WEBSITE BSE:543986 NSE : SOUTHWEST 18 May, 12:40
Market Cap ₹314 Cr.
Stock P/E 34.1
P/B 2.7
Current Price ₹112.6
Book Value ₹ 42.4
Face Value 10
52W High ₹192
Dividend Yield 0.44%
52W Low ₹ 98.4
South West Pinnacle Exploration Ltd is an India- based exploration services business enterprise. The Company operates via one section: exploration and mining. The Company offers end-to-end drilling, exploration and allied services to coal, ferrous, non- ferrous, atomic and base metallic mining industries and water and unconventional electricity industries. Its services comprises coal and mineral exploration, wire line middle drilling, reverse movement drilling, large diameter drilling, directional drilling, coal bed methane (CBM) manufacturing drilling, aquifer mapping and hydrogeological offerings, workover rig offerings and exploration making plans and layout. The Company offers aquifer mapping for hydro-geological agencies for figuring out the amount and first-class of groundwater in a place. The Company affords consultancy for geological area offerings and allied offerings. It also gives incorporated exploration offerings, along with geophysical logging, surface geophysical and topographic surveys.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 28 | 31 | 35 | 26 | 25 | 35 | 38 | 23 | 23 | 42 |
| Other Income | 1 | 1 | 0 | 0 | 2 | 1 | 1 | 1 | 1 | 0 |
| Total Income | 29 | 32 | 35 | 26 | 27 | 36 | 39 | 24 | 24 | 43 |
| Total Expenditure | 22 | 25 | 26 | 21 | 21 | 31 | 31 | 20 | 19 | 33 |
| Operating Profit | 7 | 7 | 9 | 5 | 6 | 5 | 8 | 4 | 5 | 10 |
| Interest | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 3 | 4 | 6 | 3 | 3 | 1 | 4 | 0 | 1 | 5 |
| Provision for Tax | 1 | 1 | 2 | 1 | 1 | 0 | 1 | 0 | 0 | 1 |
| Profit After Tax | 2 | 3 | 4 | 2 | 2 | 1 | 4 | 0 | 1 | 4 |
| Adjustments | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 1 |
| Profit After Adjustments | 2 | 3 | 4 | 2 | 2 | 1 | 4 | 0 | 1 | 4 |
| Adjusted Earnings Per Share | 0.8 | 1.1 | 1.6 | 0.6 | 0.8 | 0.4 | 1.3 | 0.1 | 0.3 | 1.5 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 74 | 79 | 85 | 86 | 104 | 118 | 124 | 126 |
| Other Income | 1 | 3 | 5 | 2 | 3 | 3 | 4 | 3 |
| Total Income | 75 | 82 | 90 | 87 | 106 | 121 | 128 | 130 |
| Total Expenditure | 53 | 54 | 66 | 70 | 80 | 93 | 104 | 103 |
| Operating Profit | 22 | 28 | 24 | 18 | 27 | 28 | 25 | 27 |
| Interest | 6 | 7 | 5 | 5 | 6 | 5 | 6 | 8 |
| Depreciation | 7 | 7 | 6 | 7 | 8 | 7 | 7 | 9 |
| Exceptional Income / Expenses | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 9 | 14 | 13 | 6 | 13 | 15 | 12 | 10 |
| Provision for Tax | 3 | 5 | 3 | 2 | 3 | 4 | 3 | 2 |
| Profit After Tax | 6 | 9 | 9 | 4 | 10 | 11 | 9 | 9 |
| Adjustments | 0 | 0 | 1 | -0 | 0 | 0 | 0 | 1 |
| Profit After Adjustments | 6 | 9 | 10 | 3 | 10 | 11 | 9 | 9 |
| Adjusted Earnings Per Share | 3.1 | 3.3 | 3.6 | 1.2 | 3.7 | 3.9 | 3.2 | 3.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 5% | 13% | 9% | 0% |
| Operating Profit CAGR | -11% | 12% | -2% | 0% |
| PAT CAGR | -18% | 31% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -14% | 45% | 32% | NA% |
| ROE Average | 8% | 10% | 9% | 12% |
| ROCE Average | 11% | 13% | 12% | 14% |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 29 | 71 | 81 | 84 | 94 | 105 | 114 |
| Minority's Interest | 0 | 0 | -0 | 0 | 0 | 0 | -0 |
| Borrowings | 20 | 10 | 4 | 11 | 9 | 13 | 14 |
| Other Non-Current Liabilities | 3 | 5 | 7 | 7 | 6 | 7 | 7 |
