Nifty

:

22795.90

Sensex

:

75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Login

Nifty
Sensex

:
:

22795.90
75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Swasti Vinayaka Art & Heritage Corporation Ltd.

Business Support

Rating :

N/A

BSE: 512257 | NSE: Not Listed

Watchlist

NSE BSE

4.05

06-Feb-2025

Open
High
Low
Previous Close

4.11
4.12
3.98
4.07

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

78699
3.18
5.54
3.51

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

35.73
25.72
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

52.90
N/A
1.39

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

0.89
5.53
7.27

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-0.14
6.49
6.02

PAT CAGR (%)

10 Years
5 Years
3 Years

2.77
11.30
10.24

P:E (Median)

8 Years
5 Years
3 Years

10.20
13.03
13.73

P:BV (Average)

8 Years
5 Years
3 Years

1.37
1.37
1.52

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.97
9.29
9.96

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 3.30 3.02 9.27% 6.92 3.14 120.38% 5.19 2.90 78.97% 3.32 3.01 10.30%
Expenses 2.52 1.90 32.63% 5.72 1.94 194.85% 4.81 2.02 138.12% 2.85 2.28 25.00%
EBITDA 0.79 1.13 -30.09% 1.19 1.20 -0.83% 0.38 0.87 -56.32% 0.47 0.74 -36.49%
EBIDTM 23.77% 37.19% 17.25% 38.34% 7.34% 30.09% 14.20% 24.42%
Other Income 0.30 0.11 172.73% 0.25 0.10 150.00% 0.17 0.07 142.86% 0.28 0.11 154.55%
Interest 0.41 0.28 46.43% 0.39 0.21 85.71% 0.38 0.24 58.33% 0.66 0.43 53.49%
Depreciation 0.03 0.03 0.00% 0.03 0.03 0.00% 0.03 0.03 0.00% 0.03 0.03 0.00%
PBT 0.65 0.93 -30.11% 1.02 1.07 -4.67% 0.15 0.68 -77.94% 0.06 0.38 -84.21%
Tax 0.17 0.22 -22.73% 0.25 0.26 -3.85% 0.03 0.16 -81.25% 0.04 0.12 -66.67%
PAT 0.48 0.71 -32.39% 0.77 0.81 -4.94% 0.11 0.51 -78.43% 0.02 0.27 -92.59%
PATM 14.66% 23.31% 11.15% 25.73% 2.20% 17.72% 0.60% 8.89%
EPS 0.05 0.08 -37.50% 0.09 0.09 0.00% 0.01 0.06 -83.33% 0.00 0.03 -100.00%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 18.73 12.38 12.67 10.03 8.49 9.46 9.07 9.72 8.83 9.11 11.33 Net Sales Growth 55.18% -2.29% 26.32% 18.14% -10.25% 4.30% -6.69% 10.08% -3.07% -19.59% Cost Of Goods Sold 5.59 0.38 0.13 -0.14 -0.10 -0.20 -0.55 0.12 -1.24 0.61 3.54 Gross Profit 13.14 12.00 12.54 10.17 8.59 9.66 9.62 9.60 10.07 8.51 7.79 GP Margin 70.16% 96.93% 98.97% 101.40% 101.18% 102.11% 106.06% 98.77% 114.04% 93.41% 68.76% Total Expenditure 15.90 8.71 8.14 7.29 5.15 6.78 5.99 5.24 3.63 4.65 7.61 Power & Fuel Cost - 0.04 0.07 0.04 0.02 0.05 0.06 0.06 0.06 0.06 0.06 % Of Sales - 0.32% 0.55% 0.40% 0.24% 0.53% 0.66% 0.62% 0.68% 0.66% 0.53% Employee Cost - 2.58 2.60 2.44 1.77 2.25 2.18 1.91 1.62 1.35 1.15 % Of Sales - 20.84% 20.52% 24.33% 20.85% 23.78% 24.04% 19.65% 18.35% 14.82% 10.15% Manufacturing Exp. - 0.42 0.38 0.49 0.25 0.68 1.07 0.38 0.48 0.33 0.35 % Of Sales - 3.39% 3.00% 4.89% 2.94% 7.19% 11.80% 3.91% 5.44% 3.62% 3.09% General & Admin Exp. - 1.52 1.39 1.21 0.94 1.36 1.03 0.97 0.88 0.87 1.07 % Of Sales - 12.28% 10.97% 12.06% 11.07% 14.38% 11.36% 9.98% 9.97% 9.55% 9.44% Selling & Distn. Exp. - 3.58 3.48 3.13 2.11 2.49 2.06 1.65 1.63 0.50 0.66 % Of Sales - 28.92% 27.47% 31.21% 24.85% 26.32% 22.71% 16.98% 18.46% 5.49% 5.83% Miscellaneous Exp. - 0.18 0.10 0.12 0.15 0.16 0.16 0.14 0.21 0.94 0.66 % Of Sales - 1.45% 0.79% 1.20% 1.77% 1.69% 1.76% 1.44% 2.38% 10.32% 6.88% EBITDA 2.83 3.67 4.53 2.74 3.34 2.68 3.08 4.48 5.20 4.46 3.72 EBITDA Margin 15.11% 29.64% 35.75% 27.32% 39.34% 28.33% 33.96% 46.09% 58.89% 48.96% 32.83% Other Income 1.00 0.56 0.31 0.28 0.26 0.23 0.08 0.02 0.01 0.04 0.62 Interest 1.84 1.39 0.79 0.79 0.94 0.93 0.79 0.71 0.80 0.94 1.36 Depreciation 0.12 0.11 0.14 0.18 0.24 0.30 0.29 0.30 0.31 0.40 0.62 PBT 1.88 2.74 3.91 2.05 2.43 1.68 2.09 3.49 4.10 3.17 2.35 Tax 0.49 0.69 0.98 0.51 0.65 0.47 0.58 1.05 1.53 1.08 0.79 Tax Rate 26.06% 25.18% 25.06% 24.88% 26.75% 27.98% 27.75% 30.09% 37.32% 34.07% 33.62% PAT 1.38 2.05 2.93 1.53 1.78 1.20 1.50 2.43 2.57 2.09 1.56 PAT before Minority Interest 1.38 2.05 2.93 1.53 1.78 1.20 1.50 2.43 2.57 2.09 1.56 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 7.37% 16.56% 23.13% 15.25% 20.97% 12.68% 16.54% 25.00% 29.11% 22.94% 13.77% PAT Growth -40.00% -30.03% 91.50% -14.04% 48.33% -20.00% -38.27% -5.45% 22.97% 33.97% EPS 0.15 0.23 0.33 0.17 0.20 0.13 0.17 0.27 0.29 0.23 0.17

