Sellwin Traders, 538875, Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

91.74
91.79
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

93.41
N/A
1.38

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
231.38
61.09

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
28.47

PAT CAGR (%)

10 Years
5 Years
3 Years

45.66
-
40.51

P:E (Median)

8 Years
5 Years
3 Years

-
13.02
13.07

P:BV (Average)

8 Years
5 Years
3 Years

-
4.80
4.50

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
22.52
27.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 10.18 5.25 93.90% 10.77 10.03 7.38% 15.53 9.94 56.24% 9.15 8.31 10.11%
Expenses 9.20 5.21 76.58% 9.98 9.57 4.28% 15.18 11.48 32.23% 8.87 8.09 9.64%
EBITDA 0.99 0.04 2,375.00% 0.79 0.46 71.74% 0.35 -1.55 - 0.29 0.22 31.82%
EBIDTM 9.69% 0.72% 7.33% 4.59% 2.24% -15.57% 3.12% 2.65%
Other Income 0.01 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 0.01 0.01 0.00% 0.00 0.00 0 0.01 0.00 0 0.01 0.00 0
PBT 0.99 0.03 3,200.00% 0.79 0.46 71.74% 0.34 -1.55 - 0.28 0.22 27.27%
Tax 0.25 0.01 2,400.00% 0.17 0.11 54.55% 0.06 0.00 0 0.07 0.06 16.67%
PAT 0.74 0.03 2,366.67% 0.62 0.35 77.14% 0.29 -1.55 - 0.21 0.16 31.25%
PATM 7.28% 0.48% 5.71% 3.44% 1.84% -15.56% 2.32% 1.96%
EPS 0.19 0.01 1,800.00% 0.15 0.09 66.67% 0.07 -0.39 - 0.05 0.04 25.00%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 15.62 5.25 197.52% 16.64 10.03 65.90% 29.12 0.00 0 0.00 0.00 0
Expenses 14.51 5.21 178.50% 15.74 9.57 64.47% 28.69 0.00 0 0.00 0.00 0
EBITDA 1.11 0.04 2,675.00% 0.89 0.46 93.48% 0.43 0.00 0 0.00 0.00 0
EBIDTM 7.08% 0.72% 5.37% 4.59% 1.47% 0.00% 0.00% 0.00%
Other Income 0.01 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 0.01 0.01 0.00% 0.00 0.00 0 0.01 0.00 0 0.00 0.00 0
PBT 1.11 0.03 3,600.00% 0.89 0.46 93.48% 0.42 0.00 0 0.00 0.00 0
Tax 0.27 0.01 2,600.00% 0.19 0.11 72.73% 0.07 0.00 0 0.00 0.00 0
PAT 0.83 0.03 2,666.67% 0.70 0.35 100.00% 0.35 0.00 0 0.00 0.00 0
PATM 5.33% 0.48% 4.21% 3.44% 1.21% 0.00% 0.00% 0.00%
EPS 0.04 0.01 300.00% 0.06 0.07 -14.29% 0.08 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 45.63 39.96 39.60 9.56 0.05 0.10 0.00 0.15 0.00 0.00 0.00 Net Sales Growth 36.09% 0.91% 314.23% 19020.0% -50.0% 0 -100% 0 0 0 Cost Of Goods Sold 42.70 38.38 39.32 8.96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 2.93 1.58 0.28 0.59 0.05 0.10 0.00 0.15 0.00 0.00 0.00 GP Margin 6.43% 3.95% 0.71% 6.17% 100% 100% 0 100% 0 0 0 Total Expenditure 43.23 38.84 39.58 9.24 0.25 0.11 0.10 0.13 0.10 0.09 0.10 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0 0% 0 0 0 Employee Cost - 0.11 0.19 0.04 0.04 0.03 0.02 0.02 0.02 0.02 0.02 % Of Sales - 0.28% 0.48% 0.42% 80.0% 30.0% 0 13.33% 0 0 0 Manufacturing Exp. - 0.32 0.05 0.04 0.04 0.04 0.04 0.05 0.03 0.03 0.02 % Of Sales - 0.80% 0.13% 0.42% 80.0% 40.0% 0 33.33% 0 0 0 General & Admin Exp. - 0.03 0.01 0.03 0.04 0.04 0.03 0.05 0.04 0.04 0.06 % Of Sales - 0.08% 0.03% 0.31% 80.0% 40.0% 0 33.33% 0 0 0 Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0 0% 0 0 0 Miscellaneous Exp. - 0.00 0.00 0.16 0.13 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 1.67% 260.0% 0% 0 0% 0 0 0 EBITDA 2.42 1.12 0.02 0.32 -0.20 -0.01 -0.10 0.02 -0.10 -0.09 -0.10 EBITDA Margin 5.30% 2.80% 0.05% 3.35% -400% -10.0% 0 13.33% 0 0 0 Other Income 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.09 0.18 Interest 0.00 0.00 0.00 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 Depreciation 0.03 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PBT 2.40 1.11 0.01 0.31 -0.21 -0.02 -0.10 0.02 -0.10 0.00 0.08 Tax 0.55 0.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 22.92% 22.52% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 1.86 0.86 0.01 0.31 -0.21 -0.02 -0.10 0.02 -0.10 0.00 0.02 PAT before Minority Interest 1.86 0.86 0.01 0.31 -0.21 -0.02 -0.10 0.02 -0.10 0.00 0.02 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 4.08% 2.15% 0.03% 3.24% -420.0% -20.0% 0 13.33% 0 0 0 PAT Growth 284.16% 8,500.00% -96.77% - - - - - - -100.00% EPS 0.47 0.22 0.00 0.08 -0.05 -0.01 -0.03 0.01 -0.03 0.00 0.01

