New Swan Multitech Ltd
Incorporated in 2014, New Swan Multitech Ltd is in the business of farm implements and machineries[1]
- Market Cap ₹ 74.3 Cr.
- Current Price ₹ 39.0
- High / Low ₹ 68.0 / 38.5
- Stock P/E 7.73
- Book Value ₹ 46.5
- Dividend Yield 1.28 %
- ROCE 13.4 %
- ROE 11.4 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Stock is trading at 0.84 times its book value
Cons
- The company has delivered a poor sales growth of 3.54% over past five 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.
Half Yearly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| 123 | 127 | 149 | 145 | 150 | 152 | 159 | 177 | |
| 114 | 117 | 137 | 133 | 130 | 128 | 137 | 156 | |
| Operating Profit | 9 | 10 | 12 | 12 | 21 | 23 | 22 | 21 |
| OPM % | 8% | 8% | 8% | 8% | 14% | 15% | 14% | 12% |
| 0 | 0 | -0 | -0 | 0 | -0 | 1 | 1 | |
| Interest | 2 | 2 | 3 | 3 | 3 | 5 | 5 | 4 |
| Depreciation | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 5 |
| Profit before tax | 6 | 6 | 6 | 6 | 14 | 14 | 15 | 13 |
| Tax % | 15% | 27% | 32% | 32% | 29% | 35% | 21% | 26% |
| 5 | 4 | 4 | 4 | 10 | 9 | 12 | 10 | |
| EPS in Rs | 14.77 | 11.54 | 11.43 | 10.74 | 28.74 | 4.94 | 6.06 | 5.04 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 4% |
| 3 Years: | 6% |
| TTM: | 12% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 19% |
| 3 Years: | -2% |
| TTM: | -10% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -44% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 17% |
| 3 Years: | 14% |
| Last Year: | 11% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 4 | 4 | 4 | 4 | 4 | 19 | 19 | 19 |
| Reserves | 7 | 10 | 14 | 18 | 28 | 49 | 61 | 69 |
| 26 | 36 | 44 | 45 | 39 | 46 | 47 | 37 | |
| 32 | 55 | 58 | 59 | 61 | 43 | 38 | 40 | |
| Total Liabilities | 67 | 105 | 119 | 125 | 132 | 157 | 165 | 166 |
| 31 | 43 | 44 | 45 | 48 | 50 | 57 | 49 | |
| CWIP | 6 | 6 | 7 | 7 | 8 | 8 | 1 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 31 | 56 | 68 | 72 | 76 | 99 | 107 | 116 | |
| Total Assets | 67 | 105 | 119 | 125 | 132 | 157 | 165 | 166 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| 8 | 11 | 13 | 5 | 8 | -4 | 2 | 7 | |
| -10 | -18 | -11 | -8 | 0 | -6 | -4 | 3 | |
| 3 | 6 | -2 | 2 | -8 | 20 | -9 | -9 | |
| Net Cash Flow | 1 | -2 | 0 | -1 | 0 | 10 | -12 | 2 |
| Free Cash Flow | 4 | -4 | 9 | 1 | 1 | -10 | -9 | 9 |
| CFO/OP | 91% | 118% | 124% | 57% | 55% | 3% | 24% | 49% |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|
| Debtor Days | 9 | 10 | 18 | 31 | 27 | 32 | 38 | 36 |
| Inventory Days | 78 | 170 | 140 | 112 | 185 | 222 | 265 | 252 |
| Days Payable | 112 | 221 | 169 | 163 | 166 | 78 | 54 | 61 |
| Cash Conversion Cycle | -24 | -41 | -12 | -20 | 46 | 176 | 249 | 226 |
| Working Capital Days | -49 | -53 | -54 | -42 | -5 | 44 | 83 | 99 |
| ROCE % | 18% | 16% | 14% | 26% | 21% | 15% | 13% |
Insights
In beta| Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|
| Agricultural Implements PBT Share % |
|
||
| Agricultural Implements Revenue Share % |
|||
| R&D Expenditure Rs. Lakhs |
|||
| Number of permanent employees count |
|||
Extracted by Screener AI
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
- Pursuant to Regulation 30 and 47 of the SEBI (LODR) Regulations, 2015, Newspaper Publications regarding Notice of 12th Annual General Meeting of the Company and …
-
Announcement under Regulation 30 (LODR)-Amendments to Memorandum & Articles of Association
- Board approved 12th AGM on 30 Sep 2026, 5% dividend, director reappointment, and Rs.100 crore related-party deal.
-
Announcement under Regulation 30 (LODR)-Change in Management
- Board approved AGM on 30 Sep 2026, 5% dividend, reappointment, and Rs100 crore related-party transaction.
-
Announcement under Regulation 30 (LODR)-Change in Management
- Board approved 12th AGM on 30 Sep 2026, 5% dividend, WTD reappointment, and Rs. 100 crore related-party transaction.
-
Record Date For E-Voting, Remote E-Voting And Members Eligible To Receive Final Dividend
- Record date September 23, 2026; book closure September 25-30 for 12th AGM and final dividend.
Annual reports
Concalls
-
Aug 2026TranscriptAI SummaryPPT
Business Overview:[1][2]
NSML is engaged in the business of manufacturing, trading and export of agricultural implements and Auto Parts. It is specialized in production of farm machinery with brand name Swan Agro which is accredited by ISO, QS & TS certification.