Swiss Military Consumer Goods Ltd

₹ 22.9 1.96%

12 Nov 10:59 a.m.

About

Swiss Military Consumer Goods Ltd is involved in the trading and marketing of diversified lifestyle products^[1]

Key Points

Business Overview:^[1]
Company is headquartered in New Delhi and is a Licensees of the globally-recognised Swiss Military brand in India. Company markets its 1,500+ products through 900+ Multi-brand outlets and 15+ E-commerce portals. It has 15+ manufacturing partners and 1,000+ dealers

Website BSE

Market Cap ₹ 540 Cr.
Current Price ₹ 22.9
High / Low ₹ 40.0 / 21.1
Stock P/E 61.2
Book Value ₹ 5.39
Dividend Yield 0.00 %
ROCE 11.8 %
ROE 9.45 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 71.5% CAGR over last 5 years
Company's median sales growth is 17.4% of last 10 years

Cons

Stock is trading at 4.17 times its book value
Company has a low return on equity of 10.9% 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 Consumer Durables Consumer Durables Diversified consumer products

Part of BSE SmallCap BSE Allcap BSE Consumer Discretionary

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	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
	23.18	25.97	35.70	37.36	38.84	41.76	48.15	52.49	45.32	53.77	55.74	57.84	54.29
	21.77	24.49	34.14	35.96	37.30	39.95	45.58	49.83	43.20	51.19	53.08	54.41	51.53
Operating Profit	1.41	1.48	1.56	1.40	1.54	1.81	2.57	2.66	2.12	2.58	2.66	3.43	2.76
OPM %	6.08%	5.70%	4.37%	3.75%	3.96%	4.33%	5.34%	5.07%	4.68%	4.80%	4.77%	5.93%	5.08%
	0.01	0.03	0.30	0.48	0.41	1.26	0.35	0.37	1.01	-0.08	0.56	0.49	0.36
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.02	0.00	0.03	0.01	0.37	0.37
Depreciation	0.03	0.03	0.04	0.05	0.05	0.05	0.04	0.06	0.06	0.06	0.09	0.11	0.11
Profit before tax	1.39	1.48	1.82	1.83	1.90	3.02	2.88	2.95	3.07	2.41	3.12	3.44	2.64
Tax %	2.88%	26.35%	24.73%	26.23%	25.26%	18.21%	26.04%	25.76%	18.57%	27.39%	25.32%	24.42%	25.76%
	1.35	1.09	1.38	1.36	1.43	2.47	2.13	2.19	2.50	1.75	2.33	2.61	1.97
EPS in Rs	0.06	0.05	0.06	0.06	0.06	0.10	0.09	0.09	0.11	0.07	0.10	0.11	0.08
Raw PDF

Upcoming result date: today

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	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
	2	11	9	3	5	5	4	5	56	122	181	213	222
	2	11	9	2	6	5	4	5	53	116	173	202	210
Operating Profit	-0	-0	-0	0	-1	-0	-1	-0	2	6	9	11	11
OPM %	-9%	-3%	-3%	11%	-13%	-8%	-20%	-0%	4%	5%	5%	5%	5%
	0	0	-30	-5	0	0	1	0	0	1	2	2	1
Interest	0	0	0	0	0	0	0	0	0	0	0	0	1
Depreciation	1	0	0	0	0	0	0	0	0	0	0	0	0
Profit before tax	-1	-0	-30	-5	-1	-0	-0	0	3	7	11	12	12
Tax %	0%	0%	0%	0%	0%	0%	0%	0%	0%	21%	24%	24%
	-1	-0	-30	-5	-1	-0	-0	0	3	5	8	9	9
EPS in Rs	-0.04	-0.01	-1.28	-0.22	-0.03	-0.02	-0.01	0.00	0.12	0.22	0.35	0.39	0.36
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	61%	24%	0%

Compounded Sales Growth
10 Years:	34%
5 Years:	127%
3 Years:	56%
TTM:	18%

Compounded Profit Growth
10 Years:	50%
5 Years:	72%
3 Years:	54%
TTM:	-5%

Stock Price CAGR
10 Years:	24%
5 Years:	68%
3 Years:	7%
1 Year:	-41%

Return on Equity
10 Years:	8%
5 Years:	11%
3 Years:	11%
Last Year:	9%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	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	49	49	49	10	10	10	10	10	20	39	39	47
Reserves	1	1	-29	2	-4	-4	-6	-6	-3	27	32	80
	0	0	0	0	0	0	0	0	7	0	0	17
	0	3	0	0	0	0	0	0	3	6	18	20
Total Liabilities	51	53	20	12	6	6	4	4	27	72	89	164
	0	0	0	0	0	0	0	0	1	1	1	37
CWIP	0	0	0	0	0	0	0	0	0	0	0	0
Investments	48	48	13	11	5	4	2	2	4	4	4	4
	2	5	7	2	1	1	3	3	22	67	84	123
Total Assets	51	53	20	12	6	6	4	4	27	72	89	164

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2016	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	4	-6	-0	-1	0	-1	-9	-19	-2	-3
	-4	6	-0	1	1	0	-3	-0	1	-36
	0	0	0	0	0	0	17	37	-3	39
Net Cash Flow	-0	-1	-0	0	2	-1	5	19	-4	-0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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	69	0	233	0	0	83	8	67	48	43	63	70
Inventory Days	267	137	58	298	81	11	11	39	34	62	52	53
Days Payable	0	0	0	2	16	0	40	2	18	18	37	34
Cash Conversion Cycle	336	137	291	297	65	94	-21	105	64	86	78	88
Working Capital Days	273	27	286	216	69	93	94	129	44	110	93	100
ROCE %	-2%	-0%	-1%	2%	-7%	-7%	-15%	0%	19%	15%	16%	12%

Shareholding Pattern

Numbers in percentages

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
	63.85%	63.85%	63.85%	63.85%	63.85%	63.85%	63.85%	63.16%	63.16%	63.16%	63.16%	63.16%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.05%	0.05%	0.00%	0.00%	0.02%	0.02%	0.00%
	36.14%	36.13%	36.15%	36.15%	36.13%	36.08%	36.08%	36.83%	36.84%	36.82%	36.82%	36.83%
No. of Shareholders	31,957	32,917	33,253	36,121	38,726	48,272	53,535	69,386	71,154	69,424	68,283	66,510

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
	60.53%	60.53%	60.53%	19.04%	72.31%	66.67%	63.85%	63.85%	63.16%	63.16%
	0.02%	0.02%	0.02%	0.02%	0.02%	0.01%	0.00%	0.05%	0.02%	0.00%
	39.45%	39.45%	39.45%	80.95%	27.67%	33.32%	36.13%	36.08%	36.82%	36.83%
No. of Shareholders	7,023	6,819	6,759	6,774	6,670	13,843	32,917	48,272	69,424	66,510

* 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

All

Annual reports

Concalls

Aug 2025

Transcript

Notes
PPT
May 2025

Transcript

Notes
PPT
Feb 2025

Transcript

Notes
PPT
Nov 2024

Transcript

Notes
PPT
Aug 2024

Transcript

Notes
PPT
May 2024

Transcript

Notes
PPT
Feb 2024

Transcript

Notes
PPT
Nov 2023

Transcript

Notes
PPT
Aug 2023

Transcript

Notes
PPT
May 2023

Transcript

Notes
PPT