BSE: 530585 | NSE: | Finance - Stock Broking | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Swastika Investmart Ltd is a average quality company.
The key valuation ratios of Swastika Investmart Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Swastika Investmart 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'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 22.4% | 5.9% | 27.3% | 13% | 10.7% | 2.4% | 37.4% | 27.6% | 18.1% | 30.9% | - |
| Value Creation Index ⓘ | 0.6 | -0.6 | 1.0 | -0.1 | -0.2 | -0.8 | 1.7 | 1.0 | 0.3 | 1.2 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 21.8 | 21.1 | 27.2 | 31.6 | 30.7 | 35.5 | 71.3 | 76.8 | 85.5 | 111 | 115 |
| Sales YoY Gr. | - | -3% | 29% | 15.9% | -2.7% | 15.6% | 100.9% | 7.8% | 11.3% | 29.8% | - |
| Adj EPS ⓘ | 1.6 | -0.1 | 4 | 2.4 | 1.3 | -1.3 | 6.8 | 5.8 | 4 | 8.2 | 13.8 |
| YoY Gr. | - | -107.3% | NA | -40.1% | -43.7% | -193.3% | NA | -15.3% | -30.6% | 104.2% | - |
| BVPS (₹) ⓘ | 9.7 | 9.3 | 14.5 | 16.6 | 16.7 | 13.7 | 21.4 | 28.4 | 32.3 | 42 | 56.2 |
| Adj Net Profit ⓘ | 2.4 | -0.2 | 5.9 | 3.5 | 2 | -1.9 | 10.1 | 8.6 | 5.9 | 12.1 | 20 |
| Cash Flow from Ops. ⓘ | 5.1 | 2.4 | 8.9 | -9.1 | 3.8 | 24 | -8 | -4.6 | -18.6 | -11.4 | - |
| Debt/CF from Ops. ⓘ | 0.9 | 4 | 3 | -3.1 | 7.7 | 0.6 | -1.6 | -1.7 | -0.4 | -0.9 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 19.8% | 29.3% | 15.9% | 29.8% | ||||
| Adj EPS ⓘ | 19.6% | 43.6% | 6.3% | 104.2% | ||||
| BVPSⓘ | 17.7% | 20.3% | 25.2% | 29.8% | ||||
| Share Price | 35.6% | 64.4% | 74.1% | 57.2% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 18.2 | -1.3 | 33.3 | 15.3 | 8 | -8.2 | 38.9 | 23.3 | 13.2 | 22.1 | 28 |
| Op. Profit Mgn % ⓘ | 21 | 9.8 | 18.5 | 19.7 | 21.8 | 14.8 | 21.3 | 17.8 | 12.1 | 19.4 | 30.2 |
| Net Profit Mgn % ⓘ | 11.1 | -0.9 | 21.6 | 11.2 | 6.5 | -5.2 | 14.2 | 11.2 | 7 | 10.9 | 17.7 |
| Debt to Equity ⓘ | 0.3 | 0.7 | 1.3 | 1.1 | 1.2 | 0.7 | 0.4 | 0.2 | 0.2 | 0.2 | 0 |
| Working Cap Days ⓘ | 745 | 745 | 575 | 592 | 655 | 396 | 230 | 323 | 276 | 247 | 522 |
| Cash Conv. Cycle ⓘ | 665 | 655 | 493 | 367 | -49 | -415 | -496 | -708 | -605 | -699 | 101 |
Return on Equity has increased versus last 3 years average to 28.00%
Sales growth is growing at healthy rate in last 3 years 15.89%
Sales growth is good in last 4 quarters at 34.74%
Net Profit has been subdued in last 3 years 6.29%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 13.8 | 14.1 |
| TTM Sales (₹ Cr.) | 115 | 119 |
| BVPS (₹.) ⓘ | 56.2 | 62.5 |
| Reserves (₹ Cr.) ⓘ | 72 | 90 |
| P/BV ⓘ | 3.00 | 2.69 |
| PE ⓘ | 12.24 | 11.93 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 90.01 / 234.00 |
| All Time Low / High (₹) | 0.20 / 234.00 |
| Market Cap (₹ Cr.) | 249 |
| Equity (₹ Cr.) | 3 |
| Face Value (₹) | 2 |
| Industry PE ⓘ | 24.8 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income | 23 | 23 | 33 | 33 | 31 | 36 | 72 | 77 | 86 | 111 |
| Interest Income | 22 | 21 | 27 | 32 | 31 | 35 | 71 | 77 | 85 | 111 |
| Other Income ⓘ | 2 | 2 | 6 | 2 | 0 | 1 | 1 | 0 | 0 | 1 |
| Expenditure ⓘ | 20 | 23 | 25 | 28 | 28 | 38 | 59 | 66 | 78 | 95 |
| Interest Expense ⓘ | 1 | 1 | 1 | 2 | 3 | 3 | 2 | 2 | 2 | 5 |
| Operating Expenses ⓘ | 18 | 20 | 22 | 26 | 25 | 31 | 56 | 63 | 74 | 88 |
| Provisions | 0 | 2 | 1 | 1 | 1 | 4 | 1 | 1 | 2 | 3 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 4 | 0 | 8 | 5 | 3 | -2 | 13 | 12 | 8 | 16 |
| Taxes ⓘ | 1 | 0 | 2 | 1 | 1 | 0 | 3 | 3 | 2 | 4 |
| Profit After Tax | 2 | 0 | 6 | 4 | 2 | -2 | 10 | 9 | 6 | 12 |
