Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Swastika Investmart Ltd.

Finance - Stock Broking

Rating :

N/A

BSE: 530585 | NSE: Not Listed

Watchlist

NSE BSE

170.75

22-Nov-2024

Open
High
Low
Previous Close

188
188
169.05
180.35

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

38920
6928923
234.00
90.01

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

272.07
13.04
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

27.65
0.22%
2.94

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

15.39
16.87
11.31

EBITDA CAGR (%)

10 Years
5 Years
3 Years

16.02
27.80
6.92

PAT CAGR (%)

10 Years
5 Years
3 Years

15.38
77.37
6.87

P:E (Median)

8 Years
5 Years
3 Years

6.82
6.65
8.05

P:BV (Average)

8 Years
5 Years
3 Years

1.33
1.38
1.69

EV:EBITDA (Average)

8 Years
5 Years
3 Years

0.34
-1.14
-1.93

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 39.12 27.42 42.67% 37.02 21.34 73.48% 35.48 21.84 62.45% 26.68 22.42 19.00%
Expenses 27.32 22.12 23.51% 26.86 17.82 50.73% 27.54 19.12 44.04% 21.90 20.26 8.09%
EBITDA 11.80 5.30 122.64% 10.16 3.52 188.64% 7.93 2.72 191.54% 4.78 2.17 120.28%
EBIDTM 30.17% 19.33% 27.45% 16.50% 22.36% 12.46% 17.91% 9.66%
Other Income 0.03 0.48 -93.75% 0.04 0.01 300.00% 0.06 0.11 -45.45% 0.00 0.03 -100.00%
Interest 1.82 0.86 111.63% 1.57 0.73 115.07% 1.96 0.86 127.91% 1.02 0.17 500.00%
Depreciation 0.29 0.28 3.57% 0.28 0.28 0.00% 0.31 0.29 6.90% 0.30 0.27 11.11%
PBT 9.73 4.64 109.70% 8.35 2.53 230.04% 5.71 1.67 241.92% 3.46 1.75 97.71%
Tax 2.54 1.38 84.06% 2.19 0.68 222.06% 1.76 0.45 291.11% 0.41 0.44 -6.82%
PAT 7.18 3.27 119.57% 6.16 1.86 231.18% 3.95 1.23 221.14% 3.05 1.31 132.82%
PATM 18.36% 11.91% 16.65% 8.69% 11.13% 5.62% 11.42% 5.86%
EPS 4.85 2.21 119.46% 4.16 1.25 232.80% 2.67 0.83 221.69% 2.06 0.89 131.46%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 40.42 28.07 44.00% 38.52 22.08 74.46% 36.54 22.43 62.91% 27.49 22.97 19.68%
Expenses 28.16 22.53 24.99% 27.89 18.44 51.25% 27.84 19.84 40.32% 22.22 20.28 9.57%
EBITDA 12.26 5.54 121.30% 10.63 3.64 192.03% 8.71 2.60 235.00% 5.26 2.70 94.81%
EBIDTM 30.32% 19.72% 27.59% 16.49% 23.83% 11.58% 19.15% 11.74%
Other Income 0.03 0.48 -93.75% 0.04 0.02 100.00% 0.06 0.13 -53.85% 0.00 0.04 -100.00%
Interest 2.21 1.10 100.91% 1.88 0.93 102.15% 2.39 1.04 129.81% 1.36 0.33 312.12%
Depreciation 0.30 0.29 3.45% 0.29 0.29 0.00% 0.32 0.30 6.67% 0.31 0.28 10.71%
PBT 9.78 4.62 111.69% 8.50 2.44 248.36% 6.06 1.38 339.13% 3.60 2.13 69.01%
Tax 2.55 1.42 79.58% 2.23 0.72 209.72% 1.81 0.40 352.50% 0.49 0.54 -9.26%
PAT 7.23 3.20 125.94% 6.27 1.72 264.53% 4.25 0.98 333.67% 3.11 1.59 95.60%
PATM 17.89% 11.41% 16.28% 7.79% 11.63% 4.36% 11.31% 6.91%
EPS 4.89 2.16 126.39% 4.24 1.16 265.52% 2.87 0.66 334.85% 2.10 1.07 96.26%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

