Swaraj Suiting Ltd
Incorporated in 2003, Swaraj Suiting Ltd does production of grey and finished fabric which are used into home textiles, bottom wears etc.[1]
- Market Cap ₹ 460 Cr.
- Current Price ₹ 209
- High / Low ₹ 365 / 138
- Stock P/E 13.8
- Book Value ₹ 69.8
- Dividend Yield 0.00 %
- ROCE 18.1 %
- ROE 25.6 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 59.1% CAGR over last 5 years
- Promoter holding has increased by 3.38% over last quarter.
Cons
- Stock is trading at 2.99 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
* 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 Textiles Textiles & Apparels Other Textile Products
Half Yearly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| 76 | 80 | 60 | 129 | 219 | 320 | 417 | |
| 62 | 64 | 50 | 115 | 196 | 280 | 343 | |
| Operating Profit | 14 | 16 | 10 | 13 | 23 | 40 | 73 |
| OPM % | 19% | 20% | 16% | 10% | 11% | 12% | 18% |
| 0 | 0 | 0 | 0 | 1 | 6 | 2 | |
| Interest | 4 | 5 | 3 | 3 | 9 | 13 | 19 |
| Depreciation | 7 | 7 | 4 | 5 | 8 | 8 | 11 |
| Profit before tax | 3 | 4 | 3 | 6 | 8 | 24 | 45 |
| Tax % | 22% | 17% | 20% | 25% | 27% | 25% | 25% |
| 2 | 4 | 3 | 5 | 6 | 18 | 33 | |
| EPS in Rs | 5.23 | 8.38 | 5.80 | 3.17 | 3.97 | 10.16 | 15.14 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 39% |
| 3 Years: | 48% |
| TTM: | 30% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 59% |
| 3 Years: | 94% |
| TTM: | 80% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 103% |
| 1 Year: | -3% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 18% |
| 3 Years: | 20% |
| Last Year: | 26% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 2 | 7 | 7 | 18 | 22 |
| Reserves | 24 | 29 | 36 | 54 | 59 | 89 | 132 |
| 56 | 49 | 42 | 74 | 113 | 175 | 268 | |
| 12 | 17 | 12 | 7 | 51 | 74 | 150 | |
| Total Liabilities | 94 | 97 | 92 | 142 | 231 | 356 | 571 |
| 52 | 45 | 36 | 37 | 81 | 77 | 262 | |
| CWIP | 0 | 0 | 0 | 41 | 3 | 69 | 13 |
| Investments | 0 | 0 | 3 | 3 | 3 | 4 | 4 |
| 41 | 52 | 53 | 61 | 143 | 207 | 293 | |
| Total Assets | 94 | 97 | 92 | 142 | 231 | 356 | 571 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| 10 | 9 | 6 | 15 | -15 | 45 | 41 | |
| -13 | 1 | -6 | -47 | -17 | -99 | -127 | |
| 4 | -10 | 0 | 34 | 31 | 54 | 87 | |
| Net Cash Flow | -0 | 0 | -0 | 2 | -2 | -0 | 0 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|
| Debtor Days | 62 | 62 | 80 | 40 | 94 | 76 | 88 |
| Inventory Days | 204 | 254 | 293 | 113 | 160 | 146 | 183 |
| Days Payable | 53 | 90 | 88 | 10 | 106 | 102 | 173 |
| Cash Conversion Cycle | 213 | 226 | 285 | 144 | 149 | 120 | 99 |
| Working Capital Days | 118 | 146 | 222 | 133 | 142 | 110 | 109 |
| ROCE % | 12% | 8% | 8% | 10% | 16% | 18% |
Documents
Announcements
-
Statement of deviation(s) or variation(s) under Reg. 32
30 May 2025 - No deviation in use of Rs.11.39 Cr from preferential equity share allotment proceeds.
-
Outcome of Board Meeting
30 May 2025 - Approved audited standalone and consolidated financial results for FY ended March 31, 2025 with unmodified audit opinion.
-
Structural Digital Database
27 May 2025 - Submission of SDD Compliance Certificate for FY ended March 31, 2025 as per SEBI regulations.
-
Board Meeting Intimation
23 May 2025 - SWARAJ SUITING LIMITED has informed about Board Meeting to be held on 30-May-2025 to inter-alia consider and approve the Audited Financial results of the Company …
-
Certificate under SEBI (Depositories and Participants) Regulations, 2018
21 April 2025 - Certificate under SEBI Reg 74(5) for Q4 FY25 on share dematerialization processing.
Annual reports
Concalls
-
Nov 2024Transcript PPT
-
Jun 2024Transcript PPT
-
Feb 2024TranscriptNotesPPT
Business Overview[1]
Swaraj is a Textile manufacturing company, specializing in Denim and Polyester Viscose (PV) fabrics, including warping, yarn dyeing, weaving, fabric processing, and finishing.