Swan Defence and Heavy Industries Ltd

AI
Swan Defence Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Swan Defence and Heavy Industries Ltd

₹ 2,700 -0.68%
01 Oct 4:01 p.m.
rnaval.co.in BSE: 533107 NSE: SWANDEF
About

Incorporated in 1997, Swan Defence and Heavy Industries Ltd is engaged in the construction of vessels, repairs, and refits of ships and rigs and heavy engineering[1]

Key Points

Operational Overview:[1]
a) Expansive Infrastructure:
The company boasts one of the world’s largest shipbuilding infrastructures, featuring a 662 x 65 m dry dock with a capacity of 4 lakh DWT. This dry dock can be split into multiple slots, allowing the simultaneous construction and delivery of several vessels.

Website BSE NSE - BE
  • Market Cap ₹ 14,423 Cr.
  • Current Price ₹ 2,700
  • High / Low ₹ 2,805 / 636
  • Stock P/E
  • Book Value ₹ 12.2
  • Dividend Yield 0.00 %
  • ROCE -7.61 %
  • ROE -128 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Debtor days have improved from 20.6 to 16.0 days.

Cons

  • Stock is trading at 221 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of -49.6% over last 3 years.
  • Company might be capitalizing the interest cost

* 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

Industrials Capital Goods Industrial Manufacturing Ship Building & Allied Services

Part of BSE Industrials

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
0 0 0 0 0 1 1 5 0 40 6 236 31
5 5 6 12 28 35 37 14 32 47 26 487 52
Operating Profit -5 -5 -6 -12 -28 -34 -36 -9 -32 -8 -20 -250 -21
OPM % -3,550% -3,117% -192% -7,529% -19% -342% -106% -68%
0 1 0 0 2 0 1 5 18 5 5 130 11
Interest 4 8 5 10 10 6 2 2 2 2 3 5 16
Depreciation 17 17 17 17 15 15 15 16 15 15 16 18 15
Profit before tax -26 -30 -27 -39 -51 -54 -53 -23 -31 -20 -33 -143 -42
Tax % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
-26 -30 -27 -39 -51 -54 -53 -23 -31 -20 -33 -143 -42
EPS in Rs -0.35 -5.66 -5.21 -7.37 -9.77 -10.31 -10.03 -4.34 -5.92 -3.86 -6.34 -27.07 -7.90
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
831 307 519 335 180 75 6 6 3 0 7 282 312
760 464 496 524 195 252 30 33 36 29 115 591 611
Operating Profit 71 -157 22 -189 -15 -176 -24 -27 -33 -29 -108 -309 -299
OPM % 9% -51% 4.3% -56% -8% -234% -376% -421% -1,039% -1,619% -110% -96%
31 40 45 -84 -8,742 -42 -1,298 13 19,508 2 8 158 151
Interest 453 472 573 697 1,278 1,328 2,032 1,999 1,470 26 21 12 26
Depreciation 197 214 201 198 66 75 74 74 68 68 61 63 63
Profit before tax -548 -804 -706 -1,169 -10,101 -1,621 -3,427 -2,086 17,937 -121 -181 -228 -238
Tax % -38% -34% -26% -18% 4% 0% 0% 0% 0% 0% 0% 0%
-341 -529 -523 -956 -10,481 -1,621 -3,427 -2,086 17,937 -121 -181 -228 -238
EPS in Rs -4.63 -7.18 -7.11 -12.96 -142.10 -21.98 -46.46 -28.29 243.18 -23.04 -34.45 -43.19 -45.17
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -1%
5 Years: 114%
3 Years: 347%
TTM: 4092%
Compounded Profit Growth
10 Years: 5%
5 Years: 14%
3 Years: 23%
TTM: -50%
Stock Price CAGR
10 Years: 46%
5 Years: 284%
3 Years: 957%
1 Year: 349%
Return on Equity
10 Years: %
5 Years: %
3 Years: -50%
Last Year: -128%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 736 736 736 738 738 738 738 738 3 3 53 53
Reserves 1,486 958 434 -515 -10,996 -12,617 -16,043 -18,130 542 471 239 12
6,332 7,657 8,753 9,878 10,916 12,197 15,433 15,436 2,148 2,219 2,505 2,788
1,867 1,408 1,388 1,676 2,702 3,726 3,678 5,697 91 48 91 310
Total Liabilities 10,421 10,760 11,312 11,777 3,360 4,043 3,805 3,741 2,783 2,740 2,888 3,162
5,459 5,263 5,064 4,966 1,446 1,480 1,406 1,332 1,232 1,168 1,180 1,187
CWIP 3,419 3,750 4,110 4,486 103 37 37 37 37 43 155 166
Investments 21 21 31 21 20 20 2 2 2 2 2 253
1,522 1,726 2,108 2,304 1,791 2,506 2,361 2,370 1,513 1,528 1,551 1,556
Total Assets 10,421 10,760 11,312 11,777 3,360 4,043 3,805 3,741 2,783 2,740 2,888 3,162

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
448 -610 -335 -245 -258 -1,253 710 2,007 1,428 -70 -96 182
-1,009 -22 -100 34 81 41 -1 2 12 -11 -162 -440
540 651 427 252 151 1,177 -707 -1,999 -1,460 91 268 413
Net Cash Flow -20 18 -8 41 -27 -35 1 11 -20 10 10 156
Free Cash Flow -520 -636 -442 -260 -259 -1,253 710 2,007 1,440 -80 -259 104
CFO/OP 639% 386% -1,550% 134% 1,727% 712% -2,994% -7,543% -4,343% 243% 89% -59%

Ratios

Standalone / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 20 13 2 16 11 2 149 47 0 25 16
Inventory Days 551 3,980 1,054 740 1,466 7,331 692,279 1,972,614 1,899,893 165,503 739
Days Payable 541 1,763 364 305 663 4,443 112,894 109,865 49,762 6,676 30
Cash Conversion Cycle 30 2,230 692 451 814 2,891 149 579,431 1,862,749 158,852 725
Working Capital Days -775 -2,455 -2,023 -9,661 -23,748 -63,737 -969,876 -1,083,806 127,588 63,122 1,099
ROCE % -1% -4% -1% -3% -1% -47% -33% -26% -4% -6% -8%

Insights

In beta
Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Annual Steel Fabrication Capacity
Tonnes per Annum

Log in to view insights

Please log in to see hidden values.

Login
Permanent Employees on Rolls
Number
Vessels Delivered
Number
Shipyard Area
Acres
Vessels Under Construction / Work-in-Progress
Number
Ship Repair / Refit Orders Completed
Number
Total Workforce (On-roll + Contractual)
Number

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
0.00% 94.91% 94.91% 94.91% 94.91% 94.91% 94.91% 94.91% 94.91% 94.91% 89.90% 89.90%
0.48% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.03% 0.01% 0.60% 0.67%
7.93% 0.40% 0.40% 0.40% 0.40% 0.40% 0.40% 0.40% 0.40% 0.38% 2.05% 1.93%
91.58% 4.66% 4.66% 4.66% 4.66% 4.66% 4.67% 4.66% 4.66% 4.70% 7.44% 7.49%
No. of Shareholders 1,91,1291,01,2371,01,2371,01,2371,01,2371,00,66299,42898,30296,58693,16687,73084,204

* 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

Annual reports

Credit ratings

Concalls

  • Mar 2026
    Transcript
    AI Summary
    PPT