New Swan Multitech Ltd - Stock Valuation and Financial Performance

BSE: 544082 | NSE: | Auto Ancillary | Small Cap

New Swan Multitech Share Price

76.74 -1.11 -1.43%
as on 17-May'24 16:01

DeciZen - make an informed investing decision on New Swan Multitech

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

New Swan Multitech stock performance -

mw4me loader
P/E Ratio (SA):
14.51
Market Cap:
145.9 Cr.
52-wk low:
65
52-wk high:
145.2

Is New Swan Multitech Ltd an attractive stock to invest in?

1. Is New Swan Multitech Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that New Swan Multitech Ltd is a below average quality company.

2. Is New Swan Multitech Ltd undervalued or overvalued?

The key valuation ratios of New Swan Multitech Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is New Swan Multitech Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of New Swan Multitech Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of New Swan Multitech:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
New Swan Multitech Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'21Mar'22Mar'23TTM
ROCE % 9.6%9.8%18%-
Value Creation
Index
-0.3-0.30.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 149145151151
Sales YoY Gr.--2.6%3.9%-
Adj EPS 2.92.77.25.3
YoY Gr.--4.6%162.3%-
BVPS (₹) 12.715.422.639.5
Adj Net
Profit
43.81010
Cash Flow from Ops. 135.47.7-
Debt/CF from Ops. 3.48.25.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANANA3.9%
Adj EPS NANANA162.3%
BVPSNANANA46.7%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'21Mar'22Mar'23TTM
Return on
Equity %
22.519.437.817
Op. Profit
Mgn %
7.78.313.6NAN
Net Profit
Mgn %
2.72.66.66.7
Debt to
Equity
2.52.11.2-
Working Cap
Days
01691740
Cash Conv.
Cycle
0-1540

Recent Performance Summary

Debt to equity has declined versus last 3 years average to 1.24

Return on Equity has declined versus last 3 years average to 17.00%

Sales growth has been subdued in last 3 years 0.00%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - New Swan Multitech Ltd.

Standalone Consolidated
TTM EPS (₹) 5.3 5.2
TTM Sales (₹ Cr.) 151 151
BVPS (₹.) 39.5 38.6
Reserves (₹ Cr.) 56 54
P/BV 1.94 1.99
PE 14.51 14.71
From the Market
52 Week Low / High (₹) 65.01 / 145.16
All Time Low / High (₹) 65.01 / 145.16
Market Cap (₹ Cr.) 146
Equity (₹ Cr.) 19
Face Value (₹) 10
Industry PE 48.8

Management X-Ray of New Swan Multitech:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of New Swan Multitech

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23
Sales149145151
Operating Expenses 138134131
Manufacturing Costs111012
Material Costs999892
Employee Cost 201919
Other Costs 777
Operating Profit 111220
Operating Profit Margin (%) 7.7%8.2%13.5%
Other Income 000
Interest 333
Depreciation 333
Exceptional Items 000
Profit Before Tax 6614
Tax 224
Profit After Tax 4410
PAT Margin (%) 2.7%2.6%6.7%
Adjusted EPS (₹)2.92.77.2
Dividend Payout Ratio (%)0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 182232
Share Capital 444
Reserves 141828
Minority Interest000
Debt353429
Long Term Debt212723
Short Term Debt1477
Trade Payables464442
Others Liabilities 202629
Total Liabilities 119125132

Fixed Assets

Gross Block565965
Accumulated Depreciation111417
Net Fixed Assets444548
CWIP 778
Investments 000
Inventories383047
Trade Receivables71311
Cash Equivalents 322
Others Assets192816
Total Assets 119125132

