Nifty
Sensex
:
:
14307.65
48634.20
-126.05 (-0.87%)
-400.47 (-0.82%)

Electronics - Components

Rating :
51/99

BSE: 532051 | NSE: SWELECTES

194.40
15-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  198.00
  •  202.90
  •  193.00
  •  198.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9271
  •  18.12
  •  234.90
  •  56.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 294.38
  • 33.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 396.42
  • 1.03%
  • 0.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.37%
  • 1.79%
  • 34.70%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.80
  • -1.80
  • -5.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.04
  • 3.61
  • -3.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.67
  • 25.18
  • 21.22

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.47
  • 0.44
  • 0.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.65
  • 6.25
  • 4.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
52.13
70.45
-26.00%
63.25
55.70
13.55%
63.06
48.11
31.07%
63.01
45.97
37.07%
Expenses
37.46
58.96
-36.47%
50.89
54.46
-6.56%
56.20
39.90
40.85%
54.87
39.86
37.66%
EBITDA
14.67
11.49
27.68%
12.35
1.24
895.97%
6.86
8.21
-16.44%
8.14
6.11
33.22%
EBIDTM
28.14%
16.31%
19.53%
2.22%
10.87%
17.07%
12.92%
13.29%
Other Income
6.59
7.85
-16.05%
10.55
5.96
77.01%
6.12
7.43
-17.63%
7.67
8.87
-13.53%
Interest
6.85
4.68
46.37%
4.08
3.92
4.08%
4.62
3.77
22.55%
4.04
3.90
3.59%
Depreciation
4.34
7.59
-42.82%
6.95
6.69
3.89%
7.75
6.70
15.67%
7.83
7.27
7.70%
PBT
10.07
7.06
42.63%
11.87
-3.42
-
-14.61
5.17
-
3.94
3.80
3.68%
Tax
-0.09
1.08
-
0.43
0.01
4,200.00%
0.26
0.69
-62.32%
1.79
1.41
26.95%
PAT
10.16
5.99
69.62%
11.44
-3.43
-
-14.88
4.48
-
2.15
2.39
-10.04%
PATM
19.49%
8.50%
18.09%
-6.15%
-23.59%
9.31%
3.41%
5.20%
EPS
6.70
3.95
69.62%
7.55
-2.26
-
-9.81
2.95
-
1.42
1.58
-10.13%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
241.45
252.22
227.65
294.48
241.30
276.19
221.85
176.45
176.47
600.04
510.22
Net Sales Growth
9.64%
10.79%
-22.69%
22.04%
-12.63%
24.49%
25.73%
-0.01%
-70.59%
17.60%
 
Cost Of Goods Sold
112.06
123.45
109.28
186.85
147.27
184.75
145.78
110.69
102.28
405.42
344.04
Gross Profit
129.39
128.77
118.37
107.63
94.03
91.43
76.07
65.77
74.18
194.62
166.19
GP Margin
53.59%
51.05%
52.00%
36.55%
38.97%
33.10%
34.29%
37.27%
42.04%
32.43%
32.57%
Total Expenditure
199.42
224.50
204.50
260.87
218.39
252.97
214.43
170.27
174.48
544.15
452.68
Power & Fuel Cost
-
7.81
10.04
6.12
7.24
6.45
7.02
9.89
9.48
5.21
1.58
% Of Sales
-
3.10%
4.41%
2.08%
3.00%
2.34%
3.16%
5.60%
5.37%
0.87%
0.31%
Employee Cost
-
22.80
23.84
21.63
20.64
19.97
17.81
14.96
26.00
60.35
45.97
% Of Sales
-
9.04%
10.47%
7.35%
8.55%
7.23%
8.03%
8.48%
14.73%
10.06%
9.01%
Manufacturing Exp.
-
32.02
30.51
25.55
21.48
22.76
18.62
16.00
12.40
16.91
8.89
% Of Sales
-
12.70%
13.40%
8.68%
8.90%
8.24%
8.39%
9.07%
7.03%
2.82%
1.74%
General & Admin Exp.
-
12.36
12.95
12.05
11.83
10.44
10.27
9.33
12.42
24.25
20.82
% Of Sales
-
4.90%
5.69%
4.09%
4.90%
3.78%
4.63%
5.29%
7.04%
4.04%
4.08%
Selling & Distn. Exp.
-
4.12
4.50
3.39
2.49
2.37
2.50
2.80
5.25
24.72
27.66
% Of Sales
-
1.63%
1.98%
1.15%
1.03%
0.86%
1.13%
1.59%
2.98%
4.12%
5.42%
Miscellaneous Exp.
-
21.93
13.39
5.27
7.44
6.22
12.43
6.61
6.64
7.30
27.66
% Of Sales
-
8.69%
5.88%
1.79%
3.08%
2.25%
5.60%
3.75%
3.76%
1.22%
0.73%
EBITDA
42.02
27.72
23.15
33.61
22.91
23.22
7.42
6.18
1.99
55.89
57.54
EBITDA Margin
17.40%
10.99%
10.17%
11.41%
9.49%
8.41%
3.34%
3.50%
1.13%
9.31%
11.28%
Other Income
30.93
27.59
28.33
27.34
35.90
31.47
26.78
26.85
44.85
0.81
3.45
Interest
19.59
17.26
15.33
10.27
9.59
12.00
12.95
4.53
4.02
4.89
4.16
Depreciation
26.87
29.85
25.99
23.28
18.34
17.04
16.93
10.00
7.44
6.60
5.13
PBT
11.27
8.20
10.15
27.41
30.87
25.64
4.32
18.50
35.37
45.21
51.71
Tax
2.39
3.15
3.62
11.52
9.24
9.39
2.54
1.99
143.94
10.24
10.75
Tax Rate
21.21%
-44.81%
34.64%
42.03%
29.93%
36.20%
110.92%
10.76%
21.65%
22.65%
20.79%
PAT
8.87
-10.17
6.83
15.89
21.63
16.56
-0.26
16.18
520.88
34.80
40.96
PAT before Minority Interest
8.87
-10.17
6.83
15.89
21.63
16.56
-0.26
16.51
520.83
34.97
40.96
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.33
0.05
-0.17
0.00
PAT Margin
3.67%
-4.03%
3.00%
5.40%
8.96%
6.00%
-0.12%
9.17%
295.17%
5.80%
8.03%
PAT Growth
-5.94%
-
-57.02%
-26.54%
30.62%
-
-
-96.89%
1,396.78%
-15.04%
 
