WEBSITE BSE:544136 NSE: RKSWAMY Inc. Year: 1973 Industry: Advertising & Media My Bucket: Add Stock
Last updated: 15:59
No Notes Added Yet
RK Swamy Limited, known as R K SWAMY BBDO Pvt Ltd, is a distinguished advertising and marketing company based in New Delhi, India. With over five decades of experience, the company has grown organically, adapting to market trends and client requirements.The company operates under the R K SWAMY Hansa Group and offers a single-window solution for various marketing services. It leverages MarTech tools and platforms to assist clients with customer engagement through apps, emails, chatbots, text messages, direct calling, and messaging platforms. The...Read More
RK Swamy Limited, known as R K SWAMY BBDO Pvt Ltd, is a distinguished advertising and marketing company based in New Delhi, India. With over five decades of experience, the company has grown organically, adapting to market trends and client requirements.The company operates under the R K SWAMY Hansa Group and offers a single-window solution for various marketing services. It leverages MarTech tools and platforms to assist clients with customer engagement through apps, emails, chatbots, text messages, direct calling, and messaging platforms. Their services are designed to help clients make data-driven decisions and assess campaign effectiveness continuously.RK Swamy Limited has catered to over 4,000 client organizations and served over 475 clients in fiscal 2023 from 12 offices across 12 cities. The company’s client base is well-diversified, covering leading brands across multiple industry verticals.The company’s strengths lie in its established brands, experienced promoters, and professional senior management. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹425 Cr.
Stock P/E 22.8
P/B 1.7
Current Price ₹84.1
Book Value ₹ 49.2
Face Value 5
52W High ₹223.9
Dividend Yield 1.78%
52W Low ₹ 67.4
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(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 | 80 | 72 | 118 | 68 | 66 | 77 | 84 | 78 | 74 | 89 |
| Other Income | 1 | 1 | 1 | 3 | 3 | 3 | 4 | 3 | 3 | 2 |
| Total Income | 81 | 74 | 119 | 71 | 68 | 79 | 87 | 80 | 76 | 91 |
| Total Expenditure | 65 | 60 | 79 | 64 | 62 | 71 | 67 | 71 | 68 | 79 |
| Operating Profit | 15 | 13 | 40 | 7 | 6 | 9 | 20 | 9 | 9 | 12 |
| Interest | 1 | 2 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 5 | 5 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 |
| Profit Before Tax | 10 | 8 | 35 | 3 | 2 | 4 | 15 | 4 | 3 | 3 |
| Provision for Tax | 3 | 2 | 9 | 1 | 2 | 1 | 3 | 1 | 3 | 0 |
| Profit After Tax | 7 | 6 | 26 | 2 | 1 | 4 | 12 | 3 | 1 | 3 |
| Adjustments | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 |
| Profit After Adjustments | 7 | 6 | 26 | 2 | 1 | 4 | 12 | 3 | 1 | 3 |
| Adjusted Earnings Per Share | 1.7 | 1.3 | 5.2 | 0.4 | 0.1 | 0.7 | 2.4 | 0.6 | 0.1 | 0.5 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
| Net Sales | 174 | 234 | 293 | 332 | 294 | 325 |
| Other Income | 10 | 12 | 8 | 6 | 13 | 12 |
| Total Income | 183 | 247 | 300 | 337 | 307 | 334 |
| Total Expenditure | 153 | 201 | 237 | 262 | 265 | 285 |
| Operating Profit | 30 | 45 | 63 | 75 | 42 | 50 |
| Interest | 10 | 7 | 6 | 7 | 3 | 4 |
| Depreciation | 15 | 14 | 15 | 15 | 15 | 18 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -3 |
| Profit Before Tax | 5 | 25 | 43 | 54 | 25 | 25 |
| Provision for Tax | 2 | 5 | 11 | 14 | 6 | 7 |
| Profit After Tax | 3 | 19 | 31 | 40 | 19 | 19 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 3 | 19 | 31 | 40 | 19 | 19 |
| Adjusted Earnings Per Share | 0.8 | 4.7 | 7 | 7.9 | 3.7 | 3.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -11% | 8% | 0% | 0% |
| Operating Profit CAGR | -44% | -2% | 0% | 0% |
| PAT CAGR | -53% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -59% | NA% | NA% | NA% |
| ROE Average | 8% | 46% | 86% | 86% |
| ROCE Average | 11% | 52% | 50% | 50% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Shareholder's Funds | 4 | 16 | 45 | 241 | 250 |
| Minority's Interest | -0 | 0 | 0 | 0 | 0 |
| Borrowings | 1 | 1 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 116 | 12 | 32 | 37 | 48 |
| Total Current Liabilities | 264 | 372 | 246 | 140 | 128 |
| Total Liabilities | 385 | 401 | 324 | 418 | 426 |
| Fixed Assets | 38 | 32 | 41 | 29 | 47 |
| Other Non-Current Assets | 43 | 18 | 38 | 54 | 55 |
| Total Current Assets | 304 | 351 | 245 | 336 | 324 |
| Total Assets | 385 | 401 | 324 | 418 | 426 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 28 | 29 | 38 | 9 | 49 |
| Cash Flow from Operating Activities | 50 | 64 | 29 | 11 | -10 |
| Cash Flow from Investing Activities | -22 | -21 | -14 | -107 | 12 |
| Cash Flow from Financing Activities | -28 | -33 | -44 | 136 | -22 |
| Net Cash Inflow / Outflow | 1 | 9 | -29 | 40 | -21 |
| Closing Cash & Cash Equivalent | 29 | 38 | 9 | 49 | 28 |
| # | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.75 | 4.72 | 7.03 | 7.87 | 3.7 |
| CEPS(Rs) | 4.44 | 8.12 | 10.34 | 10.83 | 6.58 |
| DPS(Rs) | 0.12 | 0.5 | 0.4 | 2 | 1.5 |
| Book NAV/Share(Rs) | 0.8 | 3.92 | 10.17 | 47.81 | 49.43 |
| Core EBITDA Margin(%) | 11.59 | 14.06 | 18.99 | 20.87 | 9.9 |
| EBIT Margin(%) | 8.54 | 13.43 | 16.63 | 18.15 | 9.29 |
| Pre Tax Margin(%) | 2.69 | 10.54 | 14.53 | 16.16 | 8.42 |
| PAT Margin (%) | 1.77 | 8.21 | 10.66 | 11.98 | 6.34 |
| Cash Profit Margin (%) | 10.44 | 14.14 | 15.68 | 16.49 | 11.28 |
| ROA(%) | 0.8 | 4.9 | 8.62 | 10.71 | 4.42 |
| ROE(%) | 93.75 | 199.9 | 102.14 | 27.72 | 7.6 |
| ROCE(%) | 30.05 | 66.69 | 102.85 | 41.34 | 11.14 |
| Receivable days | 372.26 | 285.28 | 245.39 | 185.92 | 173.06 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 34.81 | 58.59 |
| Price/Book(x) | 0 | 0 | 0 | 5.73 | 4.38 |
| Dividend Yield(%) | 0 | 0 | 0 | 0.73 | 0.69 |
| EV/Net Sales(x) | 0.05 | -0.04 | -0.02 | 3.67 | 3.28 |
| EV/Core EBITDA(x) | 0.31 | -0.23 | -0.07 | 16.21 | 23.05 |
| Net Sales Growth(%) | 0 | 35.07 | 24.83 | 13.29 | -11.23 |
| EBIT Growth(%) | 0 | 112.35 | 54.88 | 23.42 | -54.56 |
| PAT Growth(%) | 0 | 525.77 | 62.35 | 27.08 | -53.03 |
| EPS Growth(%) | 0 | 525.75 | 48.99 | 11.92 | -53.03 |
| Debt/Equity(x) | 13.92 | 1.8 | 0.1 | 0 | 0 |
| Current Ratio(x) | 1.15 | 0.94 | 1 | 2.4 | 2.53 |
| Quick Ratio(x) | 1.15 | 0.94 | 1.09 | 2.63 | 2.75 |
| Interest Cover(x) | 1.46 | 4.64 | 7.9 | 9.11 | 10.63 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 66.05 | 66.05 | 66.05 | 66.05 | 69.61 | 69.61 | 69.61 | 69.61 | 69.61 | 69.61 |
| FII | 8.01 | 5.87 | 3.89 | 1.21 | 1.29 | 0.79 | 0.18 | 0.18 | 0.18 | 0.34 |
| DII | 11.95 | 9.77 | 10.14 | 8.77 | 7.2 | 7.1 | 6.44 | 6.07 | 5 | 3.34 |
| Public | 13.99 | 18.31 | 19.92 | 23.97 | 21.91 | 22.5 | 23.78 | 24.14 | 25.22 | 26.72 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.33 | 3.33 | 3.33 | 3.33 | 3.51 | 3.51 | 3.51 | 3.51 | 3.51 | 3.51 |
| FII | 0.4 | 0.3 | 0.2 | 0.06 | 0.07 | 0.04 | 0.01 | 0.01 | 0.01 | 0.02 |
| DII | 0.6 | 0.49 | 0.51 | 0.44 | 0.36 | 0.36 | 0.33 | 0.31 | 0.25 | 0.17 |
| Public | 0.71 | 0.92 | 1.01 | 1.21 | 1.11 | 1.14 | 1.2 | 1.22 | 1.27 | 1.35 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 5.05 | 5.05 | 5.05 | 5.05 | 5.05 | 5.05 | 5.05 | 5.05 | 5.05 | 5.05 |
* 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
