BSE: 544082 | NSE: | Auto Ancillary | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that New Swan Multitech Ltd is a average quality company.
The key valuation ratios of New Swan Multitech Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of New Swan Multitech Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|
| ROCE % ⓘ | 13.9% | 14.1% | 25.6% | 21.4% | - |
| Value Creation Index ⓘ | 0.0 | 0.0 | 0.8 | 0.5 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||
| Sales ⓘ | 149 | 145 | 151 | 153 | 153 |
| Sales YoY Gr. | - | -2.6% | 3.9% | 0.9% | - |
| Adj EPS ⓘ | 2.9 | 2.7 | 7.2 | 5 | 4.9 |
| YoY Gr. | - | -4.6% | 162.3% | -30.3% | - |
| BVPS (₹) ⓘ | 12.7 | 15.4 | 22.6 | 35.9 | 35.9 |
| Adj Net Profit ⓘ | 4 | 3.8 | 10 | 9.5 | 9 |
| Cash Flow from Ops. ⓘ | 13 | 5.4 | 7.7 | -4 | - |
| Debt/CF from Ops. ⓘ | 3.4 | 8.2 | 5.1 | -10.8 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | NA | NA | 0.7% | 0.9% | ||||
| Adj EPS ⓘ | NA | NA | 20.4% | -30.3% | ||||
| BVPSⓘ | NA | NA | 41.4% | 59.1% | ||||
| Share Price | - | - | - | - | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|
| Return on Equity % ⓘ | 22.5 | 19.4 | 37.8 | 19 | 13.8 |
| Op. Profit Mgn % ⓘ | 7.7 | 8.3 | 13.7 | 15.4 | NAN |
| Net Profit Mgn % ⓘ | 2.7 | 2.6 | 6.6 | 6.2 | 6.2 |
| Debt to Equity ⓘ | 2.5 | 2.1 | 1.2 | 0.6 | - |
| Working Cap Days ⓘ | 0 | 169 | 174 | 192 | 0 |
| Cash Conv. Cycle ⓘ | 0 | -15 | 4 | 62 | 0 |
Net Profit is growing at healthy rate in last 3 years 20.39%
Debt to equity has declined versus last 3 years average to 0.64
Return on Equity has declined versus last 3 years average to 13.80%
Sales growth has been subdued in last 3 years 0.70%
Sales growth is not so good in last 4 quarters at 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 4.9 | 5.2 |
| TTM Sales (₹ Cr.) | 153 | 151 |
| BVPS (₹.) ⓘ | 35.9 | 0 |
| Reserves (₹ Cr.) ⓘ | 49 | 26 |
| P/BV ⓘ | 1.73 | 0.00 |
| PE ⓘ | 12.60 | 11.92 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 52.85 / 145.16 |
| All Time Low / High (₹) | 52.85 / 145.16 |
| Market Cap (₹ Cr.) | 118 |
| Equity (₹ Cr.) | 19 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 49.9 |
| Pledged * | 0.00 | 0.00 |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|
| Sales | 149 | 145 | 151 | 153 |
| Operating Expenses ⓘ | 138 | 134 | 131 | 129 |
| Manufacturing Costs | 11 | 10 | 12 | 10 |
| Material Costs | 99 | 98 | 92 | 94 |
| Employee Cost | 20 | 19 | 19 | 18 |
| Other Costs ⓘ | 7 | 7 | 7 | 6 |
| Operating Profit ⓘ | 11 | 12 | 21 | 23 |
| Operating Profit Margin (%) | 7.7% | 8.2% | 13.6% | 15.3% |
| Other Income ⓘ | 0 | 0 | 0 | 0 |
| Interest ⓘ | 3 | 3 | 3 | 5 |
| Depreciation ⓘ | 3 | 3 | 3 | 4 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 6 | 6 | 14 | 15 |
| Tax ⓘ | 2 | 2 | 4 | 5 |
| Profit After Tax | 4 | 4 | 10 | 9 |
| PAT Margin (%) | 2.7% | 2.6% | 6.7% | 6.2% |
| Adjusted EPS (₹) | 2.9 | 2.7 | 7.2 | 4.9 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'24 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 18 | 22 | 32 | 68 | ||||||
| Share Capital ⓘ | 4 | 4 | 4 | 19 | ||||||
| Reserves ⓘ | 14 | 18 | 28 | 49 | ||||||
| Minority Interest | 0 | 0 | 0 | 0 | ||||||
| Debt | 35 | 34 | 29 | 36 | ||||||
| Long Term Debt | 21 | 27 | 23 | 17 | ||||||
| Short Term Debt | 14 | 7 | 7 | 19 | ||||||
| Trade Payables | 46 | 44 | 42 | 23 | ||||||
| Others Liabilities ⓘ | 20 | 26 | 29 | 30 | ||||||
| Total Liabilities ⓘ | 119 | 125 | 132 | 157 | ||||||
Fixed Assets | ||||||||||
| Gross Block | 56 | 59 | 48 | 50 | ||||||
| Accumulated Depreciation | 11 | 14 | 0 | 0 | ||||||
| Net Fixed Assetsⓘ | 44 | 45 | 48 | 50 | ||||||
| CWIP ⓘ | 7 | 7 | 8 | 8 | ||||||
| Investmentsⓘ | 0 | 0 | 0 | 0 | ||||||
| Inventories | 38 | 30 | 47 | 57 | ||||||
| Trade Receivables | 7 | 13 | 11 | 13 | ||||||
| Cash Equivalents | 3 | 2 | 2 | 12 | ||||||