| Adjusted EPS (₹) | 1.6 | -0.1 | 4.0 | 2.4 | 1.3 | -1.3 | 6.8 | 5.8 | 4.0 | 8.2 |
| Dividend Payout Ratio (%) | 12% | -164% | 5% | 8% | 15% | -16% | 6% | 7% | 10% | 5% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Equity Capital | 14 | 14 | 22 | 25 | 25 | 20 | 32 | 42 | 48 | 62 |
| Share Capital ⓘ | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves ⓘ | 11 | 11 | 19 | 22 | 22 | 17 | 29 | 39 | 45 | 59 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Borrowings | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Current Liabilities | 46 | 49 | 63 | 78 | 86 | 74 | 154 | 171 | 144 | 267 |
| Trade Payables | 0 | 0 | 0 | 0 | 47 | 49 | 123 | 146 | 120 | 240 |
| Short term borrowings | 5 | 10 | 27 | 28 | 29 | 14 | 13 | 8 | 7 | 10 |
| Other Liabilities | -5 | -10 | -27 | -28 | -76 | -63 | -136 | -154 | -127 | -242 |
| Total Liabilities ⓘ | 61 | 63 | 85 | 103 | 111 | 94 | 186 | 213 | 192 | 337 |
Assets | ||||||||||
| Non Current Asset | 15 | 17 | 25 | 28 | 28 | 21 | 22 | 16 | 16 | 21 |
| Loan Asset | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non Current Asset ⓘ | 15 | 17 | 25 | 28 | 28 | 21 | 22 | 16 | 16 | 21 |
| Current Asset | 45 | 46 | 61 | 75 | 83 | 72 | 164 | 197 | 176 | 316 |
| Current Investment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Asset | 45 | 46 | 61 | 75 | 83 | 72 | 164 | 197 | 176 | 316 |
| Total Assets ⓘ | 61 | 63 | 85 | 103 | 111 | 94 | 186 | 213 | 192 | 337 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Operational & Financial Ratios |
||||||||||
| EPS (₹) | 8 | -1 | 20 | 12 | 7 | -6 | 34 | 29 | 20 | 41 |
| DPS (₹) | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 |
| BVPS (₹) | 48 | 47 | 73 | 83 | 83 | 69 | 107 | 142 | 162 | 210 |
Performance Ratios | ||||||||||
| ROA (%) | 4.0 | -0.3 | 7.9 | 3.7 | 1.8 | -1.8 | 7.2 | 4.3 | 2.9 | 4.6 |
| ROE (%) | 18.2 | -1.3 | 33.3 | 15.3 | 8.0 | -8.2 | 38.9 | 23.3 | 13.2 | 22.1 |
| ROCE (%) | 22.4 | 5.9 | 27.3 | 13.0 | 10.7 | 2.4 | 37.4 | 27.6 | 18.1 | 30.9 |
Valuation Parameters | ||||||||||
| Price/Book(x) | 0.8 | 0.8 | 1.0 | 1.8 | 0.9 | 0.9 | 1.2 | 1.4 | 1.1 | 2.9 |
Swastika Investmart was incorporated as a Public Limited Company in 1992 with a small capital and a long-term vision to grow. Their objective is to become a full service brokerage house and to provide comprehensive advisory services to their clients under one umbrella. They have expertise in advisory services in the capital markets and are also distributors of savings investment instruments, mutual fund Schemes, insurances and IPO etc.
The services are offered under total confidentiality and integrity with the sole purpose of maximizing returns to clients. The understanding of competitive landscape and the strategies employed by others is critical to the success of our firm’s entrepreneurial growth plans.
The company's operations include broking of equities and derivatives on the BSE, NSE, NCDEX and MCX, distribution of mutual funds, personal investment products, portfolio management and depository services through CDSL. The current operations are centered in the western and central states of India and their Company has few offices in south zone of India . It operates with the network of more than 250 trading Ids in NSE and BSE, through out India and all these activities are coordinated from corporate office located at Indore.
Services offered by the company:
Swastika Investmart Limited is committed to high standards of corporate governance in all its activities.
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
