Swastik Pipes Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: SWASTIK | Steel & Iron Products | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Swastik Pipes

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Semi Strong

Swastik Pipes stock performance -

mw4me loader
P/E Ratio (SA):
25.13
Market Cap:
128.9 Cr.
52-wk low:
0
52-wk high:
0

Is Swastik Pipes Ltd an attractive stock to invest in?

1. Is Swastik Pipes Ltd a good quality company?

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

2. Is Swastik Pipes Ltd undervalued or overvalued?

The key valuation ratios of Swastik Pipes Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is Swastik Pipes Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Swastik Pipes Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Swastik Pipes:

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.
Swastik Pipes 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 % 10.7%11.7%12%11%11.2%2.8%9.1%15.3%9.9%7.6%-
Value Creation
Index
-0.2-0.2-0.1-0.2-0.2-0.8-0.40.1-0.3-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 680578628659723656522609711723723
Sales YoY Gr.--15.1%8.6%5%9.7%-9.3%-20.3%16.6%16.9%1.7%-
Adj EPS 2.83.74.33.22.8-12.61.48.33.72.22.2
YoY Gr.-29.9%17.5%-26.6%-9.8%-544.7%NA497.1%-55.7%-40.5%-
BVPS (₹) 69.973.577.680.884.972.373.669.589.791.991.9
Adj Net
Profit
344.73.53.1-141.516.98.65.15
Cash Flow from Ops. 29.719.133.424.5-22.635.625.147.2-22.325.9-
Debt/CF from Ops. 4.88.14.76.9-8.95.57.82.4-54.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 0.7%0%11.5%1.7%
Adj EPS -2.7%-5.1%16.4%-40.5%
BVPS3.1%1.6%7.7%2.5%
Share Price - - - -40.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
4.25.15.743.5-16.11.915.24.92.42.4
Op. Profit
Mgn %
2.74.44.74.14.11.55.34.23.83.3NAN
Net Profit
Mgn %
0.50.70.70.50.4-2.10.32.81.20.70.7
Debt to
Equity
1.921.91.92.12.52.40.80.50.5-
Working Cap
Days
1051171121251261471791571471660
Cash Conv.
Cycle
6381838282981169282870

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 11.48%

Net Profit is growing at healthy rate in last 3 years 16.36%

Debt to equity has declined versus last 3 years average to 0.53

Return on Equity has declined versus last 3 years average to 2.40%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Swastik Pipes Ltd.

Standalone Consolidated
TTM EPS (₹) 2.2 -
TTM Sales (₹ Cr.) 723 -
BVPS (₹.) 91.9 -
Reserves (₹ Cr.) 190 -
P/BV 0.60 -
PE 25.13 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 129
Equity (₹ Cr.) 23.2
Face Value (₹) 10
Industry PE 22.2

Management X-Ray of Swastik Pipes:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *38.0938.0938.0938.09
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Swastik Pipes

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
Sales680578628659723656522609711723
Operating Expenses 662553599632693646494583684700
Manufacturing Costs23242627282515202727
Material Costs609498544573636587455536622637
Employee Cost 10111316151811121617
Other Costs 20201617141614141919
Operating Profit 19252927301028262724
Operating Profit Margin (%) 2.7%4.4%4.6%4.1%4.1%1.5%5.3%4.2%3.8%3.3%
Other Income 8434532366
Interest 18202222252923191618
Depreciation 3334444455
Exceptional Items 00000001600
Profit Before Tax 56756-21222127
Tax 22222-71-632
Profit After Tax 44435-1412895
PAT Margin (%) 0.5%0.7%0.7%0.5%0.6%-2.1%0.3%4.6%1.3%0.7%
Adjusted EPS (₹)3.33.74.13.24.2-12.61.413.73.92.2
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 75798488948081142208213
Share Capital 9999999172323
Reserves 66707579857172125185190
Minority Interest0000000000
Debt133148148170196193195107103102
Long Term Debt14122118615776324034
Short Term Debt119136127152135136118756368
Trade Payables491941474447497162101
Others Liabilities 20363716221612212230
Total Liabilities 278283311322356337336341396446

Fixed Assets

Gross Block8290102105114118119117124138
Accumulated Depreciation28313438414548495358
Net Fixed Assets54596867737371687180
CWIP 6545000234
Investments 0000000000
Inventories9297989210192696979105
Trade Receivables928410597129123148146164165
Cash Equivalents 716132489771611
Others Assets27222236453940496382
Total Assets 278283311322356337336341396446

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 30193325-23362547-2226
PBT 56756-2126127
Adjustment 17212526263327222023
Changes in Working Capital 8-73-8-5424-418-54-5
Tax Paid -1-2-21-20-1201
Cash Flow From Investing Activity -1-5-10-4-2-4-215-8-15
Capex -3-8-11-3-3-4-215-7-14
Net Investments 1100000000
Others 121-10000-1-1
Cash Flow From Financing Activity -28-5-25-108-32-24-6238-16
Net Proceeds from Shares 200110010580
Net Proceeds from Borrowing 000044-517000
Interest Paid -18-20-22-22-25-29-23-19-16-18
Dividend Paid 0000000000
Others -1215-412-121-18-53-32
Net Cash Flow 09-211-170008-5
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)4.945.15.4545.14-16.011.8525.065.182.43
ROCE (%)10.6611.7212.0410.9611.182.89.0715.279.927.59
Asset Turnover Ratio2.662.32.342.082.131.891.551.81.931.72
PAT to CFO Conversion(x)7.54.758.258.33-4.6N/A251.68-2.445.2
Working Capital Days
Receivable Days40504956577095888083
Inventory Days51545153495457423846
Payable Days29252028262938413947

Swastik Pipes Ltd Stock News

Swastik Pipes Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Swastik Pipes on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Swastik Pipes stood at ₹128.9.
The latest P/E ratio of Swastik Pipes as of 01-Jan-1970 05:30 is 25.13.
The latest P/B ratio of Swastik Pipes as of 01-Jan-1970 05:30 is 0.60.
The 52-week high of Swastik Pipes is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Swastik Pipes is ₹723.5 ( Cr.) .

About Swastik Pipes Ltd

The Company was originally incorporated as a private limited company under the Companies Act, 1956 in the name and style of “Swastik Pipes Private Limited” bearing Registration Number dated October 10, 1973 issued by the Registrar of Companies, Delhi. Subsequently, the Company was converted into public limited company pursuant to a shareholders’ resolution passed at an Extra-Ordinary General Meeting held on August 16, 2002, and name of the Company was changed to “Swastik Pipes Limited” and a fresh Certificate of Incorporation dated March 21, 2003 was issued by Registrar of Companies, Delhi. After that, the name of the company was changed to “Swastik Pipe Limited” and a fresh Certificate of Incorporation dated April 03, 2013, was issued by Registrar of Companies, Delhi.

Swastik Pipe is manufacturers and exporters of Mild Steel/Carbon Steel ERW Black and Galvanized Pipes, Hallow Steel Pipe, Cold rolled Steel (CR) Strips/ Coils, Swaged Tubular Poles, Solar Structure and Steel Structures. The company use raw material of premium quality i.e. prime steel from SAIL - Steel Authority of India, Tata Steel and high purity zinc is being sourced from Hindustan Zinc, which makes it comfortable to supply the quality material all over the world.

At present, the company has highly sophisticated and technically competent plants are located at Bahadurgarh, Distt. Jhajjar, Haryana (Unit no.1) and at Kotwan, Kosi Kalan, Distt. Mathura, Uttar Pradesh (Unit No. 2). It has diversified its Manufacturing activities towards production of Solar Module Mounting Structures, Transmission Towers, Steel Tubular Poles and Solar Poles Special Structure for Railways, Scaffolding, Formwork and crash barrier. It is one of the oldest manufacturer, exporter and supplier of steel pipes and tubes to various heavy engineering industries in India. Steel pipes and tubes can be used for many purposes such as steel pipes for frames and shafts, steel pipes for bicycle frames, steel pipes for furniture, CDW pipes for shockers, steel pipes for various structural purposes, steel pipes for various engineering purposes etc. It has a very wide range of steel pipes and tubes products. The lengths of the steel pipes & tubes range from 4m to 7m unless otherwise specified by the customers. It manufactures steel pipes and tubes in various shapes and size such square, round, rectangular and elliptical or any special shape.

The company brings the latest modern manufacturing technology. Automatic temperature control of voltage stabilizing and other electrical parameters so that no fluctuation of heat/voltage/current takes place irrespective of the speed/thickness, thereby yielding uniform bead inside the pipe and no friction loss. All pipes are subjected to all required physical and chemical tests before reaching to customer. The company has a well-maintained laboratory with provisions for offline testing at different stages of production. Stringent Quality Control is exercised with latest facility right from the selection of raw material to the finished product. All tubes are subjected to extensive test including the hydraulic test, so that there is no leakages and before leaving, pipes passes through prescribed quality control process to ensure the best quality.

Business area of the company

The company is one of the leading manufacturer and exporter of T.T. Swastik Band high quality Mild Steel/Carbon steel ERW Black and Galvanized pipes/Tubes. is a one of the leading manufacturer, exporter and supplier of steel pipes and tubes to various heavy engineering industries in India and abroad.

Key events:

  • 1973: Incorporation of the Company.
  • 2003: Company converted into Public Limited Company
  • 2011: Alteration of Object Clause by including the Object I.e. To export, import, buy, sell or otherwise Deal in Agricultural Products Like:- Rice.
  • 2013: Change in Name From “Swastik Pipes Limited” to “Swastik Pipe Limited”.
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.