Market Cap ₹415 Cr.
Stock P/E 0.0
P/B 4.6
Current Price ₹228
Book Value ₹ 50
Face Value 10
52W High ₹245.2
Dividend Yield 0%
52W Low ₹ 30.6
Swaraj Suiting Ltd is a dynamic and innovative textile company that specializes in producing high-quality suiting fabrics. Founded on the principles of excellence and integrity, Swaraj Suiting has established itself as a prominent player in the textile industry. With a rich heritage spanning several decades, the company has continuously evolved its manufacturing processes to create fabrics that combine style, comfort, and durability. Swaraj Suiting is renowned for its commitment to craftsmanship and its ability to stay at the forefront of fashion trends. Driven by a vision of dressing the world in elegance, Swaraj Suiting Ltd caters to a diverse clientele, from fashion-forward individuals to discerning professionals. Their extensive range of suiting fabrics appeals to a wide spectrum of tastes and preferences, making them a trusted choice for those seeking quality and sophistication in their attire. In summary, Swaraj Suiting Ltd is a textile powerhouse that exemplifies excellence in suiting fabrics, embodying tradition and modernity to provide customers with attire that exudes timeless style.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) |
|---|
| Net Sales |
| Other Income |
| Total Income |
| Total Expenditure |
| Operating Profit |
| Interest |
| Depreciation |
| Exceptional Income / Expenses |
| Profit Before Tax |
| Provision for Tax |
| Profit After Tax |
| Adjustments |
| Profit After Adjustments |
| Adjusted Earnings Per Share |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|
| Net Sales | 76 | 80 | 60 | 129 | 219 | |
| Other Income | 0 | 0 | 0 | 0 | 1 | |
| Total Income | 76 | 81 | 60 | 129 | 220 | |
| Total Expenditure | 62 | 64 | 50 | 115 | 196 | |
| Operating Profit | 15 | 17 | 10 | 14 | 24 | |
| Interest | 4 | 5 | 3 | 3 | 9 | |
| Depreciation | 7 | 7 | 4 | 5 | 8 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 3 | 4 | 3 | 6 | 8 | |
| Provision for Tax | 1 | 1 | 1 | 2 | 2 | |
| Profit After Tax | 2 | 4 | 3 | 5 | 6 | |
| Adjustments | -0 | -0 | 0 | 0 | 0 | |
| Profit After Adjustments | 2 | 3 | 3 | 5 | 6 | |
| Adjusted Earnings Per Share | 2.6 | 4.2 | 2.9 | 3.2 | 3.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 70% | 40% | 0% | 0% |
| Operating Profit CAGR | 71% | 12% | 0% | 0% |
| PAT CAGR | 20% | 14% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 635% | NA% | NA% | NA% |
| ROE Average | 9% | 9% | 9% | 9% |
| ROCE Average | 10% | 9% | 9% | 9% |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|
| Shareholder's Funds | 26 | 31 | 38 | 61 | 66 |
| Minority's Interest | 3 | 3 | 0 | 0 | 0 |
| Borrowings | 32 | 27 | 24 | 59 | 56 |
| Other Non-Current Liabilities | 1 | 1 | 1 | 1 | 2 |
| Total Current Liabilities | 32 | 35 | 29 | 21 | 107 |
| Total Liabilities | 94 | 97 | 92 | 142 | 231 |
| Fixed Assets | 52 | 45 | 36 | 37 | 81 |
| Other Non-Current Assets | 2 | 1 | 8 | 47 | 16 |
| Total Current Assets | 40 | 50 | 47 | 55 | 134 |
| Total Assets | 94 | 97 | 92 | 142 | 231 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 2 |
| Cash Flow from Operating Activities | 10 | 9 | 6 | 15 | -15 |
| Cash Flow from Investing Activities | -13 | 1 | -6 | -47 | -17 |
| Cash Flow from Financing Activities | 4 | -10 | 0 | 34 | 31 |
| Net Cash Inflow / Outflow | -0 | 0 | -0 | 2 | -2 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 2 | 0 |
| # | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.63 | 4.21 | 2.93 | 3.18 | 3.85 |
| CEPS(Rs) | 12.46 | 13.52 | 7.39 | 6.45 | 9.32 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 33.66 | 39.58 | 42.53 | 40.5 | 46.05 |
| Core EBITDA Margin(%) | 18.86 | 20.29 | 16.43 | 10.37 | 10.71 |
| EBIT Margin(%) | 9.24 | 11.99 | 10.36 | 7.08 | 7.4 |
| Pre Tax Margin(%) | 3.66 | 5.33 | 5.43 | 4.73 | 3.47 |
| PAT Margin (%) | 2.87 | 4.41 | 4.36 | 3.55 | 2.52 |
| Cash Profit Margin (%) | 12.67 | 13.04 | 11.02 | 7.21 | 6.12 |
| ROA(%) | 2.33 | 3.71 | 2.77 | 3.92 | 2.97 |
| ROE(%) | 8.38 | 12.48 | 7.61 | 9.5 | 8.89 |
| ROCE(%) | 8.6 | 11.91 | 7.77 | 8.6 | 10.41 |
| Receivable days | 62.16 | 60.45 | 81.65 | 38.58 | 58.87 |
| Inventory Days | 110.41 | 121.48 | 186.24 | 86.31 | 81.86 |
| Payable days | 53.18 | 69.75 | 95.24 | 22.01 | 55.8 |
| PER(x) | 0 | 0 | 0 | 8.22 | 6.27 |
| Price/Book(x) | 0 | 0 | 0 | 0.64 | 0.52 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.76 | 0.63 | 0.74 | 0.85 | 0.67 |
| EV/Core EBITDA(x) | 3.98 | 3.07 | 4.33 | 7.91 | 6.12 |
| Net Sales Growth(%) | 0 | 5.39 | -25.52 | 115.19 | 70.22 |
| EBIT Growth(%) | 0 | 36.74 | -35.65 | 47.05 | 78.02 |
| PAT Growth(%) | 0 | 62.09 | -26.3 | 75.12 | 21.08 |
| EPS Growth(%) | 0 | 60.19 | -30.51 | 8.49 | 21.08 |
| Debt/Equity(x) | 2.14 | 1.6 | 1.1 | 1.27 | 1.71 |
| Current Ratio(x) | 1.24 | 1.43 | 1.65 | 2.59 | 1.26 |
| Quick Ratio(x) | 0.52 | 0.57 | 0.58 | 1.17 | 0.62 |
| Interest Cover(x) | 1.65 | 1.8 | 2.1 | 3.02 | 1.88 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 1.97 | 3.27 |
| # | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
|---|---|---|---|---|---|
| Promoter | 73.31 | 73.31 | 73.31 | 68.91 | 73.59 |
| FII | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 |
| Public | 26.69 | 26.69 | 26.69 | 31.09 | 26.41 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2022 | Sep 2022 | Mar 2023 | Sep 2023 | Mar 2024 |
|---|---|---|---|---|---|
| Promoter | 0.53 | 0.53 | 0.53 | 1.06 | 1.34 |
| FII | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 |
| Public | 0.19 | 0.19 | 0.19 | 0.48 | 0.48 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 0.72 | 0.72 | 0.72 | 1.53 | 1.82 |
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.
Sell or Purchase Share (Tentative Price)
| 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