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 138.30 110.92 85.46 76.78 71.26 35.48 30.70 31.56 27.22 21.10 21.75 Net Sales Growth 48.68% 29.79% 11.31% 7.75% 100.85% 15.57% -2.72% 15.94% 29.00% -2.99% Cost Of Goods Sold 2.23 2.28 0.15 0.91 0.08 0.43 0.27 0.05 2.41 0.07 0.79 Gross Profit 136.07 108.64 85.31 75.87 71.18 35.04 30.43 31.52 24.80 21.03 20.96 GP Margin 98.39% 97.94% 99.82% 98.81% 99.89% 98.76% 99.12% 99.87% 91.11% 99.67% 96.37% Total Expenditure 103.62 89.38 75.12 63.13 56.10 34.21 24.27 25.61 22.18 20.45 17.19 Power & Fuel Cost - 0.67 0.70 0.62 0.47 0.46 0.41 0.41 0.36 0.39 0.34 % Of Sales - 0.60% 0.82% 0.81% 0.66% 1.30% 1.34% 1.30% 1.32% 1.85% 1.56% Employee Cost - 30.14 26.38 23.83 21.25 12.72 8.77 8.05 6.65 7.68 6.07 % Of Sales - 27.17% 30.87% 31.04% 29.82% 35.85% 28.57% 25.51% 24.43% 36.40% 27.91% Manufacturing Exp. - 48.08 40.32 33.68 30.49 14.08 12.20 12.61 9.83 8.51 6.27 % Of Sales - 43.35% 47.18% 43.87% 42.79% 39.68% 39.74% 39.96% 36.11% 40.33% 28.83% General & Admin Exp. - 5.91 6.02 3.91 3.57 2.66 2.47 4.31 1.94 2.68 3.98 % Of Sales - 5.33% 7.04% 5.09% 5.01% 7.50% 8.05% 13.66% 7.13% 12.70% 18.30% 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. - 2.97 2.26 0.79 0.70 4.32 0.56 0.60 1.35 1.50 0.00 % Of Sales - 2.68% 2.64% 1.03% 0.98% 12.18% 1.82% 1.90% 4.96% 7.11% 0.32% EBITDA 34.67 21.54 10.34 13.65 15.16 1.27 6.43 5.95 5.04 0.65 4.56 EBITDA Margin 25.07% 19.42% 12.10% 17.78% 21.27% 3.58% 20.94% 18.85% 18.52% 3.08% 20.97% Other Income 0.13 0.54 0.24 0.37 0.65 0.78 0.20 1.54 5.73 1.59 1.71 Interest 6.37 4.57 1.52 1.54 2.18 2.89 2.93 1.82 1.49 1.49 1.46 Depreciation 1.18 1.17 1.07 0.98 1.03 0.99 0.92 0.91 0.94 0.98 1.19 PBT 27.25 16.35 7.99 11.51 12.60 -1.84 2.77 4.76 8.34 -0.23 3.62 Tax 6.90 4.23 2.05 2.95 2.51 0.01 0.79 1.24 2.47 -0.05 1.20 Tax Rate 25.32% 25.87% 25.66% 25.63% 19.92% -0.54% 28.52% 26.05% 29.62% 21.74% 33.15% PAT 20.34 12.11 5.94 8.56 10.09 -1.85 1.98 3.52 5.87 -0.18 2.42 PAT before Minority Interest 20.34 12.11 5.94 8.56 10.09 -1.85 1.98 3.52 5.87 -0.18 2.42 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 14.71% 10.92% 6.95% 11.15% 14.16% -5.21% 6.45% 11.15% 21.57% -0.85% 11.13% PAT Growth 165.19% 103.87% -30.61% -15.16% - - -43.75% -40.03% - - EPS 13.74 8.18 4.01 5.78 6.82 -1.25 1.34 2.38 3.97 -0.12 1.64