| Total Current Liabilities | 59 | 55 | 50 | 68 | 69 | 66 | 63 |
| Total Liabilities | 112 | 142 | 142 | 170 | 179 | 191 | 198 |
| Fixed Assets | 55 | 53 | 42 | 63 | 58 | 52 | 56 |
| Other Non-Current Assets | 11 | 11 | 10 | 9 | 11 | 20 | 23 |
| Total Current Assets | 46 | 79 | 89 | 98 | 109 | 119 | 119 |
| Total Assets | 112 | 142 | 142 | 170 | 179 | 191 | 198 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 2 | 1 | 3 | 1 | 1 | 3 |
| Cash Flow from Operating Activities | 26 | -16 | 9 | 13 | 17 | 10 | 4 |
| Cash Flow from Investing Activities | -33 | -3 | 10 | -26 | -6 | -3 | -14 |
| Cash Flow from Financing Activities | 10 | 18 | -16 | 11 | -11 | -4 | 7 |
| Net Cash Inflow / Outflow | 2 | -2 | 3 | -2 | -0 | 2 | -3 |
| Closing Cash & Cash Equivalent | 5 | 1 | 3 | 1 | 1 | 3 | 0 |
| # | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.06 | 3.26 | 3.62 | 1.17 | 3.66 | 3.91 | 3.22 |
| CEPS(Rs) | 6.78 | 5.91 | 5.7 | 3.76 | 6.46 | 6.59 | 5.78 |
| DPS(Rs) | 0 | 0 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Book NAV/Share(Rs) | 15.66 | 25.52 | 29.06 | 30.08 | 33.75 | 37.61 | 40.76 |
| Core EBITDA Margin(%) | 28.03 | 28.01 | 21.97 | 18.84 | 22.82 | 21.22 | 16.35 |
| EBIT Margin(%) | 19.68 | 23.2 | 20.64 | 12.79 | 18.24 | 17.09 | 14.27 |
| Pre Tax Margin(%) | 11.67 | 15.78 | 14.75 | 6.76 | 12.93 | 12.78 | 9.42 |
| PAT Margin (%) | 7.68 | 10.3 | 11.07 | 4.22 | 9.87 | 9.27 | 7.22 |
| Cash Profit Margin (%) | 17 | 18.68 | 18.71 | 12.22 | 17.4 | 15.61 | 12.98 |
| ROA(%) | 5.1 | 7.17 | 6.64 | 2.33 | 5.87 | 5.91 | 4.62 |
| ROE(%) | 19.56 | 18.13 | 12.36 | 4.39 | 11.48 | 10.97 | 8.2 |
| ROCE(%) | 15.53 | 19.08 | 14.68 | 8.6 | 13.55 | 13.64 | 10.75 |
| Receivable days | 73.41 | 115.89 | 191.78 | 223.52 | 208.64 | 198.46 | 180.46 |
| Inventory Days | 106.52 | 95.58 | 111.95 | 123.22 | 110.7 | 104.54 | 112.4 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 202.27 |
| PER(x) | 0 | 12.26 | 7.04 | 10.14 | 14.58 | 50.47 | 34.74 |
| Price/Book(x) | 0 | 1.57 | 0.88 | 0.4 | 1.58 | 5.25 | 2.74 |
| Dividend Yield(%) | 0 | 0 | 0.98 | 4.2 | 0.94 | 0.25 | 0.45 |
| EV/Net Sales(x) | 0.88 | 2.01 | 1.2 | 0.95 | 1.83 | 5.03 | 2.95 |
| EV/Core EBITDA(x) | 3.02 | 5.67 | 4.21 | 4.59 | 7.16 | 21.31 | 14.94 |
| Net Sales Growth(%) | 0 | 6.32 | 7.84 | 0.91 | 20.7 | 13.81 | 5.43 |
| EBIT Growth(%) | 0 | 40.39 | -14.34 | -37.47 | 72.08 | 6.66 | -11.98 |
| PAT Growth(%) | 0 | 59.61 | 3.45 | -61.51 | 182.22 | 6.84 | -17.86 |
| EPS Growth(%) | 0 | 6.4 | 10.98 | -67.56 | 212.12 | 6.84 | -17.86 |
| Debt/Equity(x) | 2.23 | 0.7 | 0.46 | 0.63 | 0.51 | 0.46 | 0.55 |
| Current Ratio(x) | 0.77 | 1.42 | 1.8 | 1.43 | 1.58 | 1.81 | 1.88 |
| Quick Ratio(x) | 0.41 | 0.98 | 1.25 | 0.99 | 1.11 | 1.28 | 1.22 |
| Interest Cover(x) | 2.46 | 3.13 | 3.5 | 2.12 | 3.43 | 3.96 | 2.94 |
| Total Debt/Mcap(x) | 0 | 0.45 | 0.52 | 1.6 | 0.32 | 0.09 | 0.2 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.68 | 74.68 | 74.68 | 74.68 | 74.68 | 74.68 | 74.68 | 74.68 | 74.68 | 73.61 |
| FII | 0.17 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.07 | 0.08 | 0.01 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.15 | 25.22 | 25.22 | 25.22 | 25.22 | 25.22 | 25.22 | 25.24 | 25.24 | 26.38 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 2.08 | 2.05 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 | 2.79 |
Pros
Cons
* 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.
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
