Swasti Vinayaka Art & Heritage Corporation Ltd
Incorporated in 1985, Swasti Vinayaka Art And Heritage Corporation deals in Gems and Jewelry, Real Estate, stocks, etc.
- Market Cap ₹ 37.7 Cr.
- Current Price ₹ 4.19
- High / Low ₹ 5.96 / 2.39
- Stock P/E 16.5
- Book Value ₹ 2.35
- Dividend Yield 0.00 %
- ROCE 18.2 %
- ROE 15.8 %
- Face Value ₹ 1.00
Pros
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of 5.44% over past five years.
- Company has a low return on equity of 12.6% over last 3 years.
- Company might be capitalizing the interest cost
* 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
Sector: Construction Industry: Construction
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
9.38 | 8.41 | 7.78 | 11.33 | 9.11 | 8.83 | 9.72 | 9.07 | 9.46 | 8.49 | 10.03 | 12.67 | 12.07 | |
5.04 | 4.76 | 4.42 | 7.62 | 4.64 | 3.64 | 5.24 | 5.99 | 6.80 | 5.14 | 7.30 | 8.14 | 8.12 | |
Operating Profit | 4.34 | 3.65 | 3.36 | 3.71 | 4.47 | 5.19 | 4.48 | 3.08 | 2.66 | 3.35 | 2.73 | 4.53 | 3.95 |
OPM % | 46.27% | 43.40% | 43.19% | 32.74% | 49.07% | 58.78% | 46.09% | 33.96% | 28.12% | 39.46% | 27.22% | 35.75% | 32.73% |
0.28 | 0.11 | 0.00 | 0.62 | 0.04 | 0.01 | 0.02 | 0.07 | 0.22 | 0.26 | 0.28 | 0.31 | 0.39 | |
Interest | 1.59 | 1.54 | 1.49 | 1.36 | 0.94 | 0.80 | 0.71 | 0.78 | 0.91 | 0.94 | 0.79 | 0.79 | 1.16 |
Depreciation | 0.61 | 0.52 | 0.41 | 0.62 | 0.40 | 0.31 | 0.30 | 0.29 | 0.30 | 0.24 | 0.18 | 0.14 | 0.13 |
Profit before tax | 2.42 | 1.70 | 1.46 | 2.35 | 3.17 | 4.09 | 3.49 | 2.08 | 1.67 | 2.43 | 2.04 | 3.91 | 3.05 |
Tax % | 33.47% | 32.94% | 33.56% | 33.62% | 34.07% | 37.41% | 30.37% | 28.37% | 28.74% | 26.75% | 25.00% | 25.06% | |
1.61 | 1.14 | 0.97 | 1.56 | 2.09 | 2.57 | 2.43 | 1.50 | 1.20 | 1.78 | 1.53 | 2.93 | 2.29 | |
EPS in Rs | 0.18 | 0.13 | 0.11 | 0.17 | 0.23 | 0.29 | 0.27 | 0.17 | 0.13 | 0.20 | 0.17 | 0.33 | 0.26 |
Dividend Payout % | 49.69% | 70.18% | 82.47% | 51.28% | 38.28% | 31.13% | 32.92% | 53.33% | 0.00% | 0.00% | 0.00% | 0.00% |
Compounded Sales Growth | |
---|---|
10 Years: | 4% |
5 Years: | 5% |
3 Years: | 10% |
TTM: | -5% |
Compounded Profit Growth | |
---|---|
10 Years: | 10% |
5 Years: | 4% |
3 Years: | 35% |
TTM: | -32% |
Stock Price CAGR | |
---|---|
10 Years: | 17% |
5 Years: | 23% |
3 Years: | 49% |
1 Year: | 68% |
Return on Equity | |
---|---|
10 Years: | 17% |
5 Years: | 12% |
3 Years: | 13% |
Last Year: | 16% |
Balance Sheet
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 9.00 | 9.00 |
Reserves | 1.89 | 2.10 | 2.14 | 2.73 | 3.86 | 5.49 | 6.98 | 8.30 | 7.97 | 10.90 | 12.92 | 10.85 | 12.17 |
13.03 | 11.92 | 11.78 | 8.03 | 6.87 | 6.11 | 5.21 | 7.86 | 8.62 | 8.20 | 7.10 | 7.30 | 15.16 | |