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 142.97 114.17 88.34 82.79 76.51 52.37 44.58 39.98 37.36 29.66 27.29 Net Sales Growth 49.63% 29.24% 6.70% 8.21% 46.10% 17.47% 11.51% 7.01% 25.96% 8.68% Cost Of Goods Sold 2.22 2.28 0.15 0.91 0.08 0.43 0.27 0.05 2.41 0.07 0.79 Gross Profit 140.75 111.89 88.19 81.88 76.43 51.93 44.31 39.94 34.94 29.58 26.50 GP Margin 98.45% 98.00% 99.83% 98.90% 99.90% 99.16% 99.39% 99.90% 93.52% 99.73% 97.11% Total Expenditure 106.11 91.02 76.57 66.22 58.88 45.58 32.31 35.68 30.72 28.29 22.05 Power & Fuel Cost - 0.69 0.74 0.67 0.52 0.69 0.60 0.56 0.52 0.58 0.45 % Of Sales - 0.60% 0.84% 0.81% 0.68% 1.32% 1.35% 1.40% 1.39% 1.96% 1.65% Employee Cost - 31.25 27.17 25.84 22.63 18.54 12.05 10.51 9.78 11.22 8.17 % Of Sales - 27.37% 30.76% 31.21% 29.58% 35.40% 27.03% 26.29% 26.18% 37.83% 29.94% Manufacturing Exp. - 48.26 40.54 34.01 30.93 18.35 15.54 15.64 13.87 10.93 7.74 % Of Sales - 42.27% 45.89% 41.08% 40.43% 35.04% 34.86% 39.12% 37.13% 36.85% 28.36% General & Admin Exp. - 6.17 6.23 4.65 4.44 3.91 3.59 5.22 3.21 4.52 5.25 % Of Sales - 5.40% 7.05% 5.62% 5.80% 7.47% 8.05% 13.06% 8.59% 15.24% 19.24% 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. - 3.07 2.47 0.81 0.81 4.35 0.87 4.27 1.46 1.54 0.00 % Of Sales - 2.69% 2.80% 0.98% 1.06% 8.31% 1.95% 10.68% 3.91% 5.19% 0.37% EBITDA 36.86 23.15 11.77 16.57 17.63 6.79 12.27 4.30 6.64 1.37 5.24 EBITDA Margin 25.78% 20.28% 13.32% 20.01% 23.04% 12.97% 27.52% 10.76% 17.77% 4.62% 19.20% Other Income 0.13 0.55 0.27 0.50 0.66 1.24 0.24 2.65 6.63 1.99 2.37 Interest 7.84 5.78 2.57 2.53 3.11 5.25 5.39 2.17 2.65 2.68 2.03 Depreciation 1.22 1.21 1.10 1.01 1.04 1.07 0.95 0.93 0.95 1.01 1.23 PBT 27.94 16.72 8.36 13.53 14.15 1.70 6.18 3.86 9.66 -0.33 4.35 Tax 7.08 4.43 2.21 3.46 2.89 1.00 1.56 1.62 2.90 0.06 1.44 Tax Rate 25.34% 26.50% 26.44% 25.57% 20.42% 58.82% 25.24% 41.97% 30.02% -18.18% 32.95% PAT 20.86 12.29 6.15 10.07 11.26 0.70 4.62 2.24 6.76 -0.39 2.94 PAT before Minority Interest 20.86 12.29 6.15 10.07 11.26 0.70 4.62 2.24 6.76 -0.39 2.94 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 14.59% 10.76% 6.96% 12.16% 14.72% 1.34% 10.36% 5.60% 18.09% -1.31% 10.77% PAT Growth 178.50% 99.84% -38.93% -10.57% 1,508.57% -84.85% 106.25% -66.86% - - EPS 14.09 8.30 4.16 6.80 7.61 0.47 3.12 1.51 4.57 -0.26 1.99

