Swasti Vinayaka Synthetics Ltd

Swasti Vinayaka Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Swasti Vinayaka Synthetics Ltd

₹ 4.99 1.63%
15 Oct 9:45 a.m.
swastivinayaka.com BSE: 510245
About

Incorporated in 1981, Swasti Vinayaka Synthetics Limited is mainly engaged in the manufacturing of suiting, shirting and apparels

Key Points

Business Overview:[1]
Company manufactures high-end cotton, cotton-blended and linen designer shirting and markets its products directly to retail chains, RMG sector, garment exporters and corporate houses. Company caters to corporate and government institutions for uniform fabrics. Also company is in receipt of compensation against property

Website BSE
  • Market Cap ₹ 44.9 Cr.
  • Current Price ₹ 4.99
  • High / Low ₹ 8.45 / 4.63
  • Stock P/E 21.8
  • Book Value ₹ 2.55
  • Dividend Yield 0.00 %
  • ROCE 15.4 %
  • ROE 11.1 %
  • Face Value ₹ 1.00
Edit ratios

Pros

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 10.8% over last 3 years.

* 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

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
6.55 6.16 5.45 8.67 5.84 7.09 10.80 6.93 9.52 8.40 9.82 10.63 7.41
6.04 5.40 4.84 7.37 5.26 6.28 9.87 6.02 8.54 7.51 8.97 9.18 6.93
Operating Profit 0.51 0.76 0.61 1.30 0.58 0.81 0.93 0.91 0.98 0.89 0.85 1.45 0.48
OPM % 7.79% 12.34% 11.19% 14.99% 9.93% 11.42% 8.61% 13.13% 10.29% 10.60% 8.66% 13.64% 6.48%
0.03 0.01 0.03 0.18 0.05 0.03 0.04 0.14 0.01 0.05 0.05 0.07 0.02
Interest 0.02 0.12 0.13 0.20 0.13 0.09 0.21 0.11 0.10 0.26 0.16 0.21 0.16
Depreciation 0.06 0.10 0.08 0.07 0.01 0.18 0.09 0.05 0.27 0.10 0.02 -0.03 0.09
Profit before tax 0.46 0.55 0.43 1.21 0.49 0.57 0.67 0.89 0.62 0.58 0.72 1.34 0.25
Tax % 0.00% 0.00% 0.00% 53.72% 0.00% 0.00% 0.00% 73.03% 0.00% 0.00% 0.00% 61.94% 0.00%
0.46 0.55 0.42 0.56 0.48 0.57 0.67 0.24 0.61 0.58 0.72 0.51 0.25
EPS in Rs 0.05 0.06 0.05 0.06 0.05 0.06 0.07 0.03 0.07 0.06 0.08 0.06 0.03
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 TTM
15.59 16.06 16.09 16.52 19.31 19.06 20.91 14.27 20.35 26.82 30.66 38.35 36.26
14.12 14.29 13.75 13.68 16.21 15.40 18.37 11.49 17.61 23.65 27.44 34.18 32.59
Operating Profit 1.47 1.77 2.34 2.84 3.10 3.66 2.54 2.78 2.74 3.17 3.22 4.17 3.67
OPM % 9.43% 11.02% 14.54% 17.19% 16.05% 19.20% 12.15% 19.48% 13.46% 11.82% 10.50% 10.87% 10.12%
0.02 0.40 0.08 0.08 0.32 0.46 0.26 0.14 0.12 0.26 0.26 0.18 0.19
Interest 0.18 0.28 0.41 0.28 0.22 0.25 0.40 0.64 0.30 0.47 0.53 0.73 0.79
Depreciation 0.34 0.69 0.66 0.49 0.47 0.42 0.49 0.28 0.28 0.32 0.32 0.36 0.18
Profit before tax 0.97 1.20 1.35 2.15 2.73 3.45 1.91 2.00 2.28 2.64 2.63 3.26 2.89
Tax % 50.52% 37.50% 34.07% 43.72% 24.54% 26.96% 25.13% 23.00% 23.68% 24.62% 24.71% 25.46%
0.47 0.75 0.88 1.21 2.06 2.52 1.43 1.54 1.75 1.99 1.98 2.42 2.06
EPS in Rs 0.05 0.08 0.10 0.13 0.23 0.28 0.16 0.17 0.19 0.22 0.22 0.27 0.23
Dividend Payout % 89.36% 65.33% 63.64% 52.07% 33.98% 30.56% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 9%
5 Years: 13%
3 Years: 24%
TTM: 6%
Compounded Profit Growth
10 Years: 12%
5 Years: 11%
3 Years: 11%
TTM: -1%
Stock Price CAGR
10 Years: 12%
5 Years: 8%
3 Years: -7%
1 Year: -34%
Return on Equity
10 Years: 13%
5 Years: 11%
3 Years: 11%
Last Year: 11%

