Swiss Military Consumer Goods Ltd

₹ 36.4 2.25%

13 Dec 4:00 p.m.

About

Swiss Military Consumer Goods Ltd is involved in the trading and marketing of diversified lifestyle products^[1]

Key Points

Business Overview:^[1]
Company is headquartered in New Delhi and is a Licensees of the globally-recognised Swiss Military brand in India. Company markets its 1,500+ products through 900+ Multi-brand outlets and 15+ E-commerce portals. It has 15+ manufacturing partners and 1,000+ dealers

Website BSE

Market Cap ₹ 857 Cr.
Current Price ₹ 36.4
High / Low ₹ 47.7 / 16.0
Stock P/E 102
Book Value ₹ 5.33
Dividend Yield 0.27 %
ROCE 15.9 %
ROE 11.9 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Cons

Promoter holding has decreased over last quarter: -0.69%

* 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

Sector: Trading Industry: Trading

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Dec 2010	Mar 2011	Jun 2011	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	0.40	0.26	0.90	25.40	27.91	37.42	39.27	40.54	43.55	49.74	54.09	46.39	55.56
	0.69	0.51	1.04	23.56	26.16	35.59	37.49	38.58	41.39	46.91	51.20	44.18	52.86
Operating Profit	-0.29	-0.25	-0.14	1.84	1.75	1.83	1.78	1.96	2.16	2.83	2.89	2.21	2.70
OPM %	-72.50%	-96.15%	-15.56%	7.24%	6.27%	4.89%	4.53%	4.83%	4.96%	5.69%	5.34%	4.76%	4.86%
	0.01	0.00	0.00	0.01	0.04	0.30	0.53	0.43	0.45	0.36	0.39	0.18	-0.05
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.02	0.00	0.03
Depreciation	0.23	0.23	0.23	0.05	0.05	0.06	0.07	0.07	0.05	0.04	0.06	0.07	0.07
Profit before tax	-0.51	-0.48	-0.37	1.80	1.74	2.07	2.24	2.32	2.56	3.15	3.20	2.32	2.55
Tax %	0.00%	-2.08%	0.00%	8.33%	25.86%	24.64%	26.34%	25.86%	24.61%	25.71%	25.94%	25.86%	27.45%
	-0.51	-0.47	-0.37	1.66	1.29	1.56	1.66	1.72	1.93	2.33	2.37	1.73	1.84
EPS in Rs	-0.02	-0.02	-0.02	0.07	0.05	0.07	0.07	0.07	0.08	0.10	0.10	0.07	0.08
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2007	Mar 2008	Jun 2009 15m	Mar 2010 9m	Mar 2011	Mar 2023	Mar 2024	TTM
	0	3	2	1	2	130	192	206
	1	5	6	1	2	123	182	195
Operating Profit	-0	-2	-4	-0	-1	7	10	11
OPM %	-86%	-90%	-154%	-30%	-38%	6%	5%	5%
	0	1	1	1	0	1	2	1
Interest	0	0	0	0	0	0	0	0
Depreciation	0	0	0	1	1	0	0	0
Profit before tax	-0	-2	-3	-0	-1	8	11	11
Tax %	0%	1%	0%	0%	1%	22%	26%
	-0	-2	-3	-0	-1	6	8	8
EPS in Rs	-0.04	-0.22		-0.02	-0.06	0.26	0.35	0.35
Dividend Payout %	0%	0%	0%	0%	0%	51%	24%

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	28%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	23%

Stock Price CAGR
10 Years:	28%
5 Years:	157%
3 Years:	130%
1 Year:	87%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	12%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2007	Mar 2008	Jun 2009	Mar 2010	Mar 2011	Mar 2023	Mar 2024	Sep 2024
Equity Capital	12	19	48	49	49	39	39	47
Reserves	-21	-7	1	5	3	29	34	79
	8	7	6	0	0	0	0	18
	3	1	0	0	0	7	18	22
Total Liabilities	2	21	55	54	53	75	91	166
	0	1	5	4	3	1	1	34
CWIP	0	0	0	0	0	0	0	1
Investments	0	0	22	22	22	0	0	0
	2	19	28	28	27	73	90	131
Total Assets	2	21	55	54	53	75	91	166

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2007	Mar 2008	Jun 2009	Mar 2010	Mar 2011	Mar 2023	Mar 2024
	-2	-5	-13	0	-4	-17	-3
	-0	-4	-26	-0	-0	0	1
	2	20	38	0	0	37	-3
Net Cash Flow	-0	11	-1	0	-4	21	-5

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2007	Mar 2008	Jun 2009	Mar 2010	Mar 2011	Mar 2023	Mar 2024
Debtor Days	38	4	8	11	2	47	65
Inventory Days	8,699	1,219	323	1,501	6,490	59	50
Days Payable	5,597	329	59	203	87	18	35
Cash Conversion Cycle	3,140	894	272	1,309	6,405	87	79
Working Capital Days	-1,397	832	2,609	6,154	4,795	109	94
ROCE %		-19%	-7%		-3%		16%

Shareholding Pattern

Numbers in percentages

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	66.67%	66.67%	66.67%	63.85%	63.85%	63.85%	63.85%	63.85%	63.85%	63.85%	63.85%	63.16%
	0.01%	0.01%	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.05%	0.05%	0.00%
	33.32%	33.32%	33.32%	36.13%	36.14%	36.13%	36.15%	36.15%	36.13%	36.08%	36.08%	36.83%
No. of Shareholders	6,912	13,843	15,864	27,400	31,957	32,917	33,253	36,121	38,726	48,272	53,535	69,386

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	60.53%	60.53%	60.53%	19.04%	72.31%	66.67%	63.85%	63.85%	63.16%
	0.02%	0.02%	0.02%	0.02%	0.02%	0.01%	0.00%	0.05%	0.00%
	39.45%	39.45%	39.45%	80.95%	27.67%	33.32%	36.13%	36.08%	36.83%
No. of Shareholders	7,023	6,819	6,759	6,774	6,670	13,843	32,917	48,272	69,386

* 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

Concalls

Nov 2024

Transcript

Notes
PPT
Aug 2024

Transcript

Notes
PPT
May 2024

Transcript

Notes
PPT
Feb 2024

Transcript

Notes
PPT
Nov 2023

Transcript

Notes
PPT
Aug 2023

Transcript

Notes
PPT
May 2023

Transcript

Notes
PPT