Description TTM Mar 24 Mar 23
Net Sales - 44.82 39.60 Net Sales Growth - 13.18% Cost Of Goods Sold - 42.96 39.32 Gross Profit - 1.86 0.28 GP Margin - 4.15% 0.71% Total Expenditure - 43.61 39.58 Power & Fuel Cost - 0.00 0.00 % Of Sales - 0% 0% Employee Cost - 0.17 0.19 % Of Sales - 0.38% 0.48% Manufacturing Exp. - 0.38 0.05 % Of Sales - 0.85% 0.13% General & Admin Exp. - 0.10 0.01 % Of Sales - 0.22% 0.03% Selling & Distn. Exp. - 0.00 0.00 % Of Sales - 0% 0% Miscellaneous Exp. - 0.00 0.00 % Of Sales - 0% 0% EBITDA - 1.21 0.02 EBITDA Margin - 2.70% 0.05% Other Income - 0.00 0.00 Interest - 0.00 0.00 Depreciation - 0.00 0.01 PBT - 1.21 0.01 Tax - 0.28 0.00 Tax Rate - 23.14% 0.00% PAT - 0.96 0.01 PAT before Minority Interest - 0.93 0.01 Minority Interest - 0.03 0.00 PAT Margin - 2.14% 0.03% PAT Growth - 9,500.00% EPS - 0.24 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 27.33 15.16 1.64 1.34 1.52 1.64 10.13 10.11 10.21 10.21 Share Capital 8.20 8.20 8.20 8.20 8.20 8.20 8.20 8.20 8.20 8.20 Total Reserves 10.37 6.96 -6.56 -6.86 -6.68 -6.56 1.93 1.91 2.01 2.01 Non-Current Liabilities 0.15 0.00 0.22 0.16 0.23 0.03 0.00 0.00 0.00 0.00 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 0.22 0.16 0.23 0.03 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 4.12 8.77 9.09 0.08 0.05 0.08 0.04 0.01 0.01 0.01 Trade Payables 3.49 8.39 8.96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 0.37 0.37 0.13 0.08 0.05 0.08 0.04 0.01 0.01 0.01 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 0.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 31.60 23.93 10.95 1.58 1.80 1.75 10.17 10.12 10.22 10.22 Net Block 0.03 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Block 0.05 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Accumulated Depreciation 0.02 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 5.02 2.28 1.37 1.46 1.51 1.61 10.01 10.08 10.04 9.94 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 1.39 1.37 1.37 1.38 1.36 1.46 9.85 9.85 9.25 9.25 Long Term Loans & Adv. 3.60 0.87 0.00 0.08 0.15 0.15 0.16 0.23 0.79 0.69 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 26.59 21.65 9.58 0.13 0.29 0.14 0.16 0.03 0.17 0.28 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 13.84 21.56 9.56 0.06 0.12 0.12 0.14 0.00 0.02 0.07 Cash & Bank 2.57 0.09 0.02 0.03 0.15 0.00 0.00 0.02 0.13 0.18 Other Current Assets 10.18 0.00 0.00 0.00 0.03 0.02 0.02 0.00 0.03 0.02 Short Term Loans & Adv. 10.18 0.00 0.00 0.04 0.03 0.02 0.02 0.00 0.03 0.02 Net Current Assets 22.47 12.88 0.48 0.04 0.24 0.06 0.13 0.02 0.17 0.27 Total Assets 31.61 23.93 10.95 1.59 1.80 1.75 10.17 10.11 10.21 10.22

Description Mar 24 Mar 23
Shareholder's Funds 27.38 15.16 Share Capital 8.20 8.20 Total Reserves 10.41 6.96 Non-Current Liabilities 0.15 0.00 Secured Loans 0.00 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 0.00 0.00 Current Liabilities 16.59 8.77 Trade Payables 15.80 8.39 Other Current Liabilities 0.36 0.37 Short Term Borrowings 0.15 0.00 Short Term Provisions 0.29 0.00 Total Liabilities 44.15 23.93 Net Block 0.03 0.03 Gross Block 0.05 0.05 Accumulated Depreciation 0.02 0.02 Non Current Assets 1.41 2.28 Capital Work in Progress 0.00 0.00 Non Current Investment 1.37 1.37 Long Term Loans & Adv. 0.00 0.87 Other Non Current Assets 0.00 0.00 Current Assets 42.74 21.65 Current Investments 0.00 0.00 Inventories 0.00 0.00 Sundry Debtors 27.96 21.56 Cash & Bank 2.76 0.09 Other Current Assets 12.02 0.00 Short Term Loans & Adv. 12.02 0.00 Net Current Assets 26.15 12.88 Total Assets 44.15 23.93

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -2.19 -12.33 -0.01 -0.11 0.14 0.00 -0.02 0.50 -0.05 -0.76 PBT 1.11 0.01 0.31 -0.21 -0.02 -0.10 0.02 -0.10 0.00 0.02 Adjustment 0.00 0.01 0.08 0.13 0.00 0.00 0.00 0.00 0.00 0.00 Changes in Working Capital -3.31 -12.36 -0.40 -0.04 0.16 0.10 -0.05 0.57 -0.04 -0.78 Cash after chg. in Working capital -2.19 -12.33 -0.01 -0.11 0.14 0.00 -0.02 0.47 -0.05 -0.76 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 0.00 0.00 0.00 0.02 -0.01 0.00 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 -0.01 -0.03 0.00 0.00 0.00 0.00 0.00 -0.60 0.00 0.84 Net Fixed Assets 0.00 -0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments -0.02 0.00 0.01 -0.02 0.10 8.39 0.00 -0.60 0.00 0.84 Others 0.01 0.02 -0.01 0.02 -0.10 -8.39 0.00 0.00 0.00 0.00 Cash from Financing Activity 4.68 12.43 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 2.48 0.07 -0.01 -0.11 0.14 0.00 -0.02 -0.10 -0.05 0.08 Opening Cash & Equivalents 0.09 0.02 0.03 0.15 0.00 0.00 0.02 0.13 0.18 0.10 Closing Cash & Equivalent 2.57 0.09 0.02 0.03 0.15 0.00 0.00 0.02 0.13 0.18

Description Mar 24 Mar 23
Cash From Operating Activity -1.80 -12.33 PBT 1.21 0.01 Adjustment 0.00 0.01 Changes in Working Capital -3.02 -12.36 Cash after chg. in Working capital -1.80 -12.33 Interest Paid 0.00 0.00 Tax Paid 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 0.00 -0.03 Net Fixed Assets 0.00 Net Investments -0.02 Others 0.02 Cash from Financing Activity 4.48 12.43 Net Cash Inflow / Outflow 2.67 0.07 Opening Cash & Equivalents 0.09 0.02 Closing Cash & Equivalent 2.76 0.09

Financial Ratios

Standalone /

Consolidated

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 4.03 3.29 2.00 1.63 1.85 2.00 12.35 12.32 12.45 12.45 ROA 3.11% 0.05% 4.92% -12.21% -0.96% -1.64% 0.23% -0.99% -0.04% 0.19% ROE 5.12% 0.10% 20.72% -14.49% -1.09% -1.66% 0.23% -0.99% -0.04% 0.19% ROCE 5.24% 0.14% 19.12% -12.18% -0.50% -1.64% 0.23% -0.99% -0.04% 0.21% Fixed Asset Turnover 794.43 1437.81 1995.88 10.44 20.89 0.00 31.33 0.00 0.00 0.00 Receivable days 161.67 143.39 183.60 629.63 419.75 0.00 328.50 0.00 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 56.53 80.55 365.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 105.14 62.84 -181.40 629.63 419.75 0.00 328.50 0.00 0.00 0.00 Total Debt/Equity 0.00 0.00 0.13 0.12 0.15 0.02 0.00 0.00 0.00 0.00 Interest Cover 3709.33 7.50 30.94 -21.07 -1.00 -104.48 285.00 -3178.13 -106.62 992.57

Description Mar 24 Mar 23
Book Value (Rs.) 4.03 3.29 ROA 2.74% 0.04% ROE 5.52% 0.06% ROCE 5.67% 0.08% Fixed Asset Turnover 891.08 787.33 Receivable days 201.64 198.70 Inventory Days 0.00 0.00 Payable days 102.76 77.91 Cash Conversion Cycle 98.88 120.79 Total Debt/Equity 0.01 0.00 Interest Cover 1209.10 7.50

Top Investors:

vedant rakesh panchal

hetal shashikant mesariya

ankitkumar vihol

ajay nanakbhai jani

udesinh bhikhaji chauhan

jitendrasinh chauhan

gajjar margi indravadan

patel vipinbhai mohanbhai

vishal c suthar

shukla sarojben rajanikant

Annual Reports:

News Update:

Sellwin Traders - Quarterly Results
9th Nov 2024, 17:31 PM

Read More
Sellwin Traders enters into MoU with SDF Productions
16th Sep 2024, 12:30 PM

Under the MoU, Sellwin Traders will supply agro products to SDF Productions, which will then distribute these products to both Indian and international markets based on purchase orders
Read More

Sellwin Traders Ltd.

Finance - Investment

BSE: 538875 | NSE: Not Listed

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

Sellwin Traders Ltd.

Finance - Investment

BSE: 538875 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: