Swastika Investmart Ltd
Incorporated in 1992, Swastika Investmart Ltd deals in Stock Broking, DP, Merchant Banking and Other Third Party Products Distribution Activities
- Market Cap ₹ 208 Cr.
- Current Price ₹ 702
- High / Low ₹ 780 / 161
- Stock P/E 22.1
- Book Value ₹ 186
- Dividend Yield 0.29 %
- ROCE 18.1 %
- ROE 13.2 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
Cons
- Company's cost of borrowing seems high
* 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: Stock/ Commodity Brokers Industry: Finance & Investments
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
13.36 | 13.00 | 13.81 | 23.34 | 22.60 | 32.65 | 32.50 | 30.70 | 35.75 | 71.26 | 76.78 | 85.46 | 97.29 | |
10.48 | 11.05 | 11.42 | 17.15 | 20.43 | 22.16 | 25.42 | 24.26 | 34.22 | 55.95 | 63.12 | 75.12 | 80.96 | |
Operating Profit | 2.88 | 1.95 | 2.39 | 6.19 | 2.17 | 10.49 | 7.08 | 6.44 | 1.53 | 15.31 | 13.66 | 10.34 | 16.33 |
OPM % | 21.56% | 15.00% | 17.31% | 26.52% | 9.60% | 32.13% | 21.78% | 20.98% | 4.28% | 21.48% | 17.79% | 12.10% | 16.78% |
0.06 | 0.59 | 0.56 | 0.11 | 0.09 | 0.30 | 0.34 | 0.19 | 0.51 | 0.50 | 0.37 | 0.24 | 0.60 | |
Interest | 1.22 | 1.78 | 1.32 | 1.49 | 1.51 | 1.51 | 1.75 | 2.93 | 2.89 | 2.18 | 1.54 | 1.52 | 3.47 |
Depreciation | 0.83 | 0.73 | 0.61 | 1.19 | 0.98 | 0.94 | 0.91 | 0.92 | 0.99 | 1.03 | 0.98 | 1.07 | 1.15 |
Profit before tax | 0.89 | 0.03 | 1.02 | 3.62 | -0.23 | 8.34 | 4.76 | 2.78 | -1.84 | 12.60 | 11.51 | 7.99 | 12.31 |
Tax % | 31.46% | -133.33% | 33.33% | 33.15% | 21.74% | 29.62% | 26.05% | 28.42% | -0.54% | 20.00% | 25.63% | 25.66% | |
0.61 | 0.07 | 0.67 | 2.42 | -0.18 | 5.87 | 3.52 | 1.98 | -1.85 | 10.09 | 8.56 | 5.94 | 9.40 | |
EPS in Rs | 2.06 | 0.24 | 2.26 | 8.18 | -0.61 | 19.83 | 11.89 | 6.69 | -6.25 | 34.09 | 28.92 | 20.07 | 31.77 |
Dividend Payout % | 48.85% | 425.71% | 44.48% | 11.08% | -165.56% | 5.08% | 8.47% | 15.05% | -16.11% | 5.91% | 6.96% | 10.03% |
Compounded Sales Growth | |
---|---|
10 Years: | 21% |
5 Years: | 21% |
3 Years: | 34% |
TTM: | 17% |
Compounded Profit Growth | |
---|---|
10 Years: | 37% |
5 Years: | 10% |
3 Years: | 73% |
TTM: | 33% |
Stock Price CAGR | |
---|---|
10 Years: | 39% |
5 Years: | 56% |
3 Years: | 69% |
1 Year: | 313% |
Return on Equity | |
---|---|
10 Years: | 16% |
5 Years: | 16% |
3 Years: | 23% |
Last Year: | 13% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
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 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 | 2.98 |
Reserves | 9.26 | 8.98 | 9.31 | 11.37 | 10.83 | 18.53 | 21.67 | 21.69 | 17.31 | 28.66 | 39.00 | 44.85 | 52.03 |
15.70 | 19.15 | 14.13 | 4.73 | 9.73 | 26.88 | 27.95 | 29.24 | 13.97 | 13.11 | 7.83 | 7.42 | 5.60 | |
24.22 | 21.68 | 34.87 | 41.63 | 39.35 | 36.99 | 50.84 | 56.68 | 59.73 | 138.76 | 160.66 | 134.66 | 210.96 | |
Total Liabilities | 52.16 | 52.79 | 61.29 | 60.71 | 62.89 | 85.38 | 103.44 | 110.59 | 93.99 | 183.51 | 210.47 | 189.91 | 271.57 |
3.24 | 3.45 | 3.73 | 3.93 | 4.01 | 3.88 | 3.96 | 4.01 | 3.90 | 7.39 | 3.96 | 4.21 | 3.99 | |
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 | 0.04 |
