Nifty
Sensex
:
:
24337.75
80106.76
51.25 (0.21%)
119.96 (0.15%)

Engineering

Rating :
41/99

BSE: 543986 | NSE: SOUTHWEST

113.83
03-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  113.20
  •  116.80
  •  112.20
  •  112.77
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42938
  •  49.28
  •  188.20
  •  98.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 317.81
  • 38.43
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 399.56
  • 0.44%
  • 2.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 73.61%
  • 1.51%
  • 22.81%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 2.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.08
  • 7.88
  • 6.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.01
  • 1.70
  • -2.97

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.43
  • -2.35
  • -4.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 30.96
  • 42.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.61
  • 3.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 12.92
  • 17.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
45.01
38.30
17.52%
42.15
35.28
19.47%
23.27
24.85
-6.36%
22.98
25.83
-11.03%
Expenses
37.22
30.83
20.73%
32.73
31.25
4.74%
19.32
20.90
-7.56%
19.54
21.10
-7.39%
EBITDA
7.79
7.48
4.14%
9.42
4.03
133.75%
3.95
3.95
0.00%
3.45
4.73
-27.06%
EBIDTM
17.31%
19.52%
22.34%
11.42%
16.97%
15.88%
15.00%
18.31%
Other Income
0.53
0.55
-3.64%
0.49
1.12
-56.25%
0.88
2.03
-56.65%
0.52
0.49
6.12%
Interest
2.45
1.70
44.12%
2.42
1.75
38.29%
1.77
1.36
30.15%
1.84
1.09
68.81%
Depreciation
2.64
1.86
41.94%
2.72
1.92
41.67%
1.75
1.77
-1.13%
1.67
1.61
3.73%
PBT
3.23
4.47
-27.74%
4.76
1.49
219.46%
1.31
2.84
-53.87%
0.46
2.52
-81.75%
Tax
1.02
0.91
12.09%
1.17
0.47
148.94%
0.34
0.67
-49.25%
0.10
0.68
-85.29%
PAT
2.20
3.56
-38.20%
3.59
1.02
251.96%
0.97
2.16
-55.09%
0.36
1.84
-80.43%
PATM
4.90%
9.29%
8.51%
2.89%
4.16%
8.71%
1.58%
7.11%
EPS
1.00
1.34
-25.37%
1.50
0.45
233.33%
0.33
0.81
-59.26%
0.13
0.62
-79.03%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
133.41
124.26
117.86
103.56
85.80
85.03
78.85
74.17
Net Sales Growth
7.36%
5.43%
13.81%
20.70%
0.91%
7.84%
6.31%
 
Cost Of Goods Sold
65.85
26.26
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
67.56
98.00
117.86
103.56
85.80
85.03
78.85
74.17
GP Margin
50.64%
78.87%
100%
100%
100%
100%
100%
100%
Total Expenditure
108.81
103.94
92.85
79.93
69.63
66.35
54.11
53.38
Power & Fuel Cost
-
0.23
0.10
0.09
0.11
0.16
0.20
0.22
% Of Sales
-
0.19%
0.08%
0.09%
0.13%
0.19%
0.25%
0.30%
Employee Cost
-
19.03
18.51
17.05
18.31
16.19
16.25
18.10
% Of Sales
-
15.31%
15.71%
16.46%
21.34%
19.04%
20.61%
24.40%
Manufacturing Exp.
-
54.29
69.61
58.53
44.57
44.03
33.48
29.96
% Of Sales
-
43.69%
59.06%
56.52%
51.95%
51.78%
42.46%
40.39%
General & Admin Exp.
-
3.14
2.57
3.01
4.52
4.57
3.46
3.51
% Of Sales
-
2.53%
2.18%
2.91%
5.27%
5.37%
4.39%
4.73%
Selling & Distn. Exp.
-
0.30
0.47
0.27
0.47
0.50
0.20
0.33
% Of Sales
-
0.24%
0.40%
0.26%
0.55%
0.59%
0.25%
0.44%
Miscellaneous Exp.
-
0.69
1.59
0.98
1.66
0.90
0.52
1.25
% Of Sales
-
0.56%
1.35%
0.95%
1.93%
1.06%
0.66%
1.69%
EBITDA
24.61
20.32
25.01
23.63
16.17
18.68
24.74
20.79
EBITDA Margin
18.45%
16.35%
21.22%
22.82%
18.85%
21.97%
31.38%
28.03%
Other Income
2.42
4.19
2.79
2.87
1.68
5.44
3.15
0.72
Interest
8.48
6.03
5.09
5.50
5.17
5.01
6.56
5.94
Depreciation
8.78
7.16
7.47
7.80
6.87
6.49
7.40
6.91
PBT
9.76
11.31
15.24
13.21
5.80
12.62
13.94
8.66
Tax
2.63
2.73
4.14
3.17
2.18
3.13
4.84
2.96
Tax Rate
26.95%
24.14%
27.17%
24.00%
37.59%
24.94%
34.72%
34.18%
PAT
7.12
8.97
10.92
10.22
3.60
10.10
9.10
5.70
PAT before Minority Interest
7.12
8.97
10.92
10.22
3.62
9.41
9.10
5.70
Minority Interest
0.00
0.00
0.00
0.00
-0.02
0.69
0.00
0.00
PAT Margin
5.34%
7.22%
9.27%
9.87%
4.20%
11.88%
11.54%
7.69%
PAT Growth
-17.02%
-17.86%
6.85%
183.89%
-64.36%
10.99%
59.65%
 
