Swasti Vinayaka Art & Heritage Corporation Ltd - Stock Valuation and Financial Performance

BSE: 512257 | NSE: | Business Support | Small Cap

Swasti Vinayaka Art Share Price

4.19 -0.20 -4.56%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on Swasti Vinayaka Art

M-Cap below 100cr DeciZen not available

Swasti Vinayaka Art & Heritage Corporation stock performance -

mw4me loader
P/E Ratio (SA):
24.00
Market Cap:
39.5 Cr.
52-wk low:
3.3
52-wk high:
6

Is Swasti Vinayaka Art & Heritage Corporation Ltd an attractive stock to invest in?

1. Is Swasti Vinayaka Art & Heritage Corporation Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Swasti Vinayaka Art & Heritage Corporation Ltd is a good quality company.

2. Is Swasti Vinayaka Art & Heritage Corporation Ltd undervalued or overvalued?

The key valuation ratios of Swasti Vinayaka Art & Heritage Corporation Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Swasti Vinayaka Art & Heritage Corporation Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Swasti Vinayaka Art & Heritage Corporation 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 Swasti Vinayaka Art:

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.
Swasti Vinayaka Art & Heritage Corporation Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 22.7%27.9%32.3%26.4%15.8%12.8%15.4%12.1%18.4%12.5%-
Value Creation
Index
0.61.01.30.90.1-0.10.1-0.10.3-0.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 11.39.18.89.79.19.58.51012.712.415
Sales YoY Gr.--19.6%-3.1%10.1%-6.7%4.3%-10.3%18.1%26.3%-2.3%-
Adj EPS 0.10.20.30.30.20.10.20.20.30.20.2
YoY Gr.-76.9%26.1%-6.9%-40.7%-18.8%46.2%-15.8%100%-28.1%-
BVPS (₹) 0.80.91.11.21.41.31.71.92.22.72.7
Adj Net
Profit
1.12.12.62.41.51.11.71.52.922
Cash Flow from Ops. 5.13.61.63.20.72.41.920.52.7-
Debt/CF from Ops. 1.61.93.91.611.43.54.43.613.55.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 1%6.4%13.4%-2.3%
Adj EPS 6.5%7.5%6.6%-28.1%
BVPS15.3%14.5%17.6%22.2%
Share Price 7.6% 22.6% 31.3% 9.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
17.628.329.623.712.59.412.49.115.89.26.7
Op. Profit
Mgn %
32.94958.946.13428.339.427.335.829.721.7
Net Profit
Mgn %
1022.729.12516.11219.614.422.916.511
Debt to
Equity
1.20.90.60.50.60.70.60.40.40.6-
Working Cap
Days
6247458107839609961,098962812868445
Cash Conv.
Cycle
352397468477540554658582476506401

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 13.40%

Sales growth is good in last 4 quarters at 18.54%

Return on Equity has declined versus last 3 years average to 6.70%

Net Profit has been subdued in last 3 years 6.58%

Latest Financials - Swasti Vinayaka Art & Heritage Corporation Ltd.

Standalone Consolidated
TTM EPS (₹) 0.2 -
TTM Sales (₹ Cr.) 14.7 -
BVPS (₹.) 2.7 -
Reserves (₹ Cr.) 15 -
P/BV 1.62 -
PE 24.00 -
From the Market
52 Week Low / High (₹) 3.32 / 5.96
All Time Low / High (₹) 0.03 / 5.96
Market Cap (₹ Cr.) 39.5
Equity (₹ Cr.) 9
Face Value (₹) 1
Industry PE 47.2

Management X-Ray of Swasti Vinayaka Art:

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 Swasti Vinayaka Art

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
Sales11.339.118.839.729.079.468.4910.0312.6712.38
Operating Expenses 7.614.653.635.245.996.785.157.298.148.71
Manufacturing Costs0.410.390.540.451.120.730.270.530.450.46
Material Costs3.540.60-1.240.12-0.55-0.21-0.10-0.140.130.38
Employee Cost 1.151.351.621.912.182.251.772.442.602.58
Other Costs 2.512.312.712.773.244.013.204.464.975.29
Operating Profit 3.724.465.204.483.082.673.342.744.533.67
Operating Profit Margin (%) 32.9%49.0%58.8%46.1%34.0%28.3%39.4%27.3%35.8%29.7%
Other Income 0.620.040.010.020.080.230.260.280.310.56
Interest 1.360.940.800.710.790.930.940.790.791.39
Depreciation 0.620.400.310.300.290.300.240.180.140.11
Exceptional Items 0000000000
Profit Before Tax 2.353.174.103.492.091.682.432.053.912.74
Tax 0.791.081.531.050.580.470.650.510.980.69
Profit After Tax 1.562.092.572.431.501.201.781.532.932.05
PAT Margin (%) 13.8%23.0%29.1%25.0%16.5%12.7%21.0%15.3%23.1%16.5%
Adjusted EPS (₹)0.20.20.30.30.20.10.20.20.30.2
Dividend Payout Ratio (%)51%38%31%33%53%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 6.737.869.4910.9812.3011.9714.9016.9219.8524.26
Share Capital 4444444499
Reserves 2.733.865.496.988.307.9710.9012.9210.8515.26
Minority Interest0000000000
Debt8.026.706.115.217.868.618.207.087.3014.70
Long Term Debt5.664.134.814.904.545.107.514.696.4114.70
Short Term Debt2.362.571.300.313.323.510.692.390.890
Trade Payables0.070.060.010.190.070.080.050.050.050.03
Others Liabilities 5.575.906.837.189.788.608.839.369.058.61
Total Liabilities 20.3920.5322.4423.573029.2631.9833.4136.2547.61

