Swasti Vinayaka Art

₹4.2 -0 | 0.2%

WEBSITE BSE:512257 NSE : SVARTCORP 18 May, 12:50

Market Cap ₹38 Cr.

Stock P/E 16.4

P/B 1.7

Current Price ₹4.2

Book Value ₹ 2.4

Face Value 1

52W High ₹6

Dividend Yield 0%

52W Low ₹ 2.5

Edit Ratio

Swasti Vinayaka Art Research see more...

Overview Inc. Year: 1985Industry: Business Support

Swasti Vinayaka Art Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Swasti Vinayaka Art Quarterly Results

#(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	2	3	3	3	3	3	3	3	3	3
Other Income	0	0	0	0	0	0	0	0	0	0
Total Income	2	3	3	3	3	3	3	3	3	3
Total Expenditure	2	2	2	2	2	2	2	2	2	2
Operating Profit	0	1	1	1	1	2	1	1	1	1
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	1	1	1	1	1	0	1	1	1
Provision for Tax	0	0	0	0	0	0	0	0	0	0
Profit After Tax	0	1	1	1	1	1	0	1	1	1
Adjustments	0	-0	0	0	0	0	-0	-0	0	0
Profit After Adjustments	0	1	1	1	1	1	0	1	1	1
Adjusted Earnings Per Share	0	0.1	0.1	0.1	0.1	0.1	0	0.1	0.1	0.1

Swasti Vinayaka Art Profit & Loss

#(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	8	8	11	9	9	10	9	9	8	10	13	12
Other Income	0	0	1	0	0	0	0	0	0	0	0	0
Total Income	9	8	12	9	9	10	9	10	9	10	13	12
Total Expenditure	5	4	8	5	4	5	6	7	5	7	8	8
Operating Profit	4	3	4	5	5	5	3	3	4	3	5	4
Interest	2	1	1	1	1	1	1	1	1	1	1	0
Depreciation	1	0	1	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	2	1	2	3	4	3	2	2	2	2	4	3
Provision for Tax	1	0	1	1	2	1	1	0	1	1	1	0
Profit After Tax	1	1	2	2	3	2	2	1	2	2	3	3
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	1	2	2	3	2	2	1	2	2	3	3
Adjusted Earnings Per Share	0.1	0.1	0.2	0.2	0.3	0.3	0.2	0.1	0.2	0.2	0.3	0.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	30%	13%	5%	5%
Operating Profit CAGR	67%	19%	0%	2%
PAT CAGR	50%	44%	8%	12%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	63%	44%	15%	17%
ROE Average	16%	13%	12%	18%
ROCE Average	18%	15%	15%	20%

Swasti Vinayaka Art Balance Sheet

#(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	6	6	7	8	9	11	12	12	15	17	20
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	9	8	6	4	5	5	5	5	8	5	6
Other Non-Current Liabilities	4	4	4	4	5	5	5	6	6	7	7
Total Current Liabilities	4	5	4	4	4	3	8	6	4	5	3
Total Liabilities	23	23	20	21	22	24	30	29	32	33	36
Fixed Assets	3	2	2	1	2	2	2	2	2	2	2
Other Non-Current Assets	7	6	6	7	7	7	12	9	11	12	12
Total Current Assets	14	14	12	13	14	15	16	17	19	19	22
Total Assets	23	23	20	21	22	24	30	29	32	33	36

Swasti Vinayaka Art Cash Flow

#(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	0	0	0	0	0	0	0	0	0	0	0
Cash Flow from Operating Activities	6	3	5	4	2	3	1	2	2	2	1
Cash Flow from Investing Activities	-0	-0	-0	-0	-0	-1	-2	-1	-1	-0	0
Cash Flow from Financing Activities	-6	-3	-5	-3	-1	-3	1	-1	-1	-2	-1
Net Cash Inflow / Outflow	-0	-0	0	-0	0	-0	0	-0	-0	-0	-0
Closing Cash & Cash Equivalent	0	0	0	0	0	0	0	0	0	0	0

Swasti Vinayaka Art Ratios

#	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)	0.13	0.11	0.17	0.23	0.29	0.27	0.17	0.13	0.2	0.17	0.33
CEPS(Rs)	0.18	0.15	0.24	0.28	0.32	0.3	0.2	0.17	0.22	0.19	0.34
DPS(Rs)	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0	0	0	0
Book NAV/Share(Rs)	0.68	0.68	0.75	0.87	1.05	1.22	1.37	1.33	1.66	1.88	2.21
Core EBITDA Margin(%)	43.39	43.04	32.85	48.96	58.85	46.08	33.96	28.26	39.38	27.32	35.76
EBIT Margin(%)	38.51	37.81	32.78	45.11	55.45	43.17	31.65	27.54	39.68	28.32	37.13
Pre Tax Margin(%)	20.23	18.72	20.74	34.79	46.39	35.84	22.99	17.72	28.65	20.41	30.88
PAT Margin (%)	13.59	12.51	13.75	22.96	29.06	25	16.55	12.71	20.96	15.3	23.11
Cash Profit Margin (%)	19.77	17.8	19.27	27.3	32.52	28.14	19.71	15.88	23.73	17.07	24.21
ROA(%)	4.97	4.26	7.22	10.23	11.94	10.57	5.6	4.06	5.81	4.69	8.41
ROE(%)	19.05	15.92	24.21	28.68	29.58	23.74	12.89	9.91	13.25	9.64	15.92
ROCE(%)	17.53	16.38	22.72	27.87	32.29	26.4	15.8	12.79	15.43	12.06	18.39
Receivable days	15.6	19.44	13.74	15.6	15.15	14.38	13.16	17.69	42	34.05	11.65
Inventory Days	463.88	544.38	342.8	387.83	455.85	469.91	536.27	540.57	621.36	550.72	467.03
Payable days	22.69	30.41	6.04	39.37	-11.34	312.34	-87.83	-137.25	-251.09	-127.25	139.35
PER(x)	9.7	8.01	10.83	8.53	4.68	9.41	9.06	7.75	7.08	15.09	7.29
Price/Book(x)	1.82	1.27	2.51	2.27	1.26	2.08	1.11	0.78	0.85	1.37	1.07
Dividend Yield(%)	7.22	10.26	4.74	4.48	6.67	3.5	5.88	0	0	0	0
EV/Net Sales(x)	2.73	2.5	2.19	2.71	2.03	2.87	2.35	1.88	2.44	3.01	2.26
EV/Core EBITDA(x)	6.1	5.81	5.72	5.47	3.45	6.2	6.74	6.14	5.74	10.01	5.9
Net Sales Growth(%)	-10.36	-7.42	45.52	-19.56	-3.08	10.09	-6.72	4.24	-10.18	18.11	26.3
EBIT Growth(%)	-19.3	-9.1	26.14	10.7	19.16	-14.29	-31.61	-9.3	29.42	-15.71	65.62
PAT Growth(%)	-29.14	-14.75	59.96	34.3	22.64	-5.28	-38.25	-19.91	48.07	-13.79	90.8
EPS Growth(%)	-29.13	-14.76	59.98	34.3	22.64	-5.28	-38.25	-19.92	48.09	-13.79	90.79
Debt/Equity(x)	1.95	1.92	1.19	0.87	0.64	0.47	0.64	0.72	0.55	0.42	0.37
Current Ratio(x)	3.18	2.97	3.04	2.85	3.99	5.51	1.9	2.78	5.16	3.91	7.22
Quick Ratio(x)	0.52	0.45	0.71	0.58	0.6	0.73	0.25	0.5	1.16	0.71	1.75
Interest Cover(x)	2.11	1.98	2.72	4.37	6.12	5.89	3.66	2.81	3.6	3.58	5.94
Total Debt/Mcap(x)	1.08	1.51	0.48	0.39	0.51	0.23	0.58	0.92	0.65	0.31	0.34

Swasti Vinayaka Art Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	51	51	51	51	51	51	51	51	51	51
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0.16	0
Public	49	49	49	49	49	49	49	49	48.84	49
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	2.04	2.04	2.04	4.59	4.59	4.59	4.59	4.59	4.59	4.59
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0.01	0
Public	1.96	1.96	1.96	4.41	4.41	4.41	4.41	4.41	4.4	4.41
Others	0	0	0	0	0	0	0	0	0	0
Total	4	4	4	9	9	9	9	9	9	9

Pros

Company is almost debt free.

Cons

Company has a low return on equity of 13% over the last 3 years.
Debtor days have increased from -127.25 to 139.35days.
The company has delivered a poor profit growth of 8% over past five years.

* 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.

Swasti Vinayaka Art News

IPO

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

Swasti Vinayaka Art

Add Watchlist

Swasti Vinayaka Art Research see more...

Overview Inc. Year: 1985Industry: Business Support

Swasti Vinayaka Art Share Price

Alert Data

Quarterly Price

Peer Comparison

Swasti Vinayaka Art Quarterly Results

Swasti Vinayaka Art Profit & Loss

Growth Rates

Swasti Vinayaka Art Balance Sheet

Swasti Vinayaka Art Cash Flow

Swasti Vinayaka Art Ratios

Swasti Vinayaka Art Shareholding Pattern

Swasti Vinayaka Art News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!