Results Balance Sheet

Consolidated Figures in Rs. Crores /

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
Shareholder's Funds 70.31 47.83 41.98 31.64 20.30 24.67 24.65 21.51 13.82 14.35 Share Capital 2.98 2.98 2.98 2.98 2.98 2.98 2.98 2.98 2.98 2.98 Total Reserves 59.12 44.85 39.00 28.66 17.31 21.69 21.67 18.53 10.83 11.37 Non-Current Liabilities -0.27 -0.29 -0.29 -0.24 -0.42 0.55 1.07 0.99 0.04 0.09 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 0.00 0.00 0.00 0.00 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 267.35 144.11 171.47 154.37 73.69 86.24 77.72 62.88 49.03 46.26 Trade Payables 240.10 119.78 145.70 123.14 49.35 47.10 0.27 0.17 0.47 0.11 Other Current Liabilities 12.30 14.10 13.58 14.27 9.94 8.55 49.02 34.49 36.89 37.90 Short Term Borrowings 9.95 7.42 7.83 13.11 13.97 29.24 27.94 26.88 9.73 4.73 Short Term Provisions 5.00 2.81 4.36 3.86 0.43 1.35 0.49 1.34 1.93 3.52 Total Liabilities 337.39 191.65 213.16 185.77 93.57 111.46 103.44 85.38 62.89 60.70 Net Block 4.37 4.21 3.96 7.39 3.90 4.01 3.96 3.88 4.01 3.93 Gross Block 11.79 10.55 9.42 12.00 7.46 6.60 5.79 4.81 10.68 9.67 Accumulated Depreciation 7.42 6.34 5.46 4.61 3.56 2.59 1.84 0.94 6.67 5.74 Non Current Assets 21.36 15.58 16.32 21.88 21.18 28.03 28.02 24.60 16.89 15.25 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 9.04 3.51 3.53 6.96 12.17 17.53 18.05 15.50 10.75 9.33 Long Term Loans & Adv. 7.95 7.86 8.83 7.52 4.37 5.89 5.04 4.28 1.76 1.81 Other Non Current Assets 0.00 0.00 0.00 0.00 0.74 0.60 0.97 0.95 0.37 0.18 Current Assets 316.04 176.08 196.84 163.89 72.39 83.43 75.42 60.79 46.00 45.46 Current Investments 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 Inventories 1.19 0.22 0.35 0.72 0.55 0.86 0.46 0.54 1.57 1.41 Sundry Debtors 26.42 19.85 21.99 19.02 12.23 23.59 28.01 35.10 37.25 36.14 Cash & Bank 229.99 127.63 132.85 108.47 50.64 39.85 21.27 23.80 4.59 4.87 Other Current Assets 58.45 20.30 33.60 30.99 8.96 19.12 25.68 1.34 2.60 3.04 Short Term Loans & Adv. 23.99 8.08 8.05 4.70 2.68 2.80 1.59 1.07 1.94 2.70 Net Current Assets 48.69 31.97 25.37 9.52 -1.30 -2.81 -2.30 -2.09 -3.03 -0.80 Total Assets 337.40 191.66 213.16 185.77 93.57 111.46 103.44 85.39 62.89 60.71

