Swadeshi Polytex Ltd

Swadeshi Polytex Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Swadeshi Polytex Ltd

₹ 69.5 2.00%
10 Jun - close price
splindia.co.in BSE: 503816
About

Incorporated in 1970, Swadeshi Polytex Ltd
is in the business of real estate development.

Key Points

Business Overview:[1]
Company is engaged in the business of owning, purchasing, selling, leasing and developing real estate including land, plot, buildings, factories, warehouses, residential, commercial, agricultural and industrial infrastructures. Company also deals in immovable properties and other related assets as owners, advisors, developers, service providers and brokers.

Website BSE
  • Market Cap ₹ 271 Cr.
  • Current Price ₹ 69.5
  • High / Low ₹ 178 / 46.0
  • Stock P/E 120
  • Book Value ₹ 28.5
  • Dividend Yield 0.00 %
  • ROCE 3.13 %
  • ROE 2.06 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has a good return on equity (ROE) track record: 3 Years ROE 64.2%

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of -52.2% over past five years.
  • Earnings include an other income of Rs.7.12 Cr.
  • Working capital days have increased from 13,074 days to 39,466 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Textiles Textiles & Apparels Other Textile Products

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
36.23 13.69 4.48 9.95 16.21 4.54 40.17 54.55 0.00 0.00 0.00 0.30 0.10
1.65 0.81 0.50 0.87 1.36 0.65 1.81 2.67 1.69 0.63 0.70 0.66 1.92
Operating Profit 34.58 12.88 3.98 9.08 14.85 3.89 38.36 51.88 -1.69 -0.63 -0.70 -0.36 -1.82
OPM % 95.45% 94.08% 88.84% 91.26% 91.61% 85.68% 95.49% 95.11% -120.00% -1,820.00%
0.31 0.35 0.43 0.66 1.00 1.21 1.82 1.85 1.65 1.87 1.92 1.77 1.56
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.04 0.04 0.04 0.04
Profit before tax 34.89 13.23 4.41 9.74 15.85 5.10 40.18 53.73 -0.08 1.20 1.18 1.37 -0.30
Tax % 17.08% 19.73% 17.46% 19.20% 19.68% 23.14% 18.89% 14.83% -225.00% 32.50% 33.05% 13.14% 76.67%
28.94 10.62 3.64 7.88 12.71 3.91 32.59 45.75 0.10 0.81 0.79 1.19 -0.52
EPS in Rs 7.42 2.72 0.93 2.02 3.26 1.00 8.36 11.73 0.03 0.21 0.20 0.31 -0.13
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
6.50 7.28 1.76 2.03 3.19 13.16 15.99 0.00 36.23 44.34 99.26 0.40
2.32 2.32 2.50 2.27 2.37 2.84 3.64 2.14 2.88 3.56 6.82 3.90
Operating Profit 4.18 4.96 -0.74 -0.24 0.82 10.32 12.35 -2.14 33.35 40.78 92.44 -3.50
OPM % 64.31% 68.13% -42.05% -11.82% 25.71% 78.42% 77.24% 92.05% 91.97% 93.13% -875.00%
0.84 0.66 2.18 5.65 2.94 1.62 2.24 0.15 0.54 2.45 6.53 7.12
Interest 3.52 5.30 3.18 3.31 3.64 2.86 0.70 0.00 0.00 0.00 0.00 0.00
Depreciation 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.05 0.16
Profit before tax 1.49 0.31 -1.75 2.09 0.11 9.07 13.88 -2.00 33.88 43.21 98.92 3.46
Tax % -115.44% 74.19% 290.86% 45.45% 409.09% 11.91% 14.63% -18.50% 24.65% 19.35% 16.75% 34.10%
3.21 0.08 -6.85 1.13 -0.34 7.99 11.85 -1.64 25.53 34.85 82.35 2.28
EPS in Rs 0.82 0.02 -1.76 0.29 -0.09 2.05 3.04 -0.42 6.55 8.94 21.12 0.58
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -25%
5 Years: -52%
3 Years: -78%
TTM: -100%
Compounded Profit Growth
10 Years: 12%
5 Years: -28%
3 Years: -55%
TTM: -97%
Stock Price CAGR
10 Years: 41%
5 Years: 66%
3 Years: 88%
1 Year: -58%
Return on Equity
10 Years: %
5 Years: %
3 Years: 64%
Last Year: 2%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 3.90 3.90 3.90 3.90 3.90 3.90 3.90 3.90 3.90 3.90 3.90 3.90
Reserves -49.99 -49.91 -56.87 -55.74 -56.08 -48.09 -36.24 -37.88 -12.35 22.49 104.85 107.12
50.80 25.93 25.42 25.42 25.42 16.30 1.79 1.79 0.00 0.00 0.00 0.00
18.13 39.72 42.24 39.56 40.11 41.19 47.61 46.98 42.42 38.71 3.48 4.37
Total Liabilities 22.84 19.64 14.69 13.14 13.35 13.30 17.06 14.79 33.97 65.10 112.23 115.39
0.06 0.06 0.06 0.06 0.05 0.04 0.09 0.07 0.07 0.08 4.97 4.87
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 40.74
22.78 19.58 14.63 13.08 13.30 13.26 16.97 14.72 33.90 65.02 107.26 69.73
Total Assets 22.84 19.64 14.69 13.14 13.35 13.30 17.06 14.79 33.97 65.10 112.23 115.39

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
26.96 25.45 0.40 -3.23 -0.77 19.28 17.24 -2.18 25.79 31.65 43.87 -6.53
0.60 1.58 2.18 5.62 2.76 0.12 0.16 0.13 -22.17 -34.41 -43.81 6.50
-24.78 -29.47 -1.82 -3.31 -1.36 -19.57 -15.67 0.00 -1.79 0.00 0.00 0.00
Net Cash Flow 2.78 -2.44 0.75 -0.92 0.62 -0.17 1.73 -2.05 1.83 -2.76 0.06 -0.03

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 52.22 25.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 109.50
Inventory Days 6,167.56
Days Payable 271.41
Cash Conversion Cycle 5,948.38 25.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 109.50
Working Capital Days -427.89 -1,462.51 -6,702.73 -5,327.56 -3,457.77 -863.96 -886.14 -334.37 -248.44 4.19 39,465.62
ROCE % 61.02% 481.94% 146.60% 3.13%

Shareholding Pattern

Numbers in percentages

6 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
63.21% 63.20% 63.20% 63.20% 66.38% 68.08% 68.08% 68.08% 68.08% 68.08% 68.08% 68.08%
0.07% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.09% 0.09%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
36.72% 36.71% 36.72% 36.74% 33.55% 31.85% 31.86% 31.85% 31.85% 31.85% 31.82% 31.82%
No. of Shareholders 10,47410,86410,94911,02311,98212,67514,56816,17122,45422,35022,11821,773

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports