New Swan Multitech Ltd

₹ 39.5 -3.07%

16 Oct - close price

About

Incorporated in 2014, New Swan Multitech Ltd is in the business of farm implements and machineries^[1]

Key Points

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.

Website BSE

Market Cap ₹ 75.1 Cr.
Current Price ₹ 39.5
High / Low ₹ 67.8 / 36.0
Stock P/E 8.59
Book Value ₹ 46.5
Dividend Yield 1.27 %
ROCE 12.7 %
ROE 10.4 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.85 times its book value

Cons

The company has delivered a poor sales growth of 3.42% over past five years.
Company has a low return on equity of 13.6% over last 3 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.

Peer comparison

Consumer Discretionary Automobile and Auto Components Auto Components Auto Components & Equipments

Edit Columns

Loading peers table ...

Detailed Comparison with:

Half Yearly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2023	Mar 2024	Sep 2024	Mar 2025	Sep 2025	Mar 2026
	78	75	83	76	82	95
	67	63	72	66	72	84
Operating Profit	11	12	11	11	10	11
OPM %	14%	16%	14%	14%	12%	12%
	0	0	1	1	0	1
Interest	2	3	2	2	2	2
Depreciation	2	2	2	2	2	3
Profit before tax	7	7	8	7	6	7
Tax %	32%	39%	32%	11%	20%	32%
	5	4	5	6	5	5
EPS in Rs	3.52	2.34	2.81	3.24	2.58	2.46
Raw PDF

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	176
	114	117	137	133	130	128	137	155
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	3.69	2.89	2.86	2.69	7.19	4.94	6.06	5.04
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	%
5 Years:	3%
3 Years:	5%
TTM:	11%

Compounded Profit Growth
10 Years:	%
5 Years:	16%
3 Years:	-5%
TTM:	-14%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	%
1 Year:	-31%

Return on Equity
10 Years:	%
5 Years:	17%
3 Years:	14%
Last Year:	10%

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	42
	32	55	58	59	61	43	38	36
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/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit	91%	118%	124%	57%	55%	3%	24%	49%

Ratios

Standalone / 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	227
Working Capital Days	-49	-53	-54	-42	-5	44	83	99
ROCE %		18%	16%	14%	26%	21%	15%	13%

Insights

In beta

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Agricultural Implements PBT Share
%

		xx.xx	xx.xx	xx.xx	xx.xx
		xx.xx	xx.xx	xx.xx	xx.xx
		xx.xx	xx.xx	xx.xx	xx.xx
xx.xx	xx.xx	xx.xx
xx.xx	xx.xx	xx.xx
			xxx	xxx	xxx

Please log in to see hidden values.

Agricultural Implements Revenue Share
%

R&D Expenditure
Rs. Lakhs

Agricultural Implements Capacity Utilisation
%

Auto Components Capacity Utilisation
%

Number of permanent employees
count

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Mar 2024	Sep 2024	Mar 2025	Sep 2025	Mar 2026	Sep 2026
	73.62%	73.62%	73.62%	74.37%	74.60%	74.60%
	1.94%	0.18%	0.18%	0.18%	0.18%	0.09%
	2.00%	0.00%	0.00%	0.64%	0.69%	0.69%
	22.44%	26.21%	26.19%	24.81%	24.52%	24.62%
No. of Shareholders	1,065	1,289	1,174	1,054	997	969

	Mar 2024	Mar 2025	Mar 2026	Sep 2026
	73.62%	73.62%	74.60%	74.60%
	1.94%	0.18%	0.18%	0.09%
	2.00%	0.00%	0.69%	0.69%
	22.44%	26.19%	24.52%	24.62%
No. of Shareholders	1,065	1,174	997	969

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Annual reports

DRHP

Concalls

Aug 2026

Transcript

AI Summary
PPT