Sharescart Research Club logo

Swan Defence & Heavy Overview

Reliance Naval and Engineering Ltd, formerly known as Reliance Defence and Engineering Limited, is an Indian company that operates in the shipbuilding and defense sectors. Established as a subsidiary of Reliance Infrastructure, the company is headquartered in Mumbai, India. Reliance Naval and Engineering Ltd specializes in constructing a wide range of vessels, including warships, submarines, commercial ships, and offshore platforms. It plays a pivotal role in India's defense manufacturing and maritime infrastructure development, contributing ...Read More

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

Swan Defence & Heavy Key Financials

Market Cap ₹9519 Cr.

Stock P/E -52.4

P/B 45

Current Price ₹1806.8

Book Value ₹ 40.2

Face Value 10

52W High ₹2518

Dividend Yield 0%

52W Low ₹ 134

Swan Defence & Heavy Share Price

₹ | |

Volume
Price

Swan Defence & Heavy Quarterly Price

Show Value Show %

Swan Defence & Heavy Peer Comparison

Swan Defence & Heavy Quarterly Results

#(Fig in Cr.) Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Net Sales 0 0 0 0 1 1 5 0 40 6
Other Income 1 1 0 2 1 1 7 18 5 5
Total Income 1 1 0 2 1 2 12 18 44 11
Total Expenditure 5 6 12 28 35 37 14 32 47 26
Operating Profit -5 -6 -12 -26 -34 -35 -2 -14 -3 -15
Interest 8 5 10 10 6 2 2 2 2 3
Depreciation 17 17 17 15 15 15 16 15 15 16
Exceptional Income / Expenses 0 0 0 0 0 0 -2 0 0 0
Profit Before Tax -30 -27 -39 -51 -54 -53 -23 -31 -20 -33
Provision for Tax 0 0 0 0 0 0 0 0 0 0
Profit After Tax -30 -27 -39 -51 -54 -53 -23 -31 -20 -33
Adjustments 0 0 0 0 1 -0 0 0 0 0
Profit After Adjustments -30 -27 -39 -51 -53 -53 -23 -31 -20 -33
Adjusted Earnings Per Share -111.2 -102.4 -144.9 -191.8 -10.1 -10.1 -4.3 -5.9 -3.8 -6.3

Swan Defence & Heavy Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 912 312 563 378 180 75 6 6 3 0 7 51
Other Income 36 76 74 369 128 49 24 11 5 2 10 35
Total Income 947 389 637 748 308 124 31 17 8 2 18 85
Total Expenditure 836 502 564 848 389 278 30 33 54 29 115 119
Operating Profit 111 -113 73 -100 -81 -154 1 -16 -46 -27 -97 -34
Interest 487 537 626 754 1368 1469 2032 1999 1470 26 21 9
Depreciation 204 221 208 208 70 72 74 74 68 68 61 62
Exceptional Income / Expenses 0 0 0 -162 -9016 -66 -1322 2 19521 0 -2 -2
Profit Before Tax -579 -871 -760 -1224 -10536 -1761 -3427 -2086 17937 -121 -182 -107
Provision for Tax -208 -279 -183 -212 391 0 0 0 0 0 0 0
Profit After Tax -372 -593 -577 -1012 -10927 -1761 -3427 -2086 17937 -121 -182 -107
Adjustments 0 0 0 0 1 0 0 0 0 1 0 0
Profit After Adjustments -371 -592 -577 -1012 -10927 -1761 -3427 -2086 17937 -121 -181 -107
Adjusted Earnings Per Share -5 -8 -7.8 -13.7 -148.1 -23.9 -46.5 -28.3 66874.7 -449.6 -34.4 -20.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 0% 5% -38% -39%
Operating Profit CAGR 0% 0% 0% NAN%
PAT CAGR 0% 0% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 1315% 841% 263% 39%
ROE Average -50% -25% -15% -23%
ROCE Average -6% 2314% 1315% 581%

Swan Defence & Heavy Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 2616 2025 1447 443 -10421 -12178 -15304 -17390 547 477 296
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 5489 5984 5958 1127 278 256 12 13 1850 1626 2244
Other Non-Current Liabilities 389 110 -129 -286 58 55 93 87 82 74 60
Total Current Liabilities 2933 3703 5013 11365 14232 16614 19006 21032 306 567 292
Total Liabilities 11427 11821 12289 12650 4146 4747 3807 3743 2785 2743 2892
Fixed Assets 6060 5861 5654 5547 2022 1973 1406 1332 1232 1168 1180
Other Non-Current Assets 4266 4625 5020 5261 446 346 116 117 134 142 237
Total Current Assets 1101 1336 1615 1842 1678 2429 2284 2294 1419 1434 1475
Total Assets 11427 11821 12289 12650 4146 4747 3807 3743 2785 2743 2892

