New Swan Multitech Ltd
Incorporated in 2014, New Swan Multitech Ltd is in the business of farm implements and machineries[1]
- Market Cap ₹ 86.5 Cr.
- Current Price ₹ 45.5
- High / Low ₹ 76.1 / 38.5
- Stock P/E 9.01
- Book Value ₹ 46.5
- Dividend Yield 1.10 %
- ROCE 13.4 %
- ROE 11.4 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Stock is trading at 0.98 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: | -36% |
| 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
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
11 Jul - Submitted Regulation 74(5) certificate for quarter ended 30 June 2026; entire shares remain in demat form.
-
Appointment Of Cost Auditor For The Financial Year 2026-27
30 May - Board approved audited half-year results ended 31 March 2026 and appointed cost auditor for FY27.
- Financial Result For The Half Year Ending 31.03.2026 30 May
-
Board Meeting Outcome for Outcome Of Board Meeting
30 May - Board approved audited H1 FY2026 results on May 30, 2026; appointed cost auditor and reported unmodified audit opinion.
-
Board Meeting Intimation for Declaration Of Unaudited Financial Results Of The Company For The Half Year Ended 31St March, 2026 And Appointment Of Statutory Cost Auditors
20 May - Board meets 30 May 2026 to approve half-year results and appoint cost auditors.
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.