Diesel Engines · Founded 1985 · www.swarajenterprise.com · BSE 500407 · NSE SWARAJ ENGIN · ISIN INE277A01016
No Notes Added Yet
Business
Swaraj Engines Ltd. (SEL) is an India-based company primarily engaged in the manufacturing and sale of diesel engines, engine components, and spares. Its core business model revolves around being a dedicated Original Equipment Manufacturer (OEM) supplier, predominantly to Mahindra & Mahindra (M&M) for their Swaraj brand of tractors. The company earns revenue by selling these engines and related components, which are integral to the tractors produced by its key customer.
Revenue Mix
Swaraj Engines operates primarily in a single business segment: the manufacturing and sale of diesel engines and spare parts. While it may produce engines of different capacities, its revenue is largely derived from supplying these engines to M&M for use in their Swaraj tractors. Specific revenue contribution breakdowns by engine type or customer beyond M&M are not publicly detailed but the vast majority of revenue is from this core activity.
Industry
The company operates in the Indian diesel engine manufacturing industry, with a primary focus on engines for agricultural machinery, specifically tractors. This industry segment is characterized by a mix of captive manufacturing units (by tractor OEMs) and independent or semi-independent suppliers like Swaraj Engines. SEL holds a unique position as a long-standing, dedicated supplier to Mahindra & Mahindra's Swaraj division, which is a significant player in the Indian tractor market. This positioning makes it a specialized, niche provider deeply integrated into its anchor customer's supply chain.
MOAT
Swaraj Engines' primary competitive advantage lies in its deep-rooted, long-term relationship and high integration with Mahindra & Mahindra (M&M) as a dedicated supplier for Swaraj tractors. This creates significant switching costs for M&M, ensuring stable and predictable demand. The company also benefits from specialized expertise and efficiencies gained from focusing on a specific range of engines for its key customer, potentially leading to cost advantages and quality consistency within its niche.
Growth Drivers
Growth in Indian Agricultural Sector: Increased farm income, government support for agriculture, and mechanization trends drive demand for tractors, directly benefiting SEL.
Mahindra & Mahindra's Swaraj Tractor Sales: SEL's fortunes are closely tied to the sales performance of Swaraj tractors in India and export markets.
Product Upgrades and New Models: Development of new engine variants or upgrades for more fuel-efficient or emission-compliant engines to meet evolving regulatory standards and customer preferences.
Potential for Diversification (Long-term): While currently focused, any future opportunities to supply engines for other M&M divisions or new applications could be a growth avenue.
Risks
Customer Concentration: Heavy reliance on Mahindra & Mahindra means any significant downturn in M&M's Swaraj tractor sales directly impacts Swaraj Engines' revenue and profitability.
Raw Material Price Volatility: Fluctuations in prices of key raw materials like steel, aluminum, and other components can impact manufacturing costs and margins.
Regulatory Changes: Stricter emission norms for diesel engines could necessitate significant R&D investments and production line changes, increasing costs.
Technological Disruption: While less immediate for tractors, long-term shifts towards alternative fuel sources or electric powertrains could pose a risk to diesel engine manufacturers.
Economic Downturn affecting Agriculture: A slowdown in the broader Indian economy or adverse agricultural conditions (e.g., monsoon failures) can depress tractor demand.
Management & Ownership
Swaraj Engines Ltd. is jointly promoted by Mahindra & Mahindra Ltd. and Kirloskar Industries Ltd. Both groups hold significant stakes, providing a stable promoter base. The management team is professional, drawing expertise from its association with these established industrial groups. The ownership structure reflects this joint promoter control, with a portion of shares held by the public.