Investments | 5.76 | 6.10 | 7.08 | 9.33 | 10.75 | 15.50 | 18.05 | 17.55 | 12.17 | 6.96 | 3.53 | 3.51 | 8.86 |
43.16 | 43.24 | 50.48 | 47.45 | 48.13 | 66.00 | 81.43 | 89.03 | 77.92 | 169.16 | 202.98 | 182.19 | 258.68 | |
Total Assets | 52.16 | 52.79 | 61.29 | 60.71 | 62.89 | 85.38 | 103.44 | 110.59 | 93.99 | 183.51 | 210.47 | 189.91 | 271.57 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2.20 | 4.82 | 2.78 | 5.12 | 2.43 | 8.92 | -9.07 | 3.78 | 24.01 | -7.97 | -4.64 | -18.64 | |
-0.66 | -0.60 | -1.91 | -3.17 | -1.77 | -1.11 | -2.23 | -2.23 | 2.28 | 6.97 | 18.17 | 9.80 | |
-1.52 | -2.07 | -1.61 | -1.76 | -1.75 | 11.08 | -0.94 | -1.86 | -18.76 | -7.68 | -6.59 | -2.51 | |
Net Cash Flow | 0.02 | 2.15 | -0.74 | 0.19 | -1.10 | 18.89 | -12.24 | -0.31 | 7.54 | -8.67 | 6.94 | -11.34 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
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 | 986.54 | 944.79 | 1,073.59 | 565.17 | 601.60 | 392.39 | 314.57 | 280.47 | 124.87 | 97.42 | 104.54 | 84.78 |
Inventory Days | 238.04 | 81.78 | ||||||||||
Days Payable | 15.87 | 25.75 | ||||||||||
Cash Conversion Cycle | 1,208.71 | 944.79 | 1,073.59 | 565.17 | 601.60 | 448.43 | 314.57 | 280.47 | 124.87 | 97.42 | 104.54 | 84.78 |
Working Capital Days | 412.26 | 429.02 | 253.99 | -14.70 | 34.08 | 10.96 | 56.04 | -105.22 | -360.10 | -405.82 | -450.57 | -364.32 |
ROCE % | 9.28% | 4.88% | 7.06% | 22.51% | 6.05% | 27.36% | 13.43% | 10.67% | 2.38% | 37.41% | 27.60% | 18.10% |
Documents
Announcements
-
Certificate Under Regulation 40(9) Of SEBI LODR Regulations, 2015
2d - Submission of Compliance Certificate as per Regulation 40(9) of SEBI LODR Regulations, 2015 for the Financial Year 2023-24.
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 2d
-
Compliance Certificate For The FY 2023-24
10 Apr - Compliance certificate issued by Compliance Officer of the Company and Registrar & Share Transfer Agent of the Company for the period 1st April, 2023 to …
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 9 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
8 Apr - Submission of Certificate received from RTA under Reg. 74(5) of SEBI (DP) Regulations, 2018.
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 2009
from bse
Products & Services:[1][2]
a) Trading & Investment: Company provides buying & selling stocks, currencies & commodities through an inhouse Mobile App Just Trade 2.0 and website www.gotradingo.com
b) Research: 360 degree fundamental & technical analysis
c) Loan: Loans are provided against Stock, at affordable interest rates
d) Learning: Professional short-term courses in financial sector are provided
e) Mutual Funds: Diversified & professionally managed investments
f) Insurance:Assistance provided for insurance purchase & claims through its website www.HelloPolicy.com
g) Investment Banking & Merchant Banking: Valuation, funding & IPO management for businesses
h) Algo trading: Provision for automated high-frequency trading
Apart from this, company is also helping
small business through Venture Capital
Funding, Startup Funding, Mentoring,
Mergers and acquisitions, SME IPOs