4.35 | 5.14 | 5.13 | 6.00 | 6.22 | 7.28 | 7.77 | 6.28 | 9.07 | 9.23 | 9.73 | 9.44 | 9.39 | |
Total Liabilities | 23.27 | 23.16 | 23.05 | 20.76 | 20.95 | 22.88 | 23.96 | 26.44 | 29.66 | 32.33 | 33.75 | 36.59 | 45.72 |
3.07 | 2.79 | 2.39 | 1.87 | 1.48 | 1.58 | 1.60 | 2.39 | 2.45 | 2.22 | 2.06 | 1.93 | 6.75 | |
CWIP | 0.07 | 0.00 | 0.01 | 0.00 | 0.19 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.23 | 0.57 | 0.95 | 1.60 | 3.63 | 4.46 | 4.76 | 0.00 |
20.13 | 20.37 | 20.65 | 18.89 | 19.23 | 21.07 | 21.79 | 23.10 | 25.61 | 26.48 | 27.23 | 29.90 | 38.97 | |
Total Assets | 23.27 | 23.16 | 23.05 | 20.76 | 20.95 | 22.88 | 23.96 | 26.44 | 29.66 | 32.33 | 33.75 | 36.59 | 45.72 |
Cash Flows
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2.05 | 5.66 | 3.02 | 5.05 | 3.64 | 1.57 | 3.18 | 0.69 | 2.44 | 1.86 | 1.96 | 0.54 | |
0.20 | -0.06 | -0.01 | -0.09 | -0.24 | -0.36 | -0.62 | -1.58 | -1.37 | -0.52 | -0.09 | 0.02 | |
-2.26 | -5.62 | -3.02 | -4.96 | -3.43 | -1.09 | -2.58 | 0.90 | -1.12 | -1.35 | -1.92 | -0.57 | |
Net Cash Flow | -0.01 | -0.02 | -0.01 | 0.01 | -0.03 | 0.12 | -0.01 | 0.01 | -0.05 | -0.01 | -0.05 | -0.01 |
Ratios
Figures in Rs. Crores
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 10.90 | 19.10 | 18.30 | 15.14 | 12.42 | 17.36 | 12.77 | 12.48 | 23.54 | 58.04 | 18.92 | 8.07 |
Inventory Days | 2,658.15 | 3,976.39 | 6,112.46 | 968.18 | 5,971.64 | |||||||
Days Payable | 15.87 | 24.57 | 25.70 | 7.22 | 35.90 | |||||||
Cash Conversion Cycle | 2,653.18 | 3,970.92 | 6,105.06 | 976.10 | 5,948.16 | 17.36 | 12.77 | 12.48 | 23.54 | 58.04 | 18.92 | 8.07 |
Working Capital Days | 414.03 | 522.11 | 585.97 | 338.58 | 426.30 | 486.53 | 464.51 | 586.33 | 562.16 | 677.55 | 602.27 | 573.28 |
ROCE % | 22.31% | 17.54% | 16.42% | 22.71% | 27.87% | 32.25% | 26.42% | 15.46% | 12.47% | 14.79% | 11.50% | 18.25% |
Documents
Announcements
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 6h
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
12 Apr - Certificate dated April 11, 2024 issued by M/s. Bigshare Services Pvt. Ltd., Registrar and Share Transfer Agent (RTA) of the company confirming the compliance of …
- Compliance Certificate Pursuant To Regulation 7(3) Of SEBI (LODR) Regulations, 2015 For The Year Ended On March 31, 2024 11 Apr
- Closure of Trading Window 27 Mar
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 15 Feb
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2008
from bse
Services Offered:[1]
Company manufactures Carvings of Precious and semi precious stones, paintings, jewelry, etc. Company also receives compensation against property. Apart from this, company does long-term investments in blue chip scrips.