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 79.60 56.95 50.89 39.04 26.85 28.73 26.07 24.23 15.68 16.43 Share Capital 2.98 2.98 2.98 2.98 2.98 2.98 2.98 2.98 2.98 2.98 Total Reserves 68.41 53.97 47.91 36.06 23.86 25.74 23.09 21.25 12.70 13.44 Non-Current Liabilities -0.26 -0.27 -0.27 -0.23 -0.40 0.54 1.03 0.96 0.42 0.72 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 0.00 0.00 0.00 0.00 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 0.39 0.64 Current Liabilities 277.91 158.78 190.28 171.88 145.62 145.10 120.65 87.05 68.39 62.08 Trade Payables 246.14 119.80 145.76 123.23 81.92 73.73 0.29 0.19 0.51 0.27 Other Current Liabilities 12.73 20.58 25.59 19.09 21.33 20.90 70.17 57.89 54.41 53.09 Short Term Borrowings 13.88 15.45 14.10 25.36 41.16 48.41 49.01 26.96 11.08 4.73 Short Term Provisions 5.16 2.94 4.83 4.19 1.21 2.06 1.19 2.01 2.38 3.99 Total Liabilities 357.25 215.46 240.90 210.69 172.07 174.37 147.75 112.24 84.49 79.23 Net Block 4.51 4.32 4.11 7.54 7.51 7.69 6.14 6.01 6.12 6.00 Gross Block 12.05 10.77 9.64 12.19 11.21 10.35 8.01 6.97 13.21 12.14 Accumulated Depreciation 7.54 6.45 5.53 4.65 3.70 2.65 1.87 0.95 7.09 6.14 Non Current Assets 18.63 12.84 13.68 19.16 16.26 24.17 23.39 21.02 16.25 14.56 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 6.17 0.64 0.66 4.09 2.31 8.41 8.93 6.40 7.26 5.83 Long Term Loans & Adv. 7.96 7.87 8.91 7.52 5.29 7.10 6.34 5.46 2.50 2.56 Other Non Current Assets 0.00 0.00 0.00 0.00 1.14 0.96 1.98 3.14 0.37 0.17 Current Assets 338.62 202.62 227.22 191.53 155.81 150.20 124.36 91.21 68.23 64.68 Current Investments 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 Inventories 1.19 0.22 0.35 0.72 0.55 0.86 0.46 0.54 1.57 1.41 Sundry Debtors 26.71 19.96 22.09 19.25 16.43 26.48 31.18 42.63 44.61 44.48 Cash & Bank 231.07 128.76 133.80 109.36 84.60 67.39 39.35 38.84 13.92 12.68 Other Current Assets 79.65 20.32 33.61 31.13 54.24 55.45 53.36 9.20 8.14 6.10 Short Term Loans & Adv. 45.17 33.36 37.37 31.07 44.69 35.90 28.55 6.74 6.44 5.61 Net Current Assets 60.71 43.85 36.94 19.65 10.19 5.10 3.71 4.17 -0.15 2.59 Total Assets 357.25 215.46 240.90 210.69 172.07 174.37 147.75 112.23 84.48 79.24

Cash Flow

Consolidated Figures in Rs. Crores /

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
Cash From Operating Activity -11.40 -18.64 -4.64 -7.97 24.01 3.78 -9.07 8.92 2.43 5.12 PBT 16.35 7.99 11.51 12.60 -1.84 2.77 4.76 8.34 -0.23 3.62 Adjustment -12.11 -8.60 -7.65 -4.95 3.24 3.43 1.49 1.00 0.80 1.81 Changes in Working Capital -11.26 -16.08 -5.57 -12.74 21.43 -1.35 -12.42 0.98 2.12 0.93 Cash after chg. in Working capital -7.02 -16.69 -1.71 -5.09 22.83 4.85 -6.17 10.33 2.70 6.36 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.38 -1.95 -2.92 -2.88 1.18 -1.07 -2.89 -1.41 -0.27 -1.25 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 3.35 9.80 18.17 6.97 2.28 -2.23 -2.23 -1.11 -1.77 -3.17 Net Fixed Assets -1.24 -1.13 2.58 -4.54 -0.86 -0.81 -0.98 5.87 -1.01 -1.38 Net Investments -5.53 0.02 3.43 5.21 5.37 0.51 -2.55 -4.75 -1.42 -2.25 Others 10.12 10.91 12.16 6.30 -2.23 -1.93 1.30 -2.23 0.66 0.46 Cash from Financing Activity 5.59 -2.51 -6.59 -7.68 -18.76 -1.86 -0.94 11.08 -1.75 -1.76 Net Cash Inflow / Outflow -2.46 -11.34 6.94 -8.67 7.54 -0.31 -12.24 18.89 -1.10 0.19 Opening Cash & Equivalents 14.07 25.41 18.47 27.14 7.30 7.61 19.85 0.96 2.12 1.93 Closing Cash & Equivalent 11.61 14.07 25.41 18.47 14.84 7.30 7.61 19.85 1.02 2.12

