Swastika Investmart Ltd

About [ edit ]

Swastika Investmart is engaged in rendering services pertaining to stock broking, Merchant Banking, IPO and other third party products distribution activities.

  • Market Cap 44.7 Cr.
  • Current Price 151
  • High / Low 207 / 57.2
  • Stock P/E 5.29
  • Book Value 119
  • Dividend Yield 1.32 %
  • ROCE 9.58 %
  • ROE 2.52 %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter
  • Company has been maintaining a healthy dividend payout of 20.78%
  • Debtor days have improved from 200.61 to 113.86 days.

Cons

  • Company has a low return on equity of 9.59% for last 3 years.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
10.81 11.08 10.32 11.01 11.48 13.35 11.62 15.93 17.00 20.28 18.82
7.77 8.58 8.22 7.74 9.11 11.20 10.61 14.47 11.06 14.83 15.12
Operating Profit 3.04 2.50 2.10 3.27 2.37 2.15 1.01 1.46 5.94 5.45 3.70
OPM % 28.12% 22.56% 20.35% 29.70% 20.64% 16.10% 8.69% 9.17% 34.94% 26.87% 19.66%
Other Income 0.65 1.27 0.66 -0.97 0.28 0.32 2.22 -1.79 0.16 0.13 0.23
Interest 1.23 1.30 1.29 1.56 1.30 1.25 1.47 1.23 0.85 0.78 0.64
Depreciation 0.23 0.23 0.24 0.25 0.26 0.26 0.28 0.27 0.27 0.24 0.26
Profit before tax 2.23 2.24 1.23 0.49 1.09 0.96 1.48 -1.83 4.98 4.56 3.03
Tax % 23.77% 25.00% 22.76% 38.78% 23.85% 54.17% 26.35% 8.20% 17.47% 21.27% 19.80%
Net Profit 1.70 1.69 0.94 0.29 0.83 0.45 1.09 -1.67 4.12 3.58 2.43
EPS in Rs 5.74 5.71 3.18 0.98 2.80 1.52 3.68 -5.64 13.92 12.10 8.21

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
10.67 17.04 27.31 19.53 19.96 20.54 29.53 31.53 39.57 41.97 44.58 52.67 72.03
9.61 13.70 23.35 15.78 16.80 17.08 22.02 28.25 30.74 35.55 32.29 45.38 55.48
Operating Profit 1.06 3.34 3.96 3.75 3.16 3.46 7.51 3.28 8.83 6.42 12.29 7.29 16.55
OPM % 9.93% 19.60% 14.50% 19.20% 15.83% 16.85% 25.43% 10.40% 22.31% 15.30% 27.57% 13.84% 22.98%
Other Income 0.58 0.92 0.12 0.07 0.61 0.60 0.16 0.10 4.42 0.39 0.23 0.73 -1.27
Interest 0.18 0.09 0.66 1.61 2.60 1.93 2.06 2.70 2.64 2.03 5.39 5.25 3.50
Depreciation 0.63 0.69 0.78 0.89 0.79 0.68 1.23 1.01 0.95 0.93 0.95 1.07 1.04
Profit before tax 0.83 3.48 2.64 1.32 0.38 1.45 4.38 -0.33 9.66 3.85 6.18 1.70 10.74
Tax % 34.94% 33.05% 28.03% 31.82% 18.42% 36.55% 32.88% -18.18% 30.02% 42.08% 25.24% 58.82%
Net Profit 0.54 2.33 1.90 0.90 0.30 0.92 2.94 -0.39 6.76 2.24 4.62 0.70 8.46
EPS in Rs 7.87 6.42 3.04 1.01 3.11 9.93 -1.32 22.84 7.57 15.61 2.37 28.59
Dividend Payout % 55.00% 12.79% 15.68% 33.11% 99.33% 32.39% 10.14% -76.41% 3.97% 13.30% 6.45% 42.57%
Compounded Sales Growth
10 Years:12%
5 Years:12%
3 Years:10%
TTM:52%
Compounded Profit Growth
10 Years:-11%
5 Years:-25%
3 Years:-53%
TTM:218%
Stock Price CAGR
10 Years:12%
5 Years:32%
3 Years:-3%
1 Year:144%
Return on Equity
10 Years:11%
5 Years:12%
3 Years:10%
Last Year:3%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
2.97 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 6.24 8.22 9.78 10.33 10.29 10.87 13.44 12.70 21.25 23.09 25.74 23.86 32.29
Borrowings 0.00 0.00 9.98 17.61 21.54 19.17 4.73 11.08 26.96 40.76 48.41 41.16 51.76
24.76 38.36 22.72 32.00 33.90 47.38 58.09 57.73 61.05 80.92 95.65 103.90 127.43
Total Liabilities 33.97 49.56 45.46 62.92 68.71 80.40 79.24 84.49 112.24 147.75 172.78 171.90 214.46
3.34 3.41 3.41 3.54 5.38 5.72 6.00 6.12 6.01 6.14 7.69 7.51 7.32
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 0.00
Investments 0.69 1.16 1.58 2.43 2.78 3.58 5.83 7.26 6.40 8.93 8.42 2.31 3.16
29.94 44.99 40.47 56.95 60.55 71.10 67.41 71.11 99.83 132.68 156.67 162.08 203.98
Total Assets 33.97 49.56 45.46 62.92 68.71 80.40 79.24 84.49 112.24 147.75 172.78 171.90 214.46

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
1.65 1.60 4.75 1.44 9.51 5.29 3.27 4.59 6.35 -36.05 0.30 24.48
0.53 -2.36 -4.04 -0.24 -4.06 -2.24 0.69 -1.78 3.38 -0.05 0.36 2.32
-0.34 -0.30 -0.93 -0.89 -2.86 -2.19 -2.30 -2.69 9.44 20.51 2.12 -12.24
Net Cash Flow 1.84 -1.06 -0.22 0.31 2.59 0.86 1.66 0.12 19.17 -15.59 2.78 14.56

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 10.78% 34.98% 19.15% 10.85% 7.94% 9.05% 23.70% 9.94% 31.53% 10.42% 16.03% 9.58%
Debtor Days 555.88 695.94 339.07 797.65 755.97 885.13 549.79 516.42 393.23 271.16 216.81 113.86
Inventory Turnover 0.45 0.19 6.39 1.51 0.72 0.69 0.93 0.44 2.78 1.22 1.32 1.59

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
63.42 63.42 63.42 63.42 63.42 63.42 63.42 63.42 63.42 63.42 63.42 63.42
0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00
36.58 36.58 36.58 36.58 36.58 36.58 36.57 36.58 36.58 36.58 36.58 36.58

Documents