New Swan Multitech

₹76.9 0.2 | 0.2%

WEBSITE BSE:544082 NSE : SWANAGRO 18 May, 10:00

Market Cap ₹146 Cr.

Stock P/E 0.0

P/B 2

Current Price ₹76.9

Book Value ₹ 38.6

Face Value 10

52W High ₹145.2

Dividend Yield 0%

52W Low ₹ 65

Edit Ratio

New Swan Multitech Research see more...

Overview Inc. Year: 2014Industry: Auto Ancillary

New Swan Multitech Limited is a New Delhi-based company that manufactures auto components and agricultural implements for domestic and international markets. It was incorporated in 2014 by Upkar Singh, Barunpreet Singh Ahuja and Kanwardeep Singh, who are the promoters and directors of the company. It offers a range of precision-engineered products, such as engine parts, rotary tillers, disc harrows, and seed drills, that meet the needs of the automotive and farming sectors. It has a strong R&D and innovation capability, a state-of-the-art infrastructure, and a customer-centric approach. Some of its clients include Honda Motorcycle, Scooter India, MG Motors, Mahindra & Mahindra, and various foreign buyers in over 70 countries.

New Swan Multitech Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

New Swan Multitech Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

New Swan Multitech Profit & Loss

#(Fig in Cr.)	Mar 2021	Mar 2022	Mar 2023
Net Sales	149	145	151
Other Income	0	0	0
Total Income	150	146	151
Total Expenditure	138	134	131
Operating Profit	11	12	21
Interest	3	4	4
Depreciation	3	3	3
Exceptional Income / Expenses	0	0	0
Profit Before Tax	5	5	14
Provision for Tax	1	1	4
Profit After Tax	3	4	10
Adjustments	0	0	0
Profit After Adjustments	3	4	10
Adjusted Earnings Per Share	2.4	2.6	7.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	4%	0%	0%	0%
Operating Profit CAGR	75%	0%	0%	0%
PAT CAGR	150%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	NA%	NA%	NA%	NA%
ROE Average	40%	27%	27%	27%
ROCE Average	25%	17%	17%	17%

New Swan Multitech Balance Sheet

#(Fig in Cr.)	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	16	20	30
Minority's Interest	0	0	0
Borrowings	21	27	23
Other Non-Current Liabilities	4	4	5
Total Current Liabilities	77	72	72
Total Liabilities	118	123	129
Fixed Assets	50	51	54
Other Non-Current Assets	2	2	3
Total Current Assets	65	70	72
Total Assets	118	123	129

New Swan Multitech Cash Flow

#(Fig in Cr.)	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	3	3	2
Cash Flow from Operating Activities	-5	14	7
Cash Flow from Investing Activities	-1	-4	-6
Cash Flow from Financing Activities	6	-11	-1
Net Cash Inflow / Outflow	0	-1	0
Closing Cash & Cash Equivalent	3	2	2

New Swan Multitech Ratios

#	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	2.45	2.59	7.09
CEPS(Rs)	4.55	4.71	9.47
DPS(Rs)	0	0	0
Book NAV/Share(Rs)	11.62	14.21	21.3
Core EBITDA Margin(%)	7.35	8.16	13.48
EBIT Margin(%)	5.46	6.16	11.44
Pre Tax Margin(%)	3.26	3.49	9.09
PAT Margin (%)	2.29	2.5	6.56
Cash Profit Margin (%)	4.26	4.54	8.77
ROA(%)	2.91	3.01	7.86
ROE(%)	21.06	20.08	39.9
ROCE(%)	13.15	13.78	25.28
Receivable days	17.45	24.44	28.05
Inventory Days	93.07	85.52	92.77
Payable days	169.32	167.52	169.58
PER(x)	0	0	0
Price/Book(x)	0	0	0
Dividend Yield(%)	0	0	0
EV/Net Sales(x)	0.31	0.34	0.27
EV/Core EBITDA(x)	4.19	4.14	1.96
Net Sales Growth(%)	0	-2.68	3.91
EBIT Growth(%)	0	9.67	93.19
PAT Growth(%)	0	5.99	173.15
EPS Growth(%)	0	5.99	173.15
Debt/Equity(x)	2.82	2.41	1.31
Current Ratio(x)	0.86	0.97	1
Quick Ratio(x)	0.36	0.55	0.35
Interest Cover(x)	2.48	2.31	4.86
Total Debt/Mcap(x)	0	0	0

New Swan Multitech Shareholding Pattern

#	Mar 2024
Promoter	73.62
FII	1.94
DII	2.01
Public	22.43
Others	0
Total	100

#	Mar 2024
Promoter	1.4
FII	0.04
DII	0.04
Public	0.43
Others	0
Total	1.9

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 27%
Company has reduced debt.

Cons

Debtor days have increased from 167.52 to 169.58days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.