EPS
2.55
3.22
3.91
3.66
1.29
3.62
3.26
2.04

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
113.72
104.93
94.16
83.93
81.07
71.20
29.13
Share Capital
27.90
27.90
27.90
27.90
13.95
13.95
4.65
Total Reserves
85.82
77.03
66.26
56.03
67.12
57.25
24.48
Non-Current Liabilities
20.69
20.47
15.36
17.59
11.05
14.79
23.38
Secured Loans
13.85
13.43
8.93
11.03
3.84
9.62
20.04
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.30
0.39
0.35
0.26
0.72
1.23
0.50
Current Liabilities
63.33
65.51
69.03
68.42
49.69
55.41
58.91
Trade Payables
9.46
19.65
24.16
21.64
11.58
7.15
7.98
Other Current Liabilities
12.21
19.99
19.47
17.53
10.61
10.59
9.30
Short Term Borrowings
40.31
23.32
23.53
28.29
26.11
33.62
38.40
Short Term Provisions
1.35
2.55
1.87
0.96
1.39
4.05
3.23
Total Liabilities
197.74
190.91
178.55
169.94
141.56
141.84
111.79
Net Block
55.74
52.49
58.32
62.55
42.48
52.61
55.09
Gross Block
113.35
107.07
108.55
109.91
85.33
90.04
88.43
Accumulated Depreciation
57.61
54.58
50.23
47.36
42.85
37.43
33.33
Non Current Assets
78.71
72.15
69.21
71.88
52.16
63.16
66.15
Capital Work in Progress
7.58
4.29
0.00
0.00
0.00
0.00
0.00
Non Current Investment
3.05
2.43
2.80
7.10
7.80
9.11
9.32
Long Term Loans & Adv.
4.59
3.77
0.19
0.16
0.25
0.74
0.94
Other Non Current Assets
4.27
5.33
3.65
2.08
1.64
0.70
0.79
Current Assets
119.02
118.77
109.35
98.06
89.40
78.69
45.65
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
41.45
35.09
32.43
30.39
27.54
24.62
21.64
Sundry Debtors
56.19
66.68
61.49
56.91
48.18
41.17
14.92
Cash & Bank
7.83
7.64
6.77
4.46
6.73
2.94
4.55
Other Current Assets
13.55
3.13
3.79
2.69
6.96
9.96
4.54
Short Term Loans & Adv.
5.62
6.23
4.87
3.61
4.18
4.34
2.87
Net Current Assets
55.69
53.26
40.32
29.64
39.72
23.27
-13.26
Total Assets
197.73
190.92
178.56
169.94
141.56
141.85
111.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
3.50
9.66
16.51
13.00
8.74
-16.44
25.93
PBT
11.70
15.06
13.39
5.48
12.54
13.94
8.67
Adjustment
8.81
10.84
10.32
11.64
6.99
13.02
11.59
Changes in Working Capital
-12.80
-12.66
-5.20
-1.28
-7.16
-40.33
7.73
Cash after chg. in Working capital
7.71
13.24
18.51
15.84
12.37
-13.36
27.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.21
-3.58
-2.00
-2.84
-3.64
-3.08
-2.06
Other Direct Exp. Paid
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
Cash From Investing Activity
-13.54
-3.09
-5.59
-26.02
9.56
-3.07
-33.43
Net Fixed Assets
-9.58
-9.23
1.40
-23.90
4.72
1.25
Net Investments
-0.23
0.20
4.47
0.36
1.60
0.14
Others
-3.73
5.94
-11.46
-2.48
3.24
-4.46
Cash from Financing Activity
7.39
-4.14
-11.06
10.54
-15.72
17.90
9.55
Net Cash Inflow / Outflow
-2.65
2.43
-0.14
-2.48
2.57
-1.61
2.05
Opening Cash & Equivalents
2.97
0.53
0.68
3.16
0.59
2.15
0.00
Closing Cash & Equivalent
0.32
2.97
0.53
0.68
3.16
0.54
4.55

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
40.76
37.61
33.75
30.08
29.06
25.52
31.33
ROA
4.62%
5.91%
5.87%
2.33%
6.64%
7.17%
5.10%
ROE
8.20%
10.97%
11.48%
4.39%
12.36%
18.13%
19.56%
ROCE
10.75%
13.64%
13.55%
8.60%
14.68%
19.08%
15.53%
Fixed Asset Turnover
1.13
1.09
0.95
0.88
0.97
0.99
0.84
Receivable days
180.46
198.46
208.64
223.52
191.78
115.89
73.41
Inventory Days
112.40
104.54
110.70
123.22
111.95
95.58
106.52
Payable days
202.27
0.00
0.00
0.00
50.48
47.72
52.20
Cash Conversion Cycle
90.59
303.00
319.34
346.74
253.24
163.75
127.72
Total Debt/Equity
0.55
0.46
0.51
0.63
0.46
0.70
2.23
Interest Cover
2.94
3.96
3.43
2.12
3.50
3.13
2.46

News Update:


  • South West Pinnacle Exploration bags work order from M/s JK Cement
    28th Jun 2024, 16:38 PM

    The aggregate value of order is around Rs 6.33 crore including GST

    Read More
  • South West Pinnacle Exploration gets LoI from Vedanta FACOR
    4th Jun 2024, 09:23 AM

    The project is a short duration project and is to be completed in 5 months

    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.