EPS
5.84
-6.69
4.49
10.45
14.23
10.89
-0.17
10.64
342.68
22.89
26.95

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
719.49
726.04
714.81
700.23
682.03
678.00
678.42
665.23
292.46
255.87
Share Capital
15.16
10.11
10.11
10.11
10.11
10.11
10.11
10.11
10.11
10.11
Total Reserves
704.33
715.93
704.70
690.12
671.92
667.89
668.31
655.12
282.36
245.77
Non-Current Liabilities
52.87
35.81
38.44
40.20
54.56
119.24
93.71
21.05
16.62
14.77
Secured Loans
39.49
28.81
31.66
34.70
50.62
94.74
75.30
4.73
7.37
5.56
Unsecured Loans
0.00
0.00
0.00
0.00
0.83
4.00
0.00
0.00
0.00
0.00
Long Term Provisions
4.52
5.49
4.08
4.54
3.27
2.27
1.40
1.30
1.97
2.63
Current Liabilities
271.88
231.92
238.23
160.14
134.36
103.77
108.88
120.15
115.71
119.62
Trade Payables
54.00
51.69
53.40
71.06
45.85
42.62
43.06
37.42
41.65
57.05
Other Current Liabilities
41.93
10.10
21.71
21.45
25.90
29.39
26.11
13.48
28.57
11.86
Short Term Borrowings
174.05
166.37
158.69
63.42
60.86
28.02
25.85
40.02
36.18
43.50
Short Term Provisions
1.90
3.77
4.44
4.21
1.76
3.74
13.86
29.23
9.32
7.22
Total Liabilities
1,044.24
993.77
991.48
900.57
870.95
901.01
878.63
804.68
425.48
390.77
Net Block
420.21
406.74
349.07
294.73
301.26
289.97
266.61
184.42
115.71
88.09
Gross Block
542.48
488.48
406.11
329.44
317.31
352.19
312.26
219.98
147.82
114.90
Accumulated Depreciation
107.04
81.74
57.04
34.71
16.05
62.22
45.65
35.56
32.11
26.82
Non Current Assets
536.63
485.36
421.53
346.36
356.02
344.25
361.61
238.02
153.49
100.58
Capital Work in Progress
10.86
12.77
12.45
3.01
0.77
16.59
11.73
0.75
21.15
2.75
Non Current Investment
26.15
25.88
32.30
33.20
37.83
5.30
5.61
0.61
0.61
0.63
Long Term Loans & Adv.
31.29
22.36
22.54
2.91
15.05
30.10
20.38
8.60
16.02
9.11
Other Non Current Assets
48.13
17.61
5.16
12.52
1.12
2.29
57.28
43.65
0.00
0.00
Current Assets
507.60
508.42
569.96
554.22
514.93
556.75
517.01
566.66
272.00
290.20
Current Investments
237.03
252.50
266.46
251.31
250.43
251.74
285.97
280.10
0.50
2.00
Inventories
70.82
57.24
69.03
63.53
42.21
34.42
36.87
29.15
113.03
123.22
Sundry Debtors
54.01
39.86
58.33
72.01
70.39
55.24
43.27
32.28
124.35
125.86
Cash & Bank
121.37
132.95
151.41
157.95
141.55
123.67
131.81
203.08
22.67
26.82
Other Current Assets
24.38
13.03
9.90
4.23
10.34
91.68
19.09
22.04
11.45
12.30
Short Term Loans & Adv.
11.15
12.85
14.81
5.18
6.99
10.24
14.87
7.50
10.05
11.07
Net Current Assets
235.73
276.49
331.72
394.07
380.57
452.99
408.14
446.51
156.29
170.58
Total Assets
1,044.23
993.78
991.49
900.58
870.95
901.00
878.62
804.68
425.49
390.78