| Others Assetsⓘ | 19 | 28 | 16 | 16 | ||||||
| Total Assets ⓘ | 119 | 125 | 132 | 157 | ||||||
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 13 | 5 | 8 | -4 |
| PBT ⓘ | 6 | 6 | 14 | 15 |
| Adjustment ⓘ | 6 | 6 | 6 | 6 |
| Changes in Working Capital ⓘ | 3 | -5 | -9 | -20 |
| Tax Paid ⓘ | -1 | -1 | -4 | -5 |
| Cash Flow From Investing Activity ⓘ | -11 | -8 | 0 | -6 |
| Capex | -4 | -4 | -6 | -6 |
| Net Investments | 0 | -1 | 0 | 0 |
| Others ⓘ | -6 | -4 | 7 | 0 |
| Cash Flow From Financing Activityⓘ | -2 | 2 | -8 | 20 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 33 |
| Net Proceeds from Borrowing ⓘ | 0 | 6 | -4 | -5 |
| Interest Paid ⓘ | -3 | -3 | -3 | -5 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0 | -3 |
| Net Cash Flow ⓘ | 0 | -1 | 0 | 10 |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'24 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 22.48 | 19.11 | 37.86 | 18.8 | ||||||
| ROCE (%) | 13.88 | 14.09 | 25.57 | 21.43 | ||||||
| Asset Turnover Ratio | 1.25 | 1.19 | 1.18 | 1.06 | ||||||
| PAT to CFO Conversion(x) | 3.25 | 1.25 | 0.8 | -0.44 | Working Capital Days | |||||
| Receivable Days | 18 | 25 | 28 | 29 | ||||||
| Inventory Days | 93 | 86 | 93 | 124 | ||||||
| Payable Days | 169 | 168 | 170 | 126 | ||||||
New Swan Multitech was incorporated as ‘New Swan Multitech Limited’ under the provisions of the Companies Act, 1956 vide Certificate of Incorporation dated March 03, 2014 issued by Registrar of Companies, Delhi. The company is an engineering-led manufacturer of (i) complex and critical precision engineered components and parts used in automotive sector (auto components) and (ii) agricultural farm machineries designed to meet the diverse needs of modern farming (agricultural implements). Within the automotive sector, it manufactures, procures and supplies a range of precision machined tubular assemblies, welded assemblies, precision brackets and sheet metal parts.
The company’s wide range of offerings in this segment includes link assembly engine hangers, hinge body covers, front cover stay components, seat catch components, fuel filler cap components, main stand complete assemblies, front fender stay assemblies, engine guard plates, rear brake arm assemblies, separator breather, cable guide assemblies, battery tray components and many other parts, that are critical for the two-wheeler vehicles and various type of brackets such as cooling recovery reservoir brackets, exhaust tailpipe brackets, fuse block brackets, floor panel brackets, air cleaner inlet hose brackets for the passenger car vehicles.
Within the agricultural implements sector, the company designs, manufactures and supplies a comprehensive range of agricultural implements that cater to different aspects of farming such as soil preparation, sowing, crop management, harvesting and crop residue management. The company’s wide range of offering in this segment includes various type of rotovators, seeders, super seeders, weeders, potato planter, potato digger, fertilizer spreader, mulcher, puddler, laser land leveller, disc ploughs and many other agricultural implements. It manufactures agricultural implements from its manufacturing unit located at Village Raian, Ludhiana, Punjab.
Business area of the company
The company is engaged in manufacturing of auto components and agricultural implements. The company is an engineering-led manufacturer of (i) complex and critical precision engineered components and parts used in automotive sector (auto components) and (ii) agricultural farm machineries designed to meet the diverse needs of modern farming (agricultural implements).
Products of the company
Agricultural implements division
Automotive components division
History and milestones
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
