Swadeshi Polytex Ltd - Stock Valuation and Financial Performance

BSE: 503816 | NSE: | Business Support | Small Cap

Swadeshi Polytex Share Price

212.90 -11.20 -5.00%
as on 31-May'24 16:01

DeciZen - make an informed investing decision on Swadeshi Polytex

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Swadeshi Polytex stock performance -

mw4me loader
P/E Ratio (SA):
10.07
Market Cap:
830.3 Cr.
52-wk low:
35
52-wk high:
413.3

Is Swadeshi Polytex Ltd an attractive stock to invest in?

1. Is Swadeshi Polytex Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Swadeshi Polytex Ltd is a average quality company.

2. Is Swadeshi Polytex Ltd undervalued or overvalued?

The key valuation ratios of Swadeshi Polytex Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Swadeshi Polytex Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Swadeshi Polytex Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Swadeshi Polytex:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Swadeshi Polytex Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % -61.6%19.4%-12.8%-8.3%-32.8%-42.2%5.2%-125.3%388.7%122.1%-
Value Creation
Index
-5.4NA-1.9NA-3.4-4.0NA-10.026.87.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7.31.823.513.216036.244.399.399
Sales YoY Gr.--75.8%15.3%70%281.5%21.5%-100%NA22.4%123.9%-
Adj EPS 0.3-1.80.3-0.11.83-0.46.58.921.221.2
YoY Gr.--776.9%NA-131%NA69.8%-113.8%NA36.9%136.6%-
BVPS (₹) -11.8-13.6-13.3-13.4-11.3-8.3-8.7-2.26.827.927.9
Adj Net
Profit
1-6.91.1-0.3711.9-1.625.534.982.582
Cash Flow from Ops. 25.50.4-3.2-0.819.317.2-2.225.831.743.9-
Debt/CF from Ops. 164.1-7.9-32.80.90.1-0.8000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 33.7%49.8%NA123.9%
Adj EPS 63%63.9%NA136.6%
BVPSNANANA311.8%
Share Price 59.5% 129.7% 246% 458.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
-2.213.8-2.20.7-14.5-314.9-120388.7122.175.9
Op. Profit
Mgn %
68.3-42.6-11.729.778.377.2092.19293.194.8
Net Profit
Mgn %
13.9-389.155.7-9.85374.1070.378.783.183.1
Debt to
Equity
-0.6-0.5-0.5-0.5-0.4-0.1-0.10000
Working Cap
Days
4371,6921,4438542191980831075016
Cash Conv.
Cycle
1531,28995723-493-6380-1,965-1,658-356-11

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 122.10%

Sales growth is growing at healthy rate in last 3 years 40.49%

Net Profit is growing at healthy rate in last 3 years 43.27%

Sales growth is good in last 4 quarters at 269.51%

No data to display

Latest Financials - Swadeshi Polytex Ltd.

Standalone Consolidated
TTM EPS (₹) 21.2 -
TTM Sales (₹ Cr.) 99.3 -
BVPS (₹.) 27.9 -
Reserves (₹ Cr.) 105 -
P/BV 7.64 -
PE 10.07 -
From the Market
52 Week Low / High (₹) 35.00 / 413.30
All Time Low / High (₹) 0.50 / 413.30
Market Cap (₹ Cr.) 830
Equity (₹ Cr.) 3.9
Face Value (₹) 1
Industry PE 41.5

Management X-Ray of Swadeshi Polytex:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Swadeshi Polytex

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales722313160364499
Operating Expenses 2322342347
Manufacturing Costs0100000001
Material Costs0000010113
Employee Cost 0000000000
Other Costs 2222232223
Operating Profit 5-1011012-2334192
Operating Profit Margin (%) 68.3%-42.6%-11.6%29.7%78.3%77.2%-92.1%92.0%93.1%
Other Income 2263230027
Interest 5334310000
Depreciation 0000000000
Exceptional Items 0000000000
Profit Before Tax 1-220914-2344399
Tax 05101208817
Profit After Tax 1-710812-2253582
PAT Margin (%) 13.9%-389.0%55.7%-9.8%60.7%74.1%-70.3%78.7%83.1%
Adjusted EPS (₹)0.3-1.80.3-0.12.13.0-0.46.58.921.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund -46-53-52-52-44-32-34-826109
Share Capital 4444444444
Reserves -50-57-56-56-48-36-38-1222105
Minority Interest0000000000
Debt262525251622000
Long Term Debt0000000000
Short Term Debt262525251622000
Trade Payables0001111011
Others Liabilities 2937353636424141383
Total Liabilities 910910913103365112

Fixed Assets

Gross Block0000000005
Accumulated Depreciation0000000000
Net Fixed Assets0000000005
CWIP 0000000000
Investments 0000000000
Inventories7777766541
Trade Receivables1000000000
Cash Equivalents 1211131254699
Others Assets11111432158
Total Assets 910910913103365112

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 250-3-11917-2263244
PBT 0-220914-2344399
Adjustment 41-213000-2-7
Changes in Working Capital 221-2-295-0-3-2-32
Tax Paid 00-10-2-20-5-7-17
Cash Flow From Investing Activity 2263000-22-34-44
Capex 000000000-5
Net Investments 0000000-23-36-46
Others 2263000018
Cash Flow From Financing Activity -29-2-3-1-20-160-200
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0100000000
Interest Paid -5-3-3-1-10-10000
Dividend Paid 0000000000
Others -24000-9-150-200
Net Cash Flow -21-1102-22-30
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)N/AN/AN/AN/AN/AN/AN/AN/A388.7122.08
ROCE (%)N/AN/AN/AN/AN/AN/AN/AN/A481.95146.6
Asset Turnover Ratio0.660.180.220.371.421.4701.680.91.12
PAT to CFO Conversion(x)25N/A-3N/A2.381.42N/A1.040.910.54
Working Capital Days
Receivable Days36000000000
Inventory Days3291,3861,235727185143055368
Payable Days2,523-417-1,4802,0331,0695880271227117

Swadeshi Polytex Ltd Stock News

Swadeshi Polytex Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Swadeshi Polytex on 31-May-2024 16:01 is ₹212.9.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-May-2024 16:01 the market cap of Swadeshi Polytex stood at ₹830.3.
The latest P/E ratio of Swadeshi Polytex as of 31-May-2024 16:01 is 10.07.
The latest P/B ratio of Swadeshi Polytex as of 31-May-2024 16:01 is 7.64.
The 52-week high of Swadeshi Polytex is ₹413.3 and the 52-week low is ₹35.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Swadeshi Polytex is ₹99.26 ( Cr.) .

About Swadeshi Polytex Ltd

Swadeshi Polytex Limited is a listed company incorporated in 1970. The registered office of the company is located at New Kavi Nagar Industrial Area, Ghaziabad (U.P).

Business area of the company

The company is engaged in carrying the business of transacting in, owning, purchasing, selling, leasing, sub-leasing, letting, sub-letting, renting and developing and other related activity of any type of real estate including land, plot, building, factories, warehouses, infrastructures whether residential, commercial, agricultural, industrial, rural, urban or otherwise that may belong to company or to any other person or persons of whatever nature and to deal in real estate ,land, immovable properties and other related assets of any description or nature as owners, syndicators, developers, advisors, service providers, brokers, agents and any other capacity and to do all such activities related to such business.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.