
668.31
655.12
282.36
Non-Current Liabilities
160.07
52.87
35.81
38.44
40.20
54.56
119.24
93.71
21.05
16.62
Secured Loans
118.21
39.49
28.81
31.66
34.70
50.62
94.74
75.30
4.73
7.37
Unsecured Loans
30.77
0.00
0.00
0.00
0.00
0.83
4.00
0.00
0.00
0.00
Long Term Provisions
5.12
4.52
5.49
4.08
4.54
3.27
2.27
1.40
1.30
1.97
Current Liabilities
282.36
271.88
231.92
238.23
160.14
134.36
103.77
108.88
120.15
115.71
Trade Payables
56.30
54.00
51.69
53.40
71.06
45.85
42.62
43.06
37.42
41.65
Other Current Liabilities
37.13
41.93
10.10
21.71
21.45
25.90
29.39
26.11
13.48
28.57
Short Term Borrowings
186.80
174.05
166.37
158.69
63.42
60.86
28.02
25.85
40.02
36.18
Short Term Provisions
2.13
1.90
3.77
4.44
4.21
1.76
3.74
13.86
29.23
9.32
Total Liabilities
1,191.51
1,044.24
993.77
991.48
900.57
870.95
901.01
878.63
804.68
425.48
Net Block
439.76
420.21
406.74
349.07
294.73
301.26
289.97
266.61
184.42
115.71
Gross Block
594.67
540.64
488.48
406.11
329.44
317.31
352.19
312.26
219.98
147.82
Accumulated Depreciation
132.78
105.21
81.74
57.04
34.71
16.05
62.22
45.65
35.56
32.11
Non Current Assets
614.88
536.63
485.36
421.53
346.36
356.02
344.25
361.61
238.02
153.49
Capital Work in Progress
71.58
10.86
12.77
12.45
3.01
0.77
16.59
11.73
0.75
21.15
Non Current Investment
28.71
26.15
25.88
32.30
33.20
37.83
5.30
5.61
0.61
0.61
Long Term Loans & Adv.
32.88
31.29
22.36
22.54
2.91
15.05
30.10
20.38
8.60
16.02
Other Non Current Assets
41.95
48.13
17.61
5.16
12.52
1.12
2.29
57.28
43.65
0.00
Current Assets
576.64
507.60
508.42
569.96
554.22
514.93
556.75
517.01
566.66
272.00
Current Investments
271.72
237.03
252.50
266.46
251.31
250.43
251.74
285.97
280.10
0.50
Inventories
66.53
70.82
57.24
69.03
63.53
42.21
34.42
36.87
29.15
113.03
Sundry Debtors
66.77
54.01
39.86
58.33
72.01
70.39
55.24
43.27
32.28
124.35
Cash & Bank
151.43
121.37
132.95
151.41
157.95
141.55
123.67
131.81
203.08
22.67
Other Current Assets
20.18
13.23
13.03
9.90
9.41
10.34
91.68
19.09
22.04
11.45
Short Term Loans & Adv.
7.71
11.15
12.85
14.81
5.18
6.99
10.24
14.87
7.50
10.05
Net Current Assets
294.28
235.73
276.49
331.72
394.07
380.57
452.99
408.14
446.51
156.29
Total Assets
1,191.52
1,044.23
993.78
991.49
900.58
870.95
901.00
878.62
804.68
425.49

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
33.24
28.41
69.14
2.79
28.65
12.37
-4.77
-43.98
-35.51
43.49
PBT
27.51
-6.92
10.45
27.41
30.87
22.61
2.17
18.50
666.07
45.75
Adjustment
25.24
53.38
30.02
8.48
-0.38
-7.84
8.62
-9.63
-663.62
9.59
Changes in Working Capital
-15.93
-14.71
35.22
-21.70
4.00
5.18
-9.67
-24.11
-34.40
0.74
Cash after chg. in Working capital
36.82
31.75
75.70
14.19
34.49
19.95
1.12
-15.25
-31.94
56.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.58
-3.34
-6.56
-11.40
-5.84
-7.58
-5.88
-28.73
-3.57
-12.59
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
-142.36
-29.96
-119.69
-100.93
21.10
-33.69
-3.40
11.87
174.34
-34.92
Net Fixed Assets
-51.76
-39.04
-67.29
-21.13
-8.51
66.21
-20.38
-81.80
23.11
-27.01
Net Investments
-48.80
39.74
-8.17
-14.42
3.39
-40.60
26.48
-17.92
-353.58
-6.95
Others
-41.80
-30.66
-44.23
-65.38
26.22
-59.30
-9.50
111.59
504.81
-0.96
Cash from Financing Activity
94.30
-4.20
-52.79
48.52
-51.92
-25.39
14.69
44.18
-117.84
-12.41
Net Cash Inflow / Outflow
-14.82
-5.75
-103.34
-49.62
-2.18
-46.71
6.52
12.07
21.00
-3.84
Opening Cash & Equivalents
-83.76
-78.01
25.33
72.18
76.97
116.43
57.85
38.46
15.93
19.22
Closing Cash & Equivalent
-98.57
-83.76
-78.01
25.33
72.18
74.95
67.77
57.85
38.46
15.93

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
487.43
472.13
476.42
468.97
459.32
447.27
444.58
444.82
436.08
190.14
ROA
2.33%
-1.00%
0.69%
1.68%
2.44%
1.87%
-0.03%
1.96%
84.68%
8.57%
ROE
3.58%
-1.41%
0.95%
2.26%
3.15%
2.45%
-0.04%
2.47%
109.73%
12.85%
ROCE
4.46%
1.10%
2.81%
4.36%
4.99%
4.66%
1.91%
3.10%
128.48%
15.69%
Fixed Asset Turnover
0.44
0.49
0.51
0.81
0.76
0.84
0.68
0.69
1.02
4.80
Receivable days
87.28
67.92
78.72
80.32
105.27
81.32
79.00
75.30
152.99
72.40
Inventory Days
99.26
92.66
101.23
81.69
78.17
49.60
57.17
65.81
138.87
68.36
Payable days
101.20
80.16
101.63
80.74
94.75
61.75
73.10
85.79
83.92
34.66
Cash Conversion Cycle
85.35
80.42
78.32
81.26
88.69
69.16
63.08
55.31
207.93
106.09
Total Debt/Equity
0.48
0.31
0.27
0.29
0.16
0.19
0.21
0.15
0.07
0.16
Interest Cover
2.55
0.59
1.68
3.67
4.22
3.16
1.18
5.09
166.36
10.24

News Update:


  • Swelect Energy Systems’ arm commissions 16 MWac solar power plants
    4th Oct 2021, 16:21 PM

    The company has started the commercial generation of solar power from October 01, 2021 onwards

    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.