Outlook
Swaraj Engines benefits from a strong foundational relationship with a market leader in the Indian tractor industry, Mahindra & Mahindra. This captive-like demand offers stability and a relatively clear demand pipeline. The outlook is largely contingent on the health of the Indian agricultural sector and M&M's continued dominance and growth in the Swaraj tractor brand. While the company demonstrates operational efficiency and a focused business model, its growth trajectory is intrinsically linked to its primary customer's success and the broader macroeconomic environment impacting farming. The company faces risks from customer concentration and raw material volatility but is positioned to leverage sustained demand for agricultural mechanization in India.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 280 | 351 | 418 | 464 | 346 | 454 | 484 | 504 | 473 | 546 |
| Other Income | 3 | 3 | 4 | 4 | 4 | 5 | 6 | 5 | 4 | 4 |
| Total Income | 283 | 354 | 422 | 468 | 349 | 459 | 490 | 509 | 477 | 549 |
| Total Expenditure | 247 | 303 | 360 | 401 | 301 | 392 | 417 | 436 | 411 | 471 |
| Operating Profit | 36 | 51 | 63 | 67 | 48 | 67 | 73 | 73 | 66 | 79 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 4 | 4 | 5 | 6 | 5 | 5 | 5 | 6 | 6 | 5 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 |
| Profit Before Tax | 32 | 47 | 58 | 61 | 43 | 61 | 67 | 67 | 56 | 73 |
| Provision for Tax | 8 | 12 | 15 | 16 | 11 | 16 | 17 | 17 | 14 | 19 |
| Profit After Tax | 24 | 35 | 43 | 45 | 32 | 45 | 50 | 50 | 42 | 55 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 24 | 35 | 43 | 45 | 32 | 45 | 50 | 50 | 42 | 55 |
| Adjusted Earnings Per Share | 19.8 | 29 | 35.5 | 37.4 | 26.3 | 37.4 | 41.1 | 40.9 | 34.7 | 44.9 |
| #(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 | 540 | 526 | 666 | 771 | 872 | 773 | 987 | 1138 | 1422 | 1419 | 1682 | 2007 |
| Other Income | 16 | 16 | 18 | 19 | 15 | 13 | 9 | 10 | 13 | 15 | 17 | 19 |
| Total Income | 556 | 542 | 684 | 790 | 887 | 786 | 995 | 1148 | 1435 | 1435 | 1699 | 2025 |
| Total Expenditure | 465 | 452 | 562 | 650 | 740 | 673 | 851 | 983 | 1236 | 1232 | 1455 | 1735 |
| Operating Profit | 91 | 90 | 122 | 141 | 147 | 113 | 144 | 165 | 198 | 203 | 244 | 291 |
| Interest | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 13 | 14 | 16 | 17 | 20 | 20 | 20 | 18 | 19 | 17 | 20 | 22 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 |
| Profit Before Tax | 78 | 76 | 105 | 123 | 127 | 93 | 124 | 147 | 180 | 185 | 223 | 263 |
| Provision for Tax | 26 | 25 | 37 | 43 | 45 | 22 | 32 | 37 | 46 | 47 | 57 | 67 |
| Profit After Tax | 52 | 51 | 69 | 80 | 82 | 71 | 93 | 109 | 134 | 138 | 166 | 197 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 52 | 51 | 69 | 80 | 82 | 71 | 93 | 109 | 134 | 138 | 166 | 197 |
| Adjusted Earnings Per Share | 41.7 | 41.3 | 55.4 | 66.1 | 68 | 58.6 | 76.2 | 90.1 | 110 | 113.5 | 136.6 | 161.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 19% | 14% | 17% | 12% |
| Operating Profit CAGR | 20% | 14% | 17% | 10% |
