Market Cap ₹177 Cr.
Stock P/E 0.0
P/B 0.9
Current Price ₹76.3
Book Value ₹ 89.7
Face Value 10
52W High ₹126
Dividend Yield 0%
52W Low ₹ 66.5
Swastik Pipes Ltd is a leading company in the field of manufacturing and distribution of pipes and related products. With a strong presence in the industry, the company has established itself as a trusted and reliable provider of high-quality pipes for various applications. Swastik Pipes offers a wide range of products, including seamless pipes, ERW (Electric Resistance Welding) pipes, and galvanized pipes, catering to diverse sectors such as oil and gas, water supply, construction, and agriculture. The company prides itself on its state-of-the-art manufacturing facilities and advanced technology, ensuring superior product quality and performance. Swastik Pipes has a team of experienced professionals who are committed to delivering excellence in customer service, meeting stringent industry standards, and adhering to strict quality control measures. With a strong distribution network and a customer-centric approach, Swastik Pipes Ltd has gained a reputable market position, serving clients across domestic and international markets. The company's dedication to innovation, reliability, and customer satisfaction has made it a preferred choice in the pipes industry.
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 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 619 | 643 | 680 | 578 | 628 | 659 | 723 | 656 | 522 | 609 | 711 | |
| Other Income | 5 | 4 | 8 | 4 | 3 | 4 | 5 | 3 | 2 | 3 | 6 | |
| Total Income | 625 | 646 | 688 | 582 | 631 | 663 | 728 | 658 | 524 | 612 | 717 | |
| Total Expenditure | 598 | 620 | 662 | 553 | 599 | 632 | 693 | 646 | 494 | 583 | 684 | |
| Operating Profit | 26 | 26 | 26 | 29 | 32 | 31 | 35 | 12 | 29 | 29 | 33 | |
| Interest | 16 | 16 | 18 | 20 | 22 | 22 | 25 | 29 | 23 | 19 | 16 | |
| Depreciation | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | |
| Exceptional Income / Expenses | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 0 | |
| Profit Before Tax | 7 | 7 | 5 | 6 | 7 | 5 | 6 | -21 | 2 | 22 | 12 | |
| Provision for Tax | 2 | 2 | 2 | 2 | 2 | 2 | 2 | -7 | 1 | -6 | 3 | |
| Profit After Tax | 4 | 5 | 4 | 4 | 4 | 3 | 5 | -14 | 1 | 28 | 9 | |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 4 | 5 | 4 | 4 | 4 | 3 | 5 | -14 | 1 | 28 | 9 | |
| Adjusted Earnings Per Share | 4 | 4.4 | 3.3 | 3.7 | 4.1 | 3.2 | 4.2 | -12.6 | 1.3 | 13.7 | 3.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 17% | 3% | 2% | 1% |
| Operating Profit CAGR | 14% | 40% | 1% | 2% |
| PAT CAGR | -68% | 0% | 25% | 8% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -2% | NA% | NA% | NA% |
| ROE Average | 5% | 11% | 4% | 5% |
| ROCE Average | 10% | 11% | 10% | 11% |
| #(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 | 65 | 70 | 75 | 79 | 84 | 88 | 94 | 80 | 81 | 142 | 208 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 5 | 21 | 14 | 12 | 21 | 18 | 61 | 57 | 76 | 32 | 40 |
| Other Non-Current Liabilities | 6 | 7 | 7 | 8 | 10 | 10 | 12 | 5 | 5 | 6 | 9 |
| Total Current Liabilities | 183 | 188 | 181 | 183 | 196 | 205 | 189 | 195 | 173 | 162 | 139 |
| Total Liabilities | 259 | 286 | 278 | 283 | 311 | 322 | 356 | 337 | 336 | 341 | 396 |
| Fixed Assets | 47 | 52 | 54 | 59 | 68 | 67 | 73 | 73 | 71 | 68 | 71 |
| Other Non-Current Assets | 9 | 6 | 13 | 13 | 11 | 13 | 7 | 8 | 8 | 10 | 11 |
| Total Current Assets | 203 | 228 | 212 | 211 | 231 | 242 | 275 | 255 | 257 | 263 | 314 |
| Total Assets | 259 | 286 | 278 | 283 | 311 | 322 | 356 | 337 | 336 | 341 | 396 |
| #(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 | 9 | 7 | 7 | 7 | 16 | 13 | 18 | 1 | 0 | 7 | 7 |
