Swaraj Engines Ltd

Swaraj Engines Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Swaraj Engines Ltd

₹ 2,479 0.14%
26 Apr - close price
swarajenterprise.com BSE: 500407 NSE : SWARAJENG
About

Swaraj Engines was established in 1989 it manufactures diesel engines specifically for tractors in the range of 22 HP to above 65 HP and hi-tech engine components. [1] [2]
[3]

Key Points

Company History
The company has been promoted jointly by Punjab Tractors Ltd. and Kirloskar Oil Engines Ltd.
In 1995 it expanded its capacity to 42,000 engines p.a. [1]

Website BSE NSE
  • Market Cap ₹ 3,011 Cr.
  • Current Price ₹ 2,479
  • High / Low ₹ 2,650 / 1,690
  • Stock P/E 21.8
  • Book Value ₹ 303
  • Dividend Yield 3.83 %
  • ROCE 52.0 %
  • ROE 38.8 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is providing a good dividend yield of 3.83%.
  • Company has a good return on equity (ROE) track record: 3 Years ROE 39.0%
  • Company has been maintaining a healthy dividend payout of 85.4%

Cons

  • Stock is trading at 8.17 times its book value
  • The company has delivered a poor sales growth of 10.2% over past five 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

Sector: Capital Goods-Non Electrical Equipment Industry: Engines

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
305 315 344 238 242 398 385 279 360 400 389 280 351
259 267 296 208 211 344 334 246 312 345 337 247 303
Operating Profit 46 47 48 29 31 55 51 33 48 55 52 33 48
OPM % 15% 15% 14% 12% 13% 14% 13% 12% 13% 14% 13% 12% 14%
2 3 2 2 2 3 2 3 4 5 3 3 3
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 5 5 5 4 4 5 5 5 5 5 5 4 4
Profit before tax 44 45 45 27 29 53 48 31 47 55 51 32 47
Tax % 25% 25% 25% 26% 25% 26% 26% 26% 26% 26% 26% 25% 25%
33 34 34 20 22 40 36 23 35 41 38 24 35
EPS in Rs 26.82 27.72 27.82 16.63 18.00 32.56 29.54 19.13 28.78 33.69 31.01 19.84 28.96
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
479 608 540 526 666 771 872 773 987 1,138 1,422 1,419
408 518 465 452 562 650 740 673 851 983 1,235 1,231
Operating Profit 72 91 75 74 105 122 132 100 136 155 186 188
OPM % 15% 15% 14% 14% 16% 16% 15% 13% 14% 14% 13% 13%
15 16 16 16 17 19 15 13 9 10 12 14
Interest 0 0 0 0 0 1 0 0 0 0 0 0
Depreciation 7 9 13 14 16 17 20 20 20 18 19 17
Profit before tax 80 98 78 76 105 123 127 93 124 147 180 185
Tax % 30% 32% 33% 33% 35% 35% 35% 24% 26% 25% 26% 25%
55 67 52 51 69 80 82 71 93 109 134 138
EPS in Rs 44.61 53.95 41.74 41.31 55.43 66.05 67.95 58.55 76.24 90.14 110.00 113.50
Dividend Payout % 74% 65% 79% 80% 78% 76% 74% 68% 91% 89% 84% 84%
Compounded Sales Growth
10 Years: 9%
5 Years: 10%
3 Years: 13%
TTM: 0%
Compounded Profit Growth
10 Years: 8%
5 Years: 11%
3 Years: 14%
TTM: 4%
Stock Price CAGR
10 Years: 14%
5 Years: 12%
3 Years: 18%
1 Year: 49%
Return on Equity
10 Years: 33%
5 Years: 37%
3 Years: 39%
Last Year: 39%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 12 12 12 12 12 12 12 12 12 12 12 12
Reserves 181 197 200 251 271 216 226 224 268 294 330 356
0 0 0 0 0 0 0 0 0 0 1 0
107 124 113 73 89 119 128 119 178 156 193 188
Total Liabilities 301 334 325 337 372 348 366 355 458 461 536 557
81 84 84 101 91 92 110 103 92 95 88 76
CWIP 2 2 5 0 1 6 2 4 1 2 2 38
Investments 74 72 42 11 49 76 84 111 34 36 26 20
144 176 195 224 231 173 170 136 331 329 420 423
Total Assets 301 334 325 337 372 348 366 355 458 461 536 557

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
47 67 56 63 82 89 69 100 28 100 133 142
-28 -16 -11 -14 -32 47 4 -27 56 -48 -38 -30
-19 -48 -51 -49 -49 -136 -73 -73 -49 -84 -97 -112
Net Cash Flow 0 3 -6 0 1 1 -0 -0 36 -32 -2 1

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 7 5 5 5 7 7 8 2 42 33 33 31
Inventory Days 39 37 30 26 19 20 26 23 29 25 22 23
Days Payable 44 47 43 50 52 63 58 61 78 53 53 52
Cash Conversion Cycle 2 -5 -9 -19 -25 -35 -24 -36 -7 5 2 2
Working Capital Days -31 -29 -38 34 54 3 6 2 13 16 17 17
ROCE % 39% 48% 37% 32% 39% 47% 55% 39% 48% 50% 55%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
52.15% 52.15% 52.15% 52.13% 52.13% 52.13% 52.13% 52.13% 52.12% 52.12% 52.12% 52.12%
1.86% 1.47% 1.85% 1.84% 1.90% 1.91% 1.73% 1.75% 2.50% 2.60% 2.71% 2.55%
10.68% 9.07% 8.91% 8.91% 8.91% 9.05% 8.91% 9.16% 8.47% 8.51% 9.02% 9.54%
35.31% 37.31% 37.09% 37.11% 37.06% 36.89% 37.22% 36.96% 36.90% 36.76% 36.16% 35.79%
No. of Shareholders 26,37132,80730,71330,20229,27428,74128,35927,46927,48728,03026,97627,146

* 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