New Swan Multitech Ltd
Incorporated in 2014, New Swan Multitech Limited manufactures precision-engineered components and parts for two sectors: the automotive industry and modern farming.[1]
- Market Cap ₹ 133 Cr.
- Current Price ₹ 70.0
- High / Low ₹ 96.9 / 48.0
- Stock P/E 11.6
- Book Value ₹ 42.0
- Dividend Yield 0.00 %
- ROCE 16.7 %
- ROE 15.6 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 23.3% CAGR over last 5 years
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of 4.62% over past five years.
- Working capital days have increased from 40.4 days to 82.7 days
* 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 | |
|---|---|---|---|---|---|---|---|
| 123 | 127 | 149 | 145 | 150 | 152 | 160 | |
| 114 | 117 | 137 | 133 | 130 | 128 | 138 | |
| Operating Profit | 9 | 10 | 12 | 12 | 21 | 23 | 22 |
| OPM % | 8% | 8% | 8% | 8% | 14% | 15% | 14% |
| 0 | 0 | -0 | -0 | 0 | -0 | 1 | |
| Interest | 2 | 2 | 3 | 3 | 3 | 5 | 5 |
| Depreciation | 2 | 2 | 3 | 3 | 3 | 4 | 4 |
| Profit before tax | 6 | 6 | 6 | 6 | 14 | 14 | 15 |
| Tax % | 15% | 27% | 32% | 32% | 29% | 35% | 22% |
| 5 | 4 | 4 | 4 | 10 | 9 | 12 | |
| EPS in Rs | 14.77 | 11.54 | 11.43 | 10.74 | 28.74 | 4.94 | 6.06 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 5% |
| 3 Years: | 3% |
| TTM: | 5% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 23% |
| 3 Years: | 44% |
| TTM: | 22% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -29% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 21% |
| 3 Years: | 21% |
| Last Year: | 16% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 4 | 4 | 4 | 4 | 4 | 19 | 19 |
| Reserves | 7 | 10 | 14 | 18 | 28 | 49 | 61 |
| 26 | 36 | 44 | 45 | 39 | 43 | 40 | |
| 32 | 55 | 58 | 59 | 61 | 45 | 45 | |
| Total Liabilities | 67 | 105 | 119 | 125 | 132 | 157 | 165 |
| 31 | 43 | 44 | 45 | 48 | 50 | 57 | |
| CWIP | 6 | 6 | 7 | 7 | 8 | 8 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 31 | 56 | 68 | 72 | 76 | 99 | 107 | |
| Total Assets | 67 | 105 | 119 | 125 | 132 | 157 | 165 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| 8 | 11 | 13 | 5 | 8 | -4 | 2 | |
| -10 | -18 | -11 | -8 | 0 | -6 | -4 | |
| 3 | 6 | -2 | 2 | -8 | 20 | -9 | |
| Net Cash Flow | 1 | -2 | 0 | -1 | 0 | 10 | -12 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Debtor Days | 9 | 10 | 18 | 31 | 27 | 32 | 37 |
| Inventory Days | 78 | 170 | 140 | 112 | 185 | 222 | 265 |
| Days Payable | 112 | 221 | 169 | 163 | 166 | 89 | 54 |
| Cash Conversion Cycle | -24 | -41 | -12 | -20 | 46 | 166 | 249 |
| Working Capital Days | -49 | -53 | -54 | -42 | -5 | 44 | 83 |
| ROCE % | 18% | 16% | 14% | 26% | 21% | 17% |
Documents
Announcements
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 8 Aug
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 22 Jul
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 21 Jul
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 16 Jul
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
10 Jul - Certificate confirming all shares in demat form; no rematerialisation requests for Q2 2025.
Product Portfolio
A) Automotive Sector [1]
The company's product portfolio includes assembly engine hangers, hinge body covers, front cover stay components, fuel filler cap components, main stand complete assemblies, engine guard plates, rear brake arm assemblies, separator breathers, cable guide assemblies, battery tray components, and many other parts that are important for two-wheeler vehicles.
They design and manufacture brackets, such as cooling recovery reservoir brackets, exhaust tailpipe brackets, fuse block brackets, floor panel brackets, and passenger car air cleaner inlet hose brackets