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
28.41
69.14
2.79
28.65
12.37
-4.77
-43.98
-35.51
43.49
15.93
PBT
-6.92
10.45
27.41
30.87
22.61
2.17
18.50
666.07
45.75
51.71
Adjustment
53.38
30.02
8.48
-0.38
-7.84
8.62
-9.63
-663.62
9.59
6.54
Changes in Working Capital
-14.71
35.22
-21.70
4.00
5.18
-9.67
-24.11
-34.40
0.74
-33.09
Cash after chg. in Working capital
31.75
75.70
14.19
34.49
19.95
1.12
-15.25
-31.94
56.08
25.15
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.34
-6.56
-11.40
-5.84
-7.58
-5.88
-28.73
-3.57
-12.59
-9.22
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
-29.96
-119.69
-100.93
21.10
-33.69
-3.40
11.87
174.34
-34.92
-23.81
Net Fixed Assets
-39.84
-67.29
-21.13
-8.51
66.21
-20.38
-81.80
23.11
-27.01
-6.13
Net Investments
39.74
-8.17
-14.42
3.39
-40.60
26.48
-17.92
-353.58
-6.95
-9.84
Others
-29.86
-44.23
-65.38
26.22
-59.30
-9.50
111.59
504.81
-0.96
-7.84
Cash from Financing Activity
-4.20
-52.79
48.52
-51.92
-25.39
14.69
44.18
-117.84
-12.41
12.44
Net Cash Inflow / Outflow
-5.75
-103.34
-49.62
-2.18
-46.71
6.52
12.07
21.00
-3.84
4.57
Opening Cash & Equivalents
-78.01
25.33
72.18
76.97
116.43
57.85
38.46
15.93
19.22
13.97
Closing Cash & Equivalent
-83.76
-78.01
25.33
72.18
74.95
67.77
57.85
38.46
15.93
19.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
472.13
476.42
468.97
459.32
447.27
444.58
444.82
436.08
190.14
168.80
ROA
-1.00%
0.69%
1.68%
2.44%
1.87%
-0.03%
1.96%
84.68%
8.57%
11.66%
ROE
-1.41%
0.95%
2.26%
3.15%
2.45%
-0.04%
2.47%
109.73%
12.85%
17.35%
ROCE
1.10%
2.81%
4.36%
4.99%
4.66%
1.91%
3.10%
128.48%
15.69%
20.45%
Fixed Asset Turnover
0.49
0.51
0.81
0.76
0.84
0.68
0.69
1.02
4.80
5.22
Receivable days
67.92
78.72
80.32
105.27
81.32
79.00
75.30
152.99
72.40
79.12
Inventory Days
92.66
101.23
81.69
78.17
49.60
57.17
65.81
138.87
68.36
74.84
Payable days
80.16
101.63
80.74
94.75
61.75
73.10
85.79
83.92
34.66
42.87
Cash Conversion Cycle
80.42
78.32
81.26
88.69
69.16
63.08
55.31
207.93
106.09
111.09
Total Debt/Equity
0.31
0.27
0.29
0.16
0.19
0.21
0.15
0.07
0.16
0.19
Interest Cover
0.59
1.68
3.67
4.22
3.16
1.18
5.09
166.36
10.24
13.43

News Update:


  • Swelect Energy Systems gets nod for setting up of WOS Company
    24th Dec 2020, 10:33 AM

    The company has received approval for setting up of the Wholly Owned Subsidiary for execution of a Solar Power Project

    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.