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 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 9.00 9.00 9.00 9.00
Reserves 1.68 1.79 1.95 2.35 3.52 5.79 5.95 7.87 7.61 9.61 11.60 13.99
0.84 2.42 0.80 1.45 1.84 3.19 6.40 2.64 0.83 2.35 2.75 5.52
4.05 5.49 6.39 7.32 9.54 8.92 10.01 10.08 11.86 14.36 10.95 16.20
Total Liabilities 13.57 16.70 16.14 18.12 21.90 24.90 29.36 27.59 29.30 35.32 34.30 44.71
4.87 5.60 4.97 4.80 4.29 4.22 4.91 4.62 4.75 4.86 4.65 4.41
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.26 0.83 0.83 0.83 1.78 1.36 0.85 0.34 0.14 1.89 0.26 0.27
8.44 10.27 10.34 12.49 15.83 19.32 23.60 22.63 24.41 28.57 29.39 40.03
Total Assets 13.57 16.70 16.14 18.12 21.90 24.90 29.36 27.59 29.30 35.32 34.30 44.71

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
2.75 2.71 3.22 3.30 3.43 1.38 2.97 -0.16 1.83 3.13 -2.78 -1.19
-0.24 -2.02 -0.04 -0.31 -0.98 0.39 -0.86 1.01 -0.25 -2.03 1.69 -0.11
-2.49 -0.72 -3.17 -2.77 -2.33 -2.09 -2.10 -0.85 -1.58 -1.12 1.47 1.67
Net Cash Flow 0.02 -0.03 0.01 0.22 0.12 -0.32 0.02 -0.01 -0.01 -0.02 0.38 0.38

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 54.55 55.45 55.58 58.33 74.85 112.99 119.40 175.72 130.57 124.39 84.88 138.96
Inventory Days 94.54 121.10 128.08 171.52 173.93 233.92 269.00 444.35 276.72 257.91 245.94 216.50
Days Payable 11.77 17.93 4.72 18.93 45.07 27.50 39.29 27.93 31.71 45.66 26.81 33.28
Cash Conversion Cycle 137.32 158.63 178.94 210.92 203.71 319.40 349.11 592.14 375.59 336.64 304.01 322.18
Working Capital Days 93.88 62.05 81.89 94.79 94.70 149.94 149.42 295.43 237.12 182.50 247.14 236.80
ROCE % 11.60% 14.28% 16.79% 23.65% 25.47% 26.11% 13.08% 14.32% 14.76% 16.20% 14.26% 15.39%

Shareholding Pattern

Numbers in percentages

Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
51.01% 51.00% 51.00% 51.00% 51.00% 51.00% 51.00% 51.00% 51.00% 51.00% 51.00% 51.00%
48.98% 49.00% 49.00% 48.99% 48.99% 49.00% 49.00% 49.00% 48.99% 49.00% 49.00% 49.01%
No. of Shareholders 30,91630,53929,83829,48329,33429,84639,71238,21237,93738,93640,83640,153

Documents

Announcements

Annual reports