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 24.26 19.85 16.92 14.90 11.97 12.30 10.98 9.49 7.86 6.73 Share Capital 9.00 9.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 Total Reserves 15.26 10.85 12.92 10.90 7.97 8.30 6.98 5.49 3.86 2.73 Non-Current Liabilities 21.50 13.33 11.60 13.44 11.01 9.40 9.88 9.39 8.27 9.62 Secured Loans 11.07 3.17 4.69 5.54 4.45 4.54 4.90 0.00 0.00 0.72 Unsecured Loans 3.63 3.24 0.00 1.96 0.66 0.00 0.00 4.81 4.13 4.94 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.16 0.16 Current Liabilities 1.85 3.07 4.89 3.64 6.28 8.30 2.71 3.56 4.40 4.03 Trade Payables 0.03 0.05 0.05 0.05 0.08 0.07 0.19 0.01 0.06 0.07 Other Current Liabilities 0.88 1.24 1.86 2.21 2.05 0.52 0.63 0.53 0.36 0.38 Short Term Borrowings 0.00 0.89 2.39 0.69 3.51 3.32 0.31 1.30 2.57 2.36 Short Term Provisions 0.94 0.89 0.60 0.69 0.64 4.39 1.57 1.71 1.41 1.22 Total Liabilities 47.61 36.25 33.41 31.98 29.26 30.00 23.57 22.44 20.53 20.38 Net Block 1.84 1.93 2.06 2.22 2.45 2.39 1.60 1.58 1.48 1.87 Gross Block 7.03 7.02 7.02 7.01 7.00 6.94 5.86 5.55 5.14 5.25 Accumulated Depreciation 5.18 5.09 4.96 4.79 4.55 4.55 4.26 3.97 3.67 3.39 Non Current Assets 14.81 14.12 14.30 13.16 11.81 14.25 8.63 8.24 8.00 8.14 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.19 0.00 Non Current Investment 7.27 4.76 4.46 3.63 1.60 0.95 0.57 0.23 0.05 0.00 Long Term Loans & Adv. 5.70 7.43 7.78 7.32 7.75 10.91 6.47 6.43 6.28 6.27 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 32.80 22.13 19.11 18.82 17.45 15.76 14.94 14.20 12.53 12.25 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 17.22 16.76 15.66 14.61 14.31 13.70 12.96 12.08 9.98 9.39 Sundry Debtors 0.16 0.28 0.52 1.35 0.61 0.31 0.34 0.42 0.31 0.47 Cash & Bank 9.13 0.05 0.06 0.11 0.12 0.17 0.16 0.17 0.05 0.08 Other Current Assets 6.29 1.19 1.18 0.01 2.42 1.58 1.48 1.53 2.19 2.32 Short Term Loans & Adv. 4.28 3.85 1.69 2.75 2.40 1.57 1.46 1.52 2.10 1.62 Net Current Assets 30.95 19.06 14.23 15.17 11.17 7.46 12.23 10.64 8.13 8.22 Total Assets 47.61 36.25 33.41 31.98 29.26 30.01 23.57 22.44 20.53 20.39

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 2.67 0.54 1.96 1.86 2.44 0.69 3.18 1.57 3.64 5.05 PBT 2.74 3.91 2.05 2.43 1.68 2.09 3.49 4.10 3.17 2.35 Adjustment 0.94 0.62 0.69 0.91 1.00 0.99 1.00 1.10 1.33 1.98 Changes in Working Capital -1.00 -3.99 -0.78 -0.99 0.54 -1.47 0.00 -2.18 0.08 1.35 Cash after chg. in Working capital 2.67 0.54 1.96 2.36 3.21 1.61 4.49 3.02 4.58 5.68 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 -0.50 -0.77 -0.92 -1.30 -1.45 -0.95 -0.63 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 0.39 0.02 -0.09 -0.52 -1.37 -1.58 -0.62 -0.36 -0.24 -0.09 Net Fixed Assets -0.01 0.00 -0.01 -0.01 -0.06 -1.08 -0.31 -0.22 -0.08 0.18 Net Investments -2.51 -0.30 -0.83 -2.03 -0.65 -0.38 -0.34 -0.18 -0.05 0.00 Others 2.91 0.32 0.75 1.52 -0.66 -0.12 0.03 0.04 -0.11 -0.27 Cash from Financing Activity 6.02 -0.57 -1.92 -1.35 -1.12 0.90 -2.58 -1.09 -3.43 -4.96 Net Cash Inflow / Outflow 9.08 -0.01 -0.05 -0.01 -0.05 0.01 -0.01 0.12 -0.03 0.01 Opening Cash & Equivalents 0.05 0.06 0.11 0.12 0.17 0.16 0.17 0.05 0.08 0.08 Closing Cash & Equivalent 9.13 0.05 0.06 0.11 0.12 0.17 0.16 0.17 0.05 0.08

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 2.70 2.21 1.88 1.66 2.99 3.07 2.75 2.37 1.96 1.68 ROA 4.88% 8.41% 4.69% 5.81% 4.06% 5.60% 10.57% 11.94% 10.23% 7.22% ROE 9.27% 15.92% 9.64% 13.25% 9.91% 12.89% 23.74% 29.58% 28.68% 24.21% ROCE 12.47% 18.39% 12.06% 15.43% 12.79% 15.80% 26.40% 32.29% 27.87% 22.72% Fixed Asset Turnover 1.76 1.80 1.43 1.21 1.36 1.42 1.70 1.65 1.75 2.12 Receivable days 6.55 11.65 34.05 42.00 17.69 13.16 14.38 15.15 15.60 13.74 Inventory Days 500.81 467.03 550.72 621.36 540.57 536.27 469.91 455.85 387.83 342.80 Payable days 35.03 139.35 -127.25 -251.09 -137.25 9.34 7.49 3.03 6.58 4.59 Cash Conversion Cycle 472.33 339.33 712.02 914.45 695.50 540.08 476.80 467.97 396.86 351.94 Total Debt/Equity 0.61 0.37 0.42 0.55 0.72 0.64 0.47 0.64 0.87 1.19 Interest Cover 2.97 5.94 3.58 3.60 2.81 3.66 5.89 6.12 4.37 2.72

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

Swasti Vinayaka Art - Quarterly Results
21st Jan 2025, 17:55 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