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23
Cash Flow From Operating Activity 1358
PBT 6614
Adjustment 667
Changes in Working Capital 3-5-9
Tax Paid -1-1-4
Cash Flow From Investing Activity -11-80
Capex -4-4-6
Net Investments 0-10
Others -6-47
Cash Flow From Financing Activity -22-8
Net Proceeds from Shares 000
Net Proceeds from Borrowing 06-4
Interest Paid -3-3-3
Dividend Paid 000
Others 000
Net Cash Flow 0-10
PARTICULARSMar'21Mar'22Mar'23
Ratios
ROE (%)22.4819.1137.86
ROCE (%)13.8814.0925.4
Asset Turnover Ratio1.251.191.18
PAT to CFO Conversion(x)3.251.250.8
Working Capital Days
Receivable Days182528
Inventory Days938693
Payable Days169168170

New Swan Multitech Ltd Stock News

New Swan Multitech Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of New Swan Multitech on 17-May-2024 16:01 is ₹76.74.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 17-May-2024 16:01 the market cap of New Swan Multitech stood at ₹145.9.
The latest P/E ratio of New Swan Multitech as of 17-May-2024 16:01 is 14.51.
The latest P/B ratio of New Swan Multitech as of 17-May-2024 16:01 is 1.94.
The 52-week high of New Swan Multitech is ₹145.2 and the 52-week low is ₹65.01.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of New Swan Multitech is ₹151.2 ( Cr.) .

About New Swan Multitech Ltd

New Swan Multitech was incorporated as ‘New Swan Multitech Limited’ under the provisions of the Companies Act, 1956 vide Certificate of Incorporation dated March 03, 2014 issued by Registrar of Companies, Delhi. The company is an engineering-led manufacturer of (i) complex and critical precision engineered components and parts used in automotive sector (auto components) and (ii) agricultural farm machineries designed to meet the diverse needs of modern farming (agricultural implements). Within the automotive sector, it manufactures, procures and supplies a range of precision machined tubular assemblies, welded assemblies, precision brackets and sheet metal parts. 

The company’s wide range of offerings in this segment includes link assembly engine hangers, hinge body covers, front cover stay components, seat catch components, fuel filler cap components, main stand complete assemblies, front fender stay assemblies, engine guard plates, rear brake arm assemblies, separator breather, cable guide assemblies, battery tray components and many other parts, that are critical for the two-wheeler vehicles and various type of brackets such as cooling recovery reservoir brackets, exhaust tailpipe brackets, fuse block brackets, floor panel brackets, air cleaner inlet hose brackets for the passenger car vehicles.

Within the agricultural implements sector, the company designs, manufactures and supplies a comprehensive range of agricultural implements that cater to different aspects of farming such as soil preparation, sowing, crop management, harvesting and crop residue management. The company’s wide range of offering in this segment includes various type of rotovators, seeders, super seeders, weeders, potato planter, potato digger, fertilizer spreader, mulcher, puddler, laser land leveller, disc ploughs and many other agricultural implements. It manufactures agricultural implements from its manufacturing unit located at Village Raian, Ludhiana, Punjab.

Business area of the company

The company is engaged in manufacturing of auto components and agricultural implements. The company is an engineering-led manufacturer of (i) complex and critical precision engineered components and parts used in automotive sector (auto components) and (ii) agricultural farm machineries designed to meet the diverse needs of modern farming (agricultural implements).

Products of the company

Agricultural implements division

  • Rotovator
  • Potato harvester/digger
  • Super seeder
  • Puddler
  • Potato planter
  • Roto seeder
  • Laser leveller 
  • Disc plough

Automotive components division

  • Hinge body covers 
  • Front cover stay components 
  • Seat catch components
  • Fuel filler cap components
  • Main stand complete assemblies 
  • Front fender stay assemblies
  • Engine guard plates
  • Rear brake arm assemblies
  • Separator breather 
  • Cable guide assemblies
  • Battery tray components

History and milestones 

  • 2014: Incorporation of the Company.
  • 2014-15: Setup of Agricultural implements manufacturing unit based at Village Raian, Ludhiana, Punjab.
  • 2015-16: Setup of Auto-components manufacturing unit based at Village Vithlapur, Ahmedabad, Gujarat.
  • 2017-18: Revenue crossed Rs 100 crore.
  • 2022-23: Revenue crossed Rs 150 crore.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.