| PAT CAGR | 20% | 15% | 19% | 12% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -7% | 19% | 18% | 13% |
| ROE Average | 42% | 41% | 39% | 33% |
| ROCE Average | 57% | 55% | 53% | 47% |
| #(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 | 212 | 263 | 283 | 228 | 238 | 236 | 281 | 306 | 342 | 369 | 419 |
| 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 | 8 | 10 | 9 | 9 | 11 | 9 | 6 | 6 | 6 | 5 | 6 |
| Total Current Liabilities | 105 | 63 | 80 | 110 | 117 | 110 | 172 | 150 | 186 | 180 | 244 |
| Total Liabilities | 325 | 337 | 372 | 347 | 366 | 355 | 458 | 461 | 535 | 554 | 669 |
| Fixed Assets | 84 | 101 | 92 | 92 | 108 | 103 | 92 | 95 | 87 | 75 | 110 |
| Other Non-Current Assets | 11 | 5 | 4 | 17 | 11 | 9 | 7 | 39 | 59 | 58 | 80 |
| Total Current Assets | 231 | 230 | 276 | 239 | 247 | 243 | 359 | 328 | 389 | 421 | 478 |
| Total Assets | 325 | 337 | 372 | 347 | 366 | 355 | 458 | 461 | 535 | 554 | 669 |
| #(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 | 6 | 1 | 1 | 2 | 3 | 3 | 2 | 38 | 6 | 4 | 4 |
| Cash Flow from Operating Activities | 56 | 63 | 82 | 89 | 69 | 100 | 28 | 100 | 133 | 142 | 177 |
| Cash Flow from Investing Activities | -11 | -14 | -32 | 47 | 4 | -27 | 56 | -48 | -38 | -30 | -58 |
| Cash Flow from Financing Activities | -51 | -49 | -49 | -136 | -73 | -73 | -49 | -84 | -97 | -112 | -116 |
| Net Cash Inflow / Outflow | -6 | 0 | 1 | 1 | -0 | -0 | 36 | -32 | -2 | 1 | 2 |
| Closing Cash & Cash Equivalent | 1 | 1 | 2 | 3 | 3 | 2 | 38 | 6 | 4 | 4 | 7 |
| # | 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) | 41.74 | 41.31 | 55.42 | 66.05 | 67.95 | 58.56 | 76.24 | 90.15 | 110.01 | 113.5 | 136.64 |
| CEPS(Rs) | 52.37 | 52.42 | 68.53 | 79.92 | 84.06 | 75.15 | 92.53 | 105.05 | 125.27 | 127.74 | 153.39 |
| DPS(Rs) | 33 | 33 | 43 | 50 | 50 | 40 | 69 | 80 | 92 | 95 | 104.5 |
| Book NAV/Share(Rs) | 170.75 | 212.04 | 227.9 | 187.99 | 195.71 | 193.88 | 230.65 | 251.55 | 281.64 | 303.29 | 344.79 |
| Core EBITDA Margin(%) | 12.5 | 12.46 | 13.86 | 15.29 | 15.1 | 12.98 | 13.75 | 13.65 | 13.05 | 13.19 | 13.46 |
| EBIT Margin(%) | 13.03 | 12.88 | 14.08 | 15.56 | 14.62 | 12.04 | 12.62 | 12.91 | 12.65 | 13.05 | 13.28 |
| Pre Tax Margin(%) | 13.02 | 12.87 | 14.08 | 15.43 | 14.61 | 12.04 | 12.62 | 12.9 | 12.64 | 13.03 | 13.26 |
| PAT Margin (%) | 8.68 | 8.67 | 9.19 | 10.07 | 9.45 | 9.19 | 9.38 | 9.62 | 9.4 | 9.71 | 9.87 |
| Cash Profit Margin (%) | 10.89 | 11 | 11.36 | 12.19 | 11.7 | 11.79 | 11.38 | 11.21 | 10.7 | 10.93 | 11.08 |
| ROA(%) | 15.72 | 15.5 | 19.42 | 22.26 | 23.09 | 19.7 | 22.75 | 23.8 | 26.82 | 25.32 | 27.14 |
| ROE(%) | 24.57 | 21.59 | 25.2 | 31.35 | 35.42 | 30.06 | 35.93 | 37.4 | 41.27 | 38.81 | 42.17 |
| ROCE(%) | 36.89 | 32.08 | 38.58 | 48.34 | 54.66 | 39.29 | 48.21 | 50.13 | 55.51 | 52.12 | 56.71 |
| Receivable days | 4.49 | 4.43 | 5.01 | 6.5 | 7.12 | 5.4 | 21.74 | 34.79 | 29.74 | 31.93 | 32.27 |
| Inventory Days | 24.3 | 18.77 | 13.11 | 13.31 | 16.61 | 19.93 | 18.26 | 19.85 | 16.9 | 18.05 | 16.18 |
| Payable days | 47.91 | 47.12 | 45.72 | 53.58 | 56.32 | 62.62 | 62.69 | 60.25 | 47.66 | 52.81 | 52.17 |
