WEBSITE BSE:503816 NSE : SWAD.POLYTEX 18 May, 12:50
Market Cap ₹1316 Cr.
Stock P/E 16.0
P/B 12.1
Current Price ₹337.6
Book Value ₹ 27.9
Face Value 1
52W High ₹413.3
Dividend Yield 0%
52W Low ₹ 35
Swadeshi Polytex Ltd is a pioneering textile company recognized for its innovative approach and commitment to quality. Specializing in the production of advanced synthetic textiles, Swadeshi Polytex has established itself as a leader in the industry. With a strong emphasis on sustainability, the company employs cutting-edge manufacturing techniques to create a diverse range of eco-friendly fabrics and materials. Its extensive product portfolio caters to various sectors, including fashion, home furnishings, and industrial applications. Swadeshi Polytex is renowned for its ethical business practices, technological prowess, and dedication to customer satisfaction, making it a preferred choice for businesses and consumers seeking reliable and environmentally conscious textile solutions.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 36 | 14 | 4 | 10 | 16 | 5 | 40 | 55 | 0 |
| Other Income | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 |
| Total Income | 0 | 36 | 14 | 5 | 11 | 17 | 6 | 42 | 56 | 2 |
| Total Expenditure | 0 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 2 |
| Operating Profit | -0 | 35 | 13 | 4 | 10 | 16 | 5 | 40 | 54 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0 | 35 | 13 | 4 | 10 | 16 | 5 | 40 | 54 | 0 |
| Provision for Tax | -0 | 6 | 3 | 1 | 2 | 3 | 1 | 8 | 8 | -0 |
| Profit After Tax | -0 | 29 | 11 | 4 | 8 | 13 | 4 | 33 | 46 | 0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 |
| Profit After Adjustments | -0 | 29 | 11 | 4 | 8 | 13 | 4 | 33 | 46 | 0 |
| Adjusted Earnings Per Share | -0.1 | 7.4 | 2.7 | 0.9 | 2 | 3.3 | 1 | 8.4 | 11.7 | 0.1 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 14 | 6 | 7 | 2 | 2 | 3 | 13 | 16 | 0 | 36 | 44 | 100 |
| Other Income | 0 | 1 | 2 | 2 | 6 | 3 | 2 | 3 | 0 | 0 | 2 | 7 |
| Total Income | 14 | 7 | 9 | 4 | 8 | 6 | 15 | 19 | 0 | 37 | 47 | 106 |
| Total Expenditure | 2 | 2 | 2 | 3 | 2 | 2 | 3 | 4 | 2 | 3 | 4 | 8 |
| Operating Profit | 12 | 5 | 7 | 1 | 5 | 4 | 12 | 15 | -2 | 34 | 43 | 99 |
| Interest | 12 | 4 | 5 | 3 | 3 | 4 | 3 | 1 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0 | 1 | 1 | -2 | 2 | 0 | 9 | 14 | -2 | 34 | 43 | 99 |
| Provision for Tax | -2 | -2 | 0 | 5 | 1 | 0 | 1 | 2 | -0 | 8 | 8 | 17 |
| Profit After Tax | 1 | 3 | 1 | -7 | 1 | -0 | 8 | 12 | -2 | 25 | 35 | 83 |
| Adjustments | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 |
| Profit After Adjustments | 1 | 3 | 0 | -7 | 1 | -0 | 8 | 12 | -2 | 26 | 35 | 83 |
| Adjusted Earnings Per Share | 0.3 | 0.8 | 0.3 | -1.8 | 0.3 | -0.1 | 2 | 3 | -0.4 | 6.5 | 8.9 | 21.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 22% | 40% | 71% | 12% |
| Operating Profit CAGR | 26% | 42% | 61% | 14% |
| PAT CAGR | 40% | 43% | 0% | 43% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 789% | 318% | 147% | 66% |
| ROE Average | 389% | 130% | 78% | 35% |
| ROCE Average | 482% | 161% | 96% | 59% |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | -49 | -46 | -46 | -53 | -52 | -52 | -44 | -32 | -34 | -8 | 26 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | -6 | -7 | -7 | -2 | -2 | -1 | -2 | -2 | -3 | 1 | 2 |
| Total Current Liabilities | 76 | 66 | 63 | 65 | 62 | 63 | 55 | 47 | 47 | 40 | 37 |
| Total Liabilities | 22 | 13 | 9 | 10 | 9 | 10 | 9 | 13 | 10 | 33 | 65 |
| Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 1 | 2 | 1 | 1 | 1 | 1 | 0 | 3 | 1 | 0 | 12 |
| Total Current Assets | 20 | 11 | 9 | 9 | 8 | 9 | 9 | 10 | 9 | 32 | 53 |
| Total Assets | 22 | 13 | 9 | 10 | 9 | 10 | 9 | 13 | 10 | 33 | 65 |
| #(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 1 | 3 | 1 | 2 | 1 | 1 | 1 | 3 | 1 | 3 |
