WEBSITE BSE:544082 NSE: SWANAGRO Inc. Year: 2014 Industry: Auto Ancillary My Bucket: Add Stock
Last updated: 11:26
No Notes Added Yet
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 infra...Read More
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. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹87 Cr.
Stock P/E 7.6
P/B 1.1
Current Price ₹45.8
Book Value ₹ 42
Face Value 10
52W High ₹76.1
Dividend Yield 1.09%
52W Low ₹ 38.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(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 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
| Net Sales | 149 | 145 | 151 | 153 | 160 | |
| Other Income | 0 | 0 | 0 | 0 | 1 | |
| Total Income | 149 | 146 | 151 | 153 | 161 | |
| Total Expenditure | 138 | 134 | 131 | 129 | 138 | |
| Operating Profit | 11 | 12 | 21 | 23 | 23 | |
| Interest | 3 | 3 | 3 | 5 | 5 | |
| Depreciation | 3 | 3 | 3 | 4 | 4 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 6 | 6 | 14 | 15 | 15 | |
| Provision for Tax | 2 | 2 | 4 | 5 | 3 | |
| Profit After Tax | 4 | 4 | 10 | 9 | 12 | |
| Adjustments | 0 | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 4 | 4 | 10 | 9 | 12 | |
| Adjusted Earnings Per Share | 2.9 | 2.7 | 7.2 | 4.9 | 6.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 5% | 3% | 0% | 0% |
| Operating Profit CAGR | 0% | 24% | 0% | 0% |
| PAT CAGR | 33% | 44% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -10% | NA% | NA% | NA% |
| ROE Average | 16% | 24% | 23% | 23% |
| ROCE Average | 16% | 21% | 18% | 18% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Shareholder's Funds | 18 | 22 | 32 | 68 | 80 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 21 | 27 | 23 | 17 | 13 |
| Other Non-Current Liabilities | 3 | 4 | 4 | 5 | 4 |
| Total Current Liabilities | 77 | 73 | 73 | 66 | 68 |
| Total Liabilities | 119 | 125 | 132 | 157 | 165 |
| Fixed Assets | 44 | 45 | 48 | 50 | 57 |
| Other Non-Current Assets | 17 | 22 | 11 | 10 | 4 |
| Total Current Assets | 58 | 58 | 73 | 97 | 104 |
| Total Assets | 119 | 125 | 132 | 157 | 165 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 3 | 3 | 2 | 2 | 0 |
| Cash Flow from Operating Activities | 13 | 5 | 8 | -4 | 0 |
| Cash Flow from Investing Activities | -11 | -8 | 0 | -6 | 0 |
| Cash Flow from Financing Activities | -2 | 2 | -8 | 20 | 0 |
| Net Cash Inflow / Outflow | 0 | -1 | 0 | 10 | 0 |
| Closing Cash & Cash Equivalent | 3 | 2 | 2 | 12 | 0 |
| # | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.86 | 2.68 | 7.18 | 4.94 | 6.06 |
| CEPS(Rs) | 4.96 | 4.8 | 9.6 | 6.98 | 8.21 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0.5 |
| Book NAV/Share(Rs) | 12.7 | 15.38 | 22.56 | 35.9 | 41.95 |
| Core EBITDA Margin(%) | 7.67 | 8.18 | 13.63 | 15.34 | 13.84 |
| EBIT Margin(%) | 5.72 | 6.18 | 11.57 | 12.81 | 12.13 |
| Pre Tax Margin(%) | 3.91 | 3.81 | 9.42 | 9.52 | 9.27 |
| PAT Margin (%) | 2.68 | 2.58 | 6.65 | 6.15 | 7.21 |
| Cash Profit Margin (%) | 4.65 | 4.62 | 8.89 | 8.71 | 9.77 |
| ROA(%) | 3.36 | 3.08 | 7.83 | 6.5 | 7.16 |
| ROE(%) | 22.48 | 19.11 | 37.86 | 18.8 | 15.56 |
| ROCE(%) | 13.88 | 14.09 | 25.57 | 21.12 | 16.07 |
| Receivable days | 17.89 | 24.88 | 28.47 | 29.04 | 33.8 |
| Inventory Days | 93.14 | 85.52 | 92.77 | 124.4 | 148.41 |
| Payable days | 169.41 | 167.52 | 169.58 | 120.47 | 63.36 |
| PER(x) | 0 | 0 | 0 | 13.5 | 8.04 |
| Price/Book(x) | 0 | 0 | 0 | 1.86 | 1.16 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 1.03 |
| EV/Net Sales(x) | 0.3 | 0.32 | 0.27 | 1.05 | 0.87 |
| EV/Core EBITDA(x) | 3.88 | 3.84 | 1.93 | 6.85 | 5.94 |
| Net Sales Growth(%) | 0 | -2.61 | 3.91 | 0.9 | 4.74 |
| EBIT Growth(%) | 0 | 5.32 | 94.47 | 11.72 | -0.85 |
| PAT Growth(%) | 0 | -6.03 | 167.7 | -6.67 | 22.72 |
| EPS Growth(%) | 0 | -6.03 | 167.7 | -31.28 | 22.72 |
| Debt/Equity(x) | 2.46 | 2.07 | 1.24 | 0.67 | 0.59 |
| Current Ratio(x) | 0.75 | 0.8 | 1 | 1.46 | 1.54 |
| Quick Ratio(x) | 0.25 | 0.38 | 0.36 | 0.6 | 0.47 |
| Interest Cover(x) | 3.16 | 2.61 | 5.38 | 3.9 | 4.25 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0.36 | 0.51 |
| # | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Promoter | 73.62 | 73.62 | 73.62 | 74.37 | 74.6 |
| FII | 1.94 | 0.18 | 0.18 | 0.18 | 0.18 |
| DII | 2.01 | 0 | 0 | 0.64 | 0.69 |
| Public | 22.43 | 26.2 | 26.2 | 24.81 | 24.53 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Promoter | 1.4 | 1.4 | 1.4 | 1.41 | 1.42 |
| FII | 0.04 | 0 | 0 | 0 | 0 |
| DII | 0.04 | 0 | 0 | 0.01 | 0.01 |
| Public | 0.43 | 0.5 | 0.5 | 0.47 | 0.47 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
ChatGPT
Claude
Perplexity
