Swan Energy Ltd
Swan Energy Limited (SEL) was originally incorporated in 1909 as Swan Mills Ltd. (SML), a manufacturer and marketer of cotton and polyester textile products in India. Over the years, it diversified into Real estate and is developing a Floating Storage and Regasification Units -based liquid natural gas (LNG) import terminal at Jafrabad in Gujarat.[1][2]
- Market Cap ₹ 21,000 Cr.
- Current Price ₹ 670
- High / Low ₹ 783 / 206
- Stock P/E 75.8
- Book Value ₹ 95.8
- Dividend Yield 0.01 %
- ROCE 2.19 %
- ROE -3.53 %
- Face Value ₹ 1.00
Pros
Cons
- Stock is trading at 7.00 times its book value
- Promoter holding has decreased over last quarter: -10.1%
- Company has a low return on equity of -7.76% over last 3 years.
- Company might be capitalizing the interest cost
- Company has high debtors of 453 days.
- Working capital days have increased from 81.7 days to 237 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.
Peer comparison
Sector: Diversified Industry: Diversified - Medium / Small
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
139 | 279 | 333 | 314 | 332 | 351 | 347 | 892 | 341 | 320 | 487 | 1,438 | 4,552 | |
98 | 235 | 295 | 284 | 304 | 317 | 312 | 814 | 289 | 252 | 419 | 1,207 | 3,618 | |
Operating Profit | 40 | 43 | 38 | 31 | 28 | 33 | 35 | 78 | 52 | 68 | 68 | 231 | 934 |
OPM % | 29% | 16% | 11% | 10% | 8% | 10% | 10% | 9% | 15% | 21% | 14% | 16% | 21% |
11 | 12 | 14 | 14 | 7 | 13 | 110 | 19 | 9 | 4 | 7 | 11 | 78 | |
Interest | 9 | 20 | 38 | 30 | 24 | 32 | 58 | 54 | 50 | 108 | 189 | 223 | 235 |
Depreciation | 4 | 6 | 12 | 10 | 11 | 12 | 14 | 14 | 15 | 42 | 70 | 81 | 108 |
Profit before tax | 38 | 29 | 3 | 5 | 0 | 3 | 73 | 29 | -4 | -78 | -184 | -62 | 669 |
Tax % | 30% | 36% | 117% | 43% | 229% | 78% | 25% | 121% | -14% | 12% | 14% | 2% | |
26 | 19 | -0 | 3 | -0 | 1 | 55 | -6 | -5 | -69 | -158 | -61 | 587 | |
EPS in Rs | 1.39 | 0.98 | -0.02 | 0.14 | -0.01 | 0.03 | 2.24 | -0.22 | -0.20 | -2.81 | -5.98 | -2.31 | 10.50 |
Dividend Payout % | 11% | 26% | -772% | 110% | -582% | 272% | 4% | -46% | -51% | -4% | -2% | -4% |
Compounded Sales Growth | |
---|---|
10 Years: | 18% |
5 Years: | 33% |
3 Years: | 62% |
TTM: | 457% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | 398% |
Stock Price CAGR | |
---|---|
10 Years: | 27% |
5 Years: | 44% |
3 Years: | 71% |
1 Year: | 223% |
Return on Equity | |
---|---|
10 Years: | -4% |
5 Years: | -6% |
3 Years: | -8% |
Last Year: | -4% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 19 | 19 | 22 | 22 | 22 | 22 | 24 | 24 | 24 | 24 | 26 | 26 | 26 |
Reserves | 169 | 182 | 409 | 408 | 408 | 409 | 907 | 899 | 890 | 850 | 1,219 | 2,257 | 2,501 |
298 | 426 | 565 | 705 | 817 | 821 | 912 | 1,077 | 1,206 | 3,077 | 4,117 | 4,985 | 5,148 | |
597 | 803 | 570 | 554 | 538 | 596 | 793 | 1,169 | 1,368 | 985 | 1,035 | 2,956 | 3,277 | |
Total Liabilities | 1,083 | 1,430 | 1,565 | 1,690 | 1,785 | 1,848 | 2,636 | 3,170 | 3,489 | 4,936 | 6,397 | 10,225 | 10,952 |
103 | 298 | 379 | 373 | 384 | 604 | 577 | 564 | 556 | 2,282 | 2,238 | 4,225 | 4,182 | |
CWIP | 282 | 417 | 450 | 509 | 551 | 313 | 617 | 1,224 | 1,685 | 1,927 | 2,389 | 3,253 | 3,443 |
Investments | 42 | 9 | 1 | 1 | 2 | 8 | 324 | 149 | 8 | 1 | 3 | 30 | 126 |
656 | 706 | 735 | 807 | 848 | 923 | 1,118 | 1,233 | 1,239 | 726 | 1,768 | 2,717 | 3,200 | |
Total Assets | 1,083 | 1,430 | 1,565 | 1,690 | 1,785 | 1,848 | 2,636 | 3,170 | 3,489 | 4,936 | 6,397 | 10,225 | 10,952 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
186 | 38 | -159 | -110 | 123 | 69 | 62 | 42 | -95 | 302 | 29 | -491 | |
-187 | -297 | -105 | -61 | -63 | -29 | -533 | -763 | -324 | -2,001 | -494 | -860 | |
95 | 98 | 256 | 173 | -45 | -29 | 481 | 707 | 427 | 1,760 | 1,309 | 598 | |
Net Cash Flow | 94 | -162 | -9 | 2 | 15 | 12 | 10 | -14 | 8 | 62 | 843 | -752 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 87 | 61 | 72 | 67 | 64 | 96 | 60 | 17 | 58 | 33 | 160 | 453 |
Inventory Days | 2,095 | 808 | 710 | 812 | 793 | 790 | 861 | 74 | 206 | 293 | 192 | 89 |
Days Payable | 141 | 82 | 108 | 85 | 69 | 110 | 384 | 19 | 92 | 67 | 232 | 329 |
Cash Conversion Cycle | 2,041 | 787 | 674 | 793 | 788 | 777 | 536 | 71 | 172 | 259 | 120 | 213 |
Working Capital Days | 729 | 616 | 423 | 690 | 599 | 228 | 213 | -268 | -461 | -42 | 50 | 237 |
ROCE % | 8% | 4% | 3% | 2% | 3% | 3% | 3% | 2% | 1% | 0% | 2% |
Documents
Announcements
- Closure of Trading Window 1d
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 21 Mar
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 20 Mar
- Intimation Of Letter Of Acceptance Received By Veritas (India) Limited, Subsidiary Of Swan Energy Limited 18 Mar
-
Intimation Letter For Appointment Of Cost Auditor
18 Mar - Of Appointment of Cost Auditor of the Company for the Financial Year 2023-24 to fill the Casual Vacancy caused due to demise of the earlier …
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
History[1]
SEL was incorporated in 1909 as Swan Mills Limited by J.P. Goenka Group and taken over by Dave and Merchant families in 1992. SEL was originally in the textile business with mills located in Sewri & Kurla. The textile business was discontinued in 2002. SEL re-entered textile business in 2011 by setting up a new plant at Ahmedabad. Later, SEL
converted their existing land parcels for real estate projects.