Fixed Assets

Gross Block5.255.145.555.866.9477.017.027.027.03
Accumulated Depreciation3.393.673.974.264.554.554.794.965.095.18
Net Fixed Assets1.871.481.581.602.392.452.222.061.931.84
CWIP 00.1900000000
Investments 00.050.230.570.951.603.634.464.767.27
Inventories9.399.9812.0812.9613.7014.3114.6115.6616.7617.22
Trade Receivables0.470.310.420.340.310.611.350.520.280.16
Cash Equivalents 0.080.050.170.160.170.120.110.060.059.13
Others Assets8.598.477.967.9412.4910.1710.0710.6412.4711.98
Total Assets 20.3920.5322.4423.573029.2631.9833.4136.2547.61

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 5.053.641.573.180.692.441.861.960.542.68
PBT 2.353.174.103.492.091.682.432.053.912.74
Adjustment 1.981.331.1010.9910.910.690.620.94
Changes in Working Capital 1.350.08-2.180-1.470.54-0.99-0.78-3.99-1
Tax Paid -0.63-0.95-1.45-1.30-0.92-0.77-0.50000
Cash Flow From Investing Activity -0.09-0.24-0.36-0.62-1.58-1.37-0.52-0.090.020.39
Capex -0.09-0.20-0.22-0.32-1.08-0.320.11-0.020-0.02
Net Investments 0-0.05-0.14-0.32-0.51-1.18-0.73-0.22-0.26-0.14
Others 0.010.010.010.020.010.140.100.150.280.55
Cash Flow From Financing Activity -4.96-3.43-1.09-2.580.90-1.12-1.35-1.92-0.576.02
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0-1.5200000000
Interest Paid -1.36-0.94-0.80-0.71-0.78-0.91-0.94-0.79-0.79-1.39
Dividend Paid -0.80-0.80-0.80-0.80-0.80-0.800000
Others -2.80-0.160.51-1.062.480.59-0.41-1.120.227.41
Net Cash Flow 0.01-0.030.12-0.010.01-0.05-0.01-0.05-0.019.08
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)24.2128.6829.5823.7412.899.9113.259.6415.929.27
ROCE (%)22.7227.8732.2926.415.812.7915.4312.0618.3912.47
Asset Turnover Ratio0.520.450.410.420.340.320.280.310.360.3
PAT to CFO Conversion(x)3.241.740.611.310.462.031.041.280.181.31
Working Capital Days
Receivable Days1416151413184234127
Inventory Days343388456470536541621551467501
Payable Days639-11312-88-137-251-12713935

Swasti Vinayaka Art & Heritage Corporation Ltd Stock News

Swasti Vinayaka Art & Heritage Corporation Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Swasti Vinayaka Art on 21-Nov-2024 16:59 is ₹4.19.
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 21-Nov-2024 16:59 the market cap of Swasti Vinayaka Art stood at ₹39.51.
The latest P/E ratio of Swasti Vinayaka Art as of 21-Nov-2024 16:59 is 24.00.
The latest P/B ratio of Swasti Vinayaka Art as of 21-Nov-2024 16:59 is 1.62.
The 52-week high of Swasti Vinayaka Art is ₹5.96 and the 52-week low is ₹3.32.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Swasti Vinayaka Art is ₹14.68 ( Cr.) .

About Swasti Vinayaka Art & Heritage Corporation Ltd

Swasti Vinayaka Gems Corporation was incorporated in 1985 and got its present name on September 20, 2005. Earlier it was known as Swasti Vinayaka Finvest Corporation.In 2010 Company changed its name from Swasti Vinayaka Gems Corporation Ltd. to Swasti Vinayaka Art & Heritage Corporation Ltd.

The company produces sculptured artifacts like divine and special artifacts, animals, photo frames; trades in cut and polished stones, diamonds, emerald stones, finished goods, jewelry, paintings, rough stones, other precious stones; and has investment activities.

It has a showroom at the Grand Hyatt Plaza in Mumbai and organizes the annual Ganesha Festival at Cymroza Art Gallery and other events to draw good clients to the showroom and gather publicity for its brand Ma Passion. Real estate is another area of business and premises are offered on rent in the Western suburbs of Mumbai.

The registered office of the company is situated at 303, Tantia Jogani Industrial Estate, JR Boricha Marg, Lower Parel, Mumbai-400011.

Business area of the company

The company is engaged in the manufacturing of artifacts consisting of a collection of gemstone sculptures.

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.