Swan Defence & Heavy Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 46 26 47 36 78 50 16 17 28 8 18
Cash Flow from Operating Activities 432 -598 -318 -224 -113 -1183 710 2007 1428 -70 -97
Cash Flow from Investing Activities -1069 -25 -122 -15 -16 49 -1 2 12 -11 -162
Cash Flow from Financing Activities 617 644 429 280 102 1099 -707 -1999 -1460 91 269
Net Cash Inflow / Outflow -20 20 -10 41 -27 -35 1 11 -20 10 10
Closing Cash & Cash Equivalent 26 47 36 78 50 16 17 28 8 18 28

Swan Defence & Heavy Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -5.05 -8.05 -7.84 -13.72 -148.14 -23.87 -46.46 -28.28 66874.73 -449.61 -34.36
CEPS(Rs) -2.28 -5.04 -5.02 -10.9 -147.19 -22.9 -45.46 -27.28 0 -197.22 -22.9
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 35.53 27.5 19.65 6.01 -141.29 -165.1 -207.49 -235.77 2040.28 1590.67 56.11
Core EBITDA Margin(%) 8.29 -60.6 -0.12 -123.99 -116.25 -268.65 -375.82 -420.95 -1609.61 0 -1534.69
EBIT Margin(%) -10.14 -107 -23.87 -124.25 -5093.01 -386.82 0 -1389.8 0 0 -2282.56
Pre Tax Margin(%) -63.51 -278.87 -134.76 -323.44 -5853.13 -2332.58 0 0 0 0 -2580.16
PAT Margin (%) -40.73 -189.69 -102.35 -267.32 -6070.56 -2332.58 0 0 0 0 -2580.16
Cash Profit Margin (%) -18.38 -118.85 -65.5 -212.45 -6031.39 -2237.27 0 0 0 0 -1714.75
ROA(%) -3.46 -5.1 -4.79 -8.12 -130.12 -39.6 -80.12 -55.27 549.52 -4.39 -6.44
ROE(%) -14.99 -25.55 -33.26 -107.07 0 0 0 0 0 -24.92 -50.26
ROCE(%) -1.06 -3.37 -1.27 -4.27 -146.79 -28.07 -367.92 0 6952.11 -3.64 -6.02
Receivable days 288.3 32.97 4.67 8.73 20.49 20.44 158.86 97.92 0 0 23.69
Inventory Days 108.48 540.6 449.68 710.58 1338.97 2700.54 0 0 0 0 0
Payable days 404.89 1878.16 313.37 264.94 680.33 4369.65 0 0 0 0 5521.98
PER(x) 0 0 0 0 0 0 0 0 0 0 0
Price/Book(x) 1.61 2.47 3.42 4.58 -0.08 -0.01 -0.01 -0.01 0 0 1.62
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 11.96 42.12 25.36 33.15 69.56 172.17 2466.01 2460.27 648.65 0 409.5
EV/Core EBITDA(x) 97.82 -116.34 195.03 -125.18 -154.57 -84.41 0 -1001.02 -44.3 -79.89 -29.56
Net Sales Growth(%) -64.02 -65.75 80.46 -32.82 -52.44 -58.06 -91.65 0.3 -49.98 -100 0
EBIT Growth(%) -118.57 -261.5 59.74 -249.36 -1849.14 96.81 -377.8 93.7 0 -100.49 -69.08
PAT Growth(%) 0 -59.53 2.6 -75.28 -979.8 83.89 -94.62 39.12 959.71 -100.68 -49.56
EPS Growth(%) 0 -59.49 2.57 -74.99 -979.73 83.89 -94.63 39.13 0 -100.67 92.36
Debt/Equity(x) 2.64 4.1 6.54 24.11 -1.13 -1.06 -1 -0.88 3.76 5 8.23
Current Ratio(x) 0.38 0.36 0.32 0.16 0.12 0.15 0.12 0.11 4.63 2.53 5.05
Quick Ratio(x) 0.27 0.19 0.17 0.1 0.07 0.12 0.01 0.01 0.05 0.05 0.25
Interest Cover(x) -0.19 -0.62 -0.22 -0.62 -6.7 -0.2 -0.69 -0.04 13.2 -3.6 -7.67
Total Debt/Mcap(x) 1.64 1.66 1.91 5.26 14.76 113.57 70.5 65.62 16.91 0 5.09

Swan Defence & Heavy Shareholding Pattern

# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 94.91 94.91 94.91 94.91 94.91 94.91 94.91 94.91 94.91 89.9
FII 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.01 0.61
DII 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.38 2.06
Public 4.66 4.66 4.66 4.66 4.66 4.66 4.66 4.66 4.7 7.44
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Swan Defence & Heavy News

Swan Defence & Heavy Pros & Cons

Pros

Cons

  • Company has a low return on equity of -25% over the last 3 years.
  • Debtor days have increased from 0 to 5521.98days.
  • Stock is trading at 45 times its book value.
  • Earnings include an other income of Rs. 10 Cr.
whatsapp