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 -22.07 -20.21 1.43 2.93 24.48 0.30 -36.05 6.35 4.59 3.27 PBT 16.72 8.36 13.52 14.15 1.70 6.18 3.86 9.66 -0.33 4.38 Adjustment -12.07 -8.56 -7.62 -4.94 5.83 2.39 -0.01 0.50 1.42 1.74 Changes in Working Capital -22.29 -17.73 -0.90 -2.86 16.19 -6.11 -36.33 -2.12 3.91 -1.30 Cash after chg. in Working capital -17.65 -17.93 5.00 6.34 23.71 2.46 -32.49 8.04 5.00 4.81 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.43 -2.28 -3.57 -3.42 0.77 -2.16 -3.56 -1.69 -0.41 -1.54 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 10.59 9.80 18.13 6.84 2.32 0.36 -0.05 3.38 -1.78 0.69 Net Fixed Assets -1.24 -1.13 2.58 -4.54 -0.86 -0.81 -0.98 5.87 -1.01 -1.38 Net Investments -5.53 0.02 3.43 5.21 5.37 0.51 -2.55 -4.75 -1.42 -2.25 Others 17.36 10.91 12.12 6.17 -2.19 0.66 3.48 2.26 0.65 4.32 Cash from Financing Activity 8.78 -0.75 -12.57 -18.41 -12.24 2.12 20.51 9.44 -2.69 -2.30 Net Cash Inflow / Outflow -2.70 -11.16 7.00 -8.65 14.56 2.78 -15.59 19.17 0.12 1.66 Opening Cash & Equivalents 14.49 25.65 18.65 27.30 12.74 9.95 25.54 6.37 6.31 4.65 Closing Cash & Equivalent 11.79 14.49 25.65 18.65 27.30 12.74 9.95 25.54 6.43 6.31

Financial Ratios

Consolidated /

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.) 41.95 32.31 141.76 106.83 68.50 83.29 83.21 72.61 46.60 48.41 ROA 4.58% 2.93% 4.29% 7.22% -1.80% 1.84% 3.73% 7.92% -0.29% 3.97% ROE 22.05% 13.23% 23.27% 38.88% -8.24% 8.04% 15.28% 33.29% -1.28% 18.20% ROCE 30.87% 18.09% 27.60% 37.42% 2.39% 10.71% 13.04% 27.33% 5.90% 22.35% Fixed Asset Turnover 9.93 8.56 7.17 7.32 5.05 4.95 5.95 3.52 2.07 2.42 Receivable days 76.12 89.34 97.46 80.02 184.29 306.79 364.92 485.04 634.65 644.13 Inventory Days 2.33 1.22 2.54 3.25 7.23 7.82 5.80 14.16 25.76 22.50 Payable days 0.00 0.00 0.00 0.00 0.00 363.89 3.43 5.88 5.72 1.54 Cash Conversion Cycle 78.45 90.57 100.00 83.27 191.52 -49.28 367.28 493.32 654.68 665.09 Total Debt/Equity 0.16 0.16 0.19 0.41 0.69 1.19 1.13 1.25 0.70 0.33 Interest Cover 4.58 6.26 8.48 6.77 0.36 1.95 3.61 6.61 0.85 3.48

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 48.23 38.47 171.87 131.84 90.63 96.98 88.00 81.79 52.90 55.42 ROA 4.29% 2.69% 4.46% 5.88% 0.40% 2.87% 1.72% 6.88% -0.47% 3.68% ROE 19.15% 11.41% 22.41% 34.21% 2.52% 16.89% 8.91% 33.93% -2.43% 19.43% ROCE 27.12% 15.91% 24.82% 26.06% 9.59% 15.20% 9.54% 31.59% 9.81% 23.67% Fixed Asset Turnover 10.01 8.66 7.59 6.54 4.86 4.86 5.34 3.70 2.34 2.39 Receivable days 74.60 86.88 91.13 85.10 149.54 236.04 336.94 426.16 548.15 630.53 Inventory Days 2.26 1.18 2.35 3.02 4.92 5.41 4.58 10.32 18.33 17.93 Payable days 0.00 0.00 0.00 0.00 0.00 438.06 3.07 4.69 5.71 2.78 Cash Conversion Cycle 76.87 88.06 93.48 88.12 154.46 -196.61 338.44 431.79 560.76 645.68 Total Debt/Equity 0.19 0.27 0.28 0.65 1.53 1.69 1.88 1.11 0.71 0.29 Interest Cover 3.89 4.25 6.34 5.56 1.32 2.15 2.78 4.65 0.88 3.15

Top Investors:

mangilal bhutra

swastika securities limited

longway business solutions llp

investor education and protection fund authority ministry of corporate affairs

blue river finvest private limited

Annual Reports:

News Update:

Swastika Investmart - Quarterly Results
22nd Oct 2024, 21:26 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