| Cash Flow from Operating Activities | -1 | 27 | 25 | 0 | -3 | -1 | 19 | 17 | -2 | 26 | 32 |
| Cash Flow from Investing Activities | 0 | 1 | 2 | 2 | 6 | 3 | 0 | 0 | 0 | -22 | -34 |
| Cash Flow from Financing Activities | -1 | -25 | -29 | -2 | -3 | -1 | -20 | -16 | 0 | -2 | 0 |
| Net Cash Inflow / Outflow | -2 | 3 | -2 | 1 | -1 | 1 | -0 | 2 | -2 | 2 | -3 |
| Closing Cash & Cash Equivalent | 1 | 3 | 1 | 2 | 1 | 1 | 1 | 3 | 1 | 3 | 0 |
| # | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.35 | 0.82 | 0.26 | -1.76 | 0.29 | -0.09 | 2.05 | 3.04 | -0.42 | 6.53 | 8.94 |
| CEPS(Rs) | 0.35 | 0.83 | 0.26 | -1.75 | 0.29 | -0.08 | 2.05 | 3.04 | -0.41 | 6.53 | 8.95 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -12.66 | -11.83 | -11.81 | -13.58 | -13.29 | -13.38 | -11.33 | -8.29 | -8.71 | -2.17 | 6.77 |
| Core EBITDA Margin(%) | 83.27 | 64.43 | 68.34 | -42.6 | -11.65 | 29.72 | 78.27 | 77.24 | 0 | 92.06 | 92 |
| EBIT Margin(%) | 84.02 | 77.25 | 89.99 | 80.75 | 265.7 | 109.82 | 93.67 | 93.86 | 0 | 93.32 | 97.52 |
| Pre Tax Margin(%) | -1.22 | 23.04 | 17.1 | -99.75 | 102.74 | 4.23 | 71.94 | 89.48 | 0 | 93.32 | 97.52 |
| PAT Margin (%) | 9.54 | 49.46 | 13.94 | -389.09 | 55.69 | -9.78 | 60.72 | 74.12 | 0 | 70.26 | 78.65 |
| Cash Profit Margin (%) | 9.56 | 49.55 | 14.09 | -388.47 | 56.21 | -9.52 | 60.78 | 74.19 | 0 | 70.3 | 78.69 |
| ROA(%) | 7.63 | 18.83 | 9.27 | -71.66 | 12.1 | -3.65 | 86.1 | 109.24 | -14.28 | 118.31 | 71.12 |
| ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 388.7 |
| ROCE(%) | 108.66 | 61.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 481.95 |
| Receivable days | 211.44 | 387.2 | 36.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory Days | 179.29 | 380.86 | 329.33 | 1386.44 | 1234.67 | 727.2 | 185.25 | 143.15 | 0 | 55.46 | 36.15 |
| Payable days | 2997.65 | 803.94 | 2523.27 | -417.26 | -1479.75 | 2032.72 | 1069.26 | 587.65 | 0 | 270.72 | 227.35 |
| PER(x) | 0 | 3.12 | 10.19 | 0 | 4.91 | 0 | 1.27 | 2.13 | 0 | 0.69 | 4.08 |
| Price/Book(x) | 0 | -0.22 | -0.22 | 0 | -0.11 | -0.12 | -0.23 | -0.78 | -0.67 | -2.08 | 5.39 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 4.53 | 8.84 | 4.85 | 15.68 | 14.84 | 8.8 | 1.92 | 1.5 | 0 | -0.22 | 2.16 |
| EV/Core EBITDA(x) | 5.39 | 11.42 | 5.38 | 19.27 | 5.57 | 7.99 | 2.04 | 1.6 | -11.95 | -0.23 | 2.21 |
| Net Sales Growth(%) | 162.89 | -54.19 | 11.97 | -75.81 | 15.53 | 69.7 | 281.3 | 21.51 | -100 | 0 | 22.38 |
| EBIT Growth(%) | 255.71 | -57.88 | 30.42 | -78.29 | 280.12 | -29.86 | 225.23 | 21.76 | -113.29 | 1795.66 | 27.9 |
| PAT Growth(%) | 121.43 | 137.54 | -68.43 | -775.06 | 116.54 | -129.81 | 2466.23 | 48.33 | -113.71 | 1666.28 | 37.01 |
| EPS Growth(%) | 121.43 | 137.54 | -68.43 | -775.05 | 116.54 | -129.81 | 2466.22 | 48.33 | -113.72 | 1666.16 | 37.01 |
| Debt/Equity(x) | -1.24 | -1.1 | -0.56 | -0.48 | -0.49 | -0.49 | -0.37 | -0.06 | -0.05 | 0 | 0 |
| Current Ratio(x) | 0.27 | 0.17 | 0.14 | 0.14 | 0.13 | 0.14 | 0.16 | 0.2 | 0.2 | 0.81 | 1.45 |
| Quick Ratio(x) | 0.18 | 0.07 | 0.03 | 0.03 | 0.02 | 0.03 | 0.04 | 0.08 | 0.07 | 0.68 | 1.34 |
| Interest Cover(x) | 0.99 | 1.42 | 1.23 | 0.45 | 1.63 | 1.04 | 4.31 | 21.42 | 0 | 0 | 0 |
| Total Debt/Mcap(x) | 0 | 5.07 | 2.51 | 0 | 4.57 | 4 | 1.6 | 0.07 | 0.08 | 0 | 0 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 63.21 | 63.21 | 63.21 | 63.21 | 63.21 | 63.21 | 66.39 | 68.08 | 68.08 | 68.08 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
| Public | 36.71 | 36.72 | 36.72 | 36.72 | 36.72 | 36.72 | 33.54 | 31.85 | 31.85 | 31.85 |
| 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 | 2.47 | 2.47 | 2.47 | 2.47 | 2.47 | 2.47 | 2.59 | 2.66 | 2.66 | 2.66 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.31 | 1.24 | 1.24 | 1.24 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 |
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