| PER(x) | 19.36 | 20.61 | 26.62 | 30.23 | 20.7 | 15.37 | 17.21 | 14.49 | 13.97 | 20.19 | 28.48 |
| Price/Book(x) | 4.73 | 4.02 | 6.47 | 10.62 | 7.19 | 4.64 | 5.69 | 5.19 | 5.46 | 7.55 | 11.29 |
| Dividend Yield(%) | 4.08 | 3.88 | 2.91 | 2.5 | 3.56 | 4.44 | 5.26 | 6.13 | 5.99 | 4.15 | 2.68 |
| EV/Net Sales(x) | 1.6 | 1.81 | 2.68 | 3.08 | 1.92 | 1.39 | 1.5 | 1.31 | 1.24 | 1.84 | 2.71 |
| EV/Core EBITDA(x) | 9.49 | 10.55 | 14.65 | 16.89 | 11.39 | 9.48 | 10.23 | 9.06 | 8.86 | 12.87 | 18.68 |
| Net Sales Growth(%) | -11.27 | -2.55 | 26.67 | 15.76 | 13.04 | -11.29 | 27.58 | 15.36 | 24.92 | -0.18 | 18.51 |
| EBIT Growth(%) | -20.46 | -2.02 | 38.31 | 17.3 | 3.04 | -26.98 | 33.73 | 18.04 | 22.38 | 3 | 20.61 |
| PAT Growth(%) | -22.63 | -1.02 | 34.15 | 16.36 | 2.9 | -13.81 | 30.27 | 18.29 | 22.05 | 3.18 | 20.39 |
| EPS Growth(%) | -22.63 | -1.02 | 34.15 | 19.18 | 2.88 | -13.83 | 30.2 | 18.24 | 22.03 | 3.17 | 20.39 |
| Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 2.2 | 3.65 | 3.47 | 2.18 | 2.1 | 2.2 | 2.1 | 2.19 | 2.09 | 2.34 | 1.96 |
| Quick Ratio(x) | 1.89 | 3.21 | 3.14 | 1.89 | 1.7 | 1.87 | 1.74 | 1.78 | 1.71 | 1.94 | 1.64 |
| Interest Cover(x) | 5986.97 | 1679.74 | 6849.13 | 122.38 | 1402.52 | 6555.4 | 0 | 1923.29 | 2366.06 | 749.55 | 675.87 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 52.12 | 52.12 | 52.12 | 52.12 | 52.12 | 52.12 | 52.12 | 52.12 | 52.12 | 52.11 |
| FII | 2.7 | 2.55 | 2.85 | 3.23 | 3.35 | 3.48 | 3.72 | 3.93 | 3.15 | 2.82 |
| DII | 9.02 | 9.54 | 8.84 | 8.89 | 8.95 | 9.07 | 8.49 | 8.83 | 8.91 | 8.27 |
| Public | 36.16 | 35.8 | 36.19 | 35.76 | 35.58 | 35.34 | 35.67 | 35.13 | 35.82 | 36.8 |
| 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 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 |
| FII | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.04 | 0.03 |
| DII | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.1 | 0.11 | 0.11 | 0.1 |
| Public | 0.44 | 0.43 | 0.44 | 0.43 | 0.43 | 0.43 | 0.43 | 0.43 | 0.44 | 0.45 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +19% | +14% | +17% | +12% |
| Operating Profit CAGR | +20% | +14% | +17% | +10% |
| PAT CAGR | +20% | +15% | +19% | +12% |
| Share Price CAGR | -7% | +19% | +18% | +13% |
| ROE Average | +42% | +41% | +39% | +33% |
| ROCE Average | +57% | +55% | +53% | +47% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 52.12 | 52.12 | 52.12 | 52.12 | 52.12 | 52.12 | 52.12 | 52.12 | 52.12 | 52.11 |
| FII | 2.7 | 2.55 | 2.85 | 3.23 | 3.35 | 3.48 | 3.72 | 3.93 | 3.15 | 2.82 |
| DII | 9.02 | 9.54 | 8.84 | 8.89 | 8.95 | 9.07 | 8.49 | 8.83 | 8.91 | 8.27 |
| Public | 47.88 | 47.88 | 47.88 | 47.88 | 47.88 | 47.88 | 47.88 | 47.88 | 47.88 | 47.89 |
| 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 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 |
| FII | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.04 | 0.03 |
| DII | 0.11 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.1 | 0.11 | 0.11 | 0.1 |
| Public | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 | 0.58 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.