| Cash Flow from Operating Activities | 17 | 3 | 30 | 19 | 33 | 25 | -23 | 36 | 25 | 47 | -22 |
| Cash Flow from Investing Activities | -4 | -3 | -1 | -5 | -10 | -4 | -2 | -4 | -2 | 15 | -8 |
| Cash Flow from Financing Activities | -15 | -1 | -28 | -5 | -25 | -10 | 8 | -32 | -24 | -62 | 38 |
| Net Cash Inflow / Outflow | -3 | -0 | 0 | 9 | -2 | 11 | -17 | -0 | -0 | 0 | 8 |
| Closing Cash & Cash Equivalent | 7 | 7 | 7 | 16 | 13 | 24 | 1 | 0 | 0 | 7 | 16 |
| # | 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) | 4.04 | 4.43 | 3.32 | 3.65 | 4.11 | 3.15 | 4.24 | -12.58 | 1.35 | 13.71 | 3.9 |
| CEPS(Rs) | 6.89 | 7.48 | 6.36 | 6.48 | 7.34 | 6.63 | 7.63 | -8.83 | 5.2 | 15.78 | 5.89 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 61.87 | 66.3 | 69.85 | 73.51 | 77.62 | 80.77 | 84.87 | 72.28 | 73.63 | 69.54 | 89.67 |
| Core EBITDA Margin(%) | 3.04 | 3.14 | 2.47 | 3.9 | 4.18 | 4.11 | 4.11 | 1.46 | 5.31 | 4.23 | 3.84 |
| EBIT Margin(%) | 3.3 | 3.21 | 3.08 | 4.1 | 4.1 | 4.14 | 4.27 | 1.22 | 4.81 | 6.68 | 4.01 |
| Pre Tax Margin(%) | 0.94 | 1 | 0.7 | 0.96 | 0.97 | 0.77 | 0.88 | -3.17 | 0.44 | 3.56 | 1.71 |
| PAT Margin (%) | 0.61 | 0.66 | 0.48 | 0.61 | 0.64 | 0.52 | 0.65 | -2.12 | 0.28 | 4.59 | 1.27 |
| Cash Profit Margin (%) | 1.05 | 1.12 | 0.92 | 1.09 | 1.14 | 1.1 | 1.17 | -1.49 | 1.1 | 5.28 | 1.92 |
| ROA(%) | 1.67 | 1.71 | 1.27 | 1.41 | 1.5 | 1.09 | 1.38 | -4.01 | 0.44 | 8.25 | 2.46 |
| ROE(%) | 7 | 6.91 | 4.94 | 5.1 | 5.45 | 4 | 5.14 | -16.01 | 1.85 | 25.06 | 5.18 |
| ROCE(%) | 11.44 | 10.78 | 10.66 | 11.72 | 12.04 | 10.96 | 11.18 | 2.8 | 9.07 | 15.27 | 9.92 |
| Receivable days | 37.33 | 37.95 | 40.4 | 49.61 | 49.42 | 55.83 | 56.95 | 70.21 | 94.97 | 88.33 | 79.65 |
| Inventory Days | 47.68 | 55.23 | 51.02 | 53.67 | 51.27 | 52.53 | 48.58 | 53.76 | 56.5 | 41.62 | 38.07 |
| Payable days | 27.88 | 30.22 | 29.36 | 24.89 | 20.24 | 28.31 | 26.39 | 28.5 | 38.48 | 40.89 | 39.24 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.33 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.88 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.23 | 0.23 | 0.21 | 0.26 | 0.24 | 0.23 | 0.28 | 0.3 | 0.38 | 0.2 | 0.39 |
| EV/Core EBITDA(x) | 5.3 | 5.76 | 5.43 | 5.02 | 4.71 | 4.97 | 5.83 | 16.26 | 6.75 | 4.22 | 8.44 |
| Net Sales Growth(%) | 10.96 | 3.71 | 5.87 | -15.07 | 8.63 | 4.96 | 9.71 | -9.29 | -20.34 | 16.57 | 16.86 |
| EBIT Growth(%) | 7.14 | -1.33 | 2.13 | 14.5 | 7.95 | -4.4 | 13.21 | -74.1 | 214.27 | 61.86 | -29.94 |
| PAT Growth(%) | 25.73 | 9.78 | -23.03 | 10 | 12.9 | -22.72 | 35.81 | -396.87 | 110.7 | 1779.41 | -67.56 |
| EPS Growth(%) | 16.2 | 9.78 | -25.02 | 10 | 12.55 | -23.31 | 34.36 | -396.87 | 110.7 | 918.43 | -71.55 |
| Debt/Equity(x) | 2.11 | 2.1 | 1.87 | 1.95 | 1.85 | 1.93 | 2.14 | 2.47 | 2.41 | 0.8 | 0.53 |
| Current Ratio(x) | 1.11 | 1.21 | 1.17 | 1.15 | 1.18 | 1.18 | 1.45 | 1.31 | 1.48 | 1.63 | 2.27 |
| Quick Ratio(x) | 0.58 | 0.58 | 0.66 | 0.62 | 0.68 | 0.73 | 0.92 | 0.84 | 1.08 | 1.2 | 1.7 |
| Interest Cover(x) | 1.4 | 1.45 | 1.29 | 1.31 | 1.31 | 1.23 | 1.26 | 0.28 | 1.1 | 2.14 | 1.75 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 |
| # | Mar 2023 | Sep 2023 | Mar 2024 |
|---|---|---|---|
| Promoter | 64.51 | 64.51 | 64.51 |
| FII | 0.34 | 0 | 0 |
| DII | 0 | 0.36 | 0.15 |
| Public | 35.15 | 35.13 | 35.33 |
| Others | 0 | 0 | 0 |
| Total | 100 | 100 | 100 |
| # | Mar 2023 | Sep 2023 | Mar 2024 |
|---|---|---|---|
| Promoter | 1.5 | 1.5 | 1.5 |
| FII | 0.01 | 0 | 0 |
| DII | 0 | 0.01 | 0 |
| Public | 0.82 | 0.82 | 0.82 |
| Others | 0 | 0 | 0 |
| Total | 2.32 | 2.32 | 2.32 |
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
