Omega promo web banner
Omega promo Mobile banner

Swaraj Engines Ltd - Stock Valuation and Financial Performance

BSE: 500407 | NSE: SWARAJENG | Diesel Engines | Small Cap

Swaraj Engines Share Price

4,350.05 -109.10 -2.45%
as on 18-Jul'25 16:59

Swaraj Engines Ltd - Stock Valuation and Financial Performance

BSE: 500407 | NSE: SWARAJENG | Diesel Engines | Small Cap

DeciZen - make an informed investing decision on Swaraj Engines

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Swaraj Engines stock performance -

mw4me loader
P/E Ratio (SA):
30.59
Market Cap:
5,284.2 Cr.
52-wk low:
2,530
52-wk high:
4,726

Is Swaraj Engines Ltd an attractive stock to invest in?

1. Is Swaraj Engines Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Swaraj Engines Ltd is a good quality company.

2. Is Swaraj Engines Ltd undervalued or overvalued?

The key valuation ratios of Swaraj Engines Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Swaraj Engines Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Swaraj Engines Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Swaraj Engines:

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.
Swaraj Engines Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 32.1%38.6%48.3%54.7%39.3%48.2%50.1%55.5%52.1%56.7%-
Value Creation
Index
1.31.82.52.91.82.42.63.02.73.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5266667718727739871,1381,4221,4191,6821,748
Sales YoY Gr.-26.7%15.8%13%-11.3%27.6%15.4%24.9%-0.2%18.5%-
Adj EPS 41.355.46667.858.675.889.3109.7112.9136142.2
YoY Gr.-34.1%19.2%2.8%-13.7%29.5%17.7%22.8%3%20.5%-
BVPS (₹) 212227.9188195.7193.9230.7251.6281.6303.3344.8385.9
Adj Net
Profit
51.368.78082.371.192.1108133137165173
Cash Flow from Ops. 6382.389.368.899.628100133142177-
Debt/CF from Ops. 0000000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 13.8%16.8%13.9%18.5%
Adj EPS 14.2%18.4%15.1%20.5%
BVPS5.6%12.2%11.1%13.7%
Share Price 17.4% 24.9% 43.3% 46.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
21.625.131.335.33035.73741.138.64238.9
Op. Profit
Mgn %
1415.615.815.11313.813.713.113.313.513.5
Net Profit
Mgn %
9.810.310.49.49.29.39.59.49.79.89.9
Debt to
Equity
0000000000-
Working Cap
Days
5373715561617270716646
Cash Conv.
Cycle
-18-22-27-25-30-16031022

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 13.90%

Net Profit is growing at healthy rate in last 3 years 15.07%

Sales growth is good in last 4 quarters at 22.05%

Return on Equity has declined versus last 3 years average to 38.90%

Latest Financials - Swaraj Engines Ltd.

Standalone Consolidated
TTM EPS (₹) 142.2 -
TTM Sales (₹ Cr.) 1,748 -
BVPS (₹.) 385.9 -
Reserves (₹ Cr.) 457 -
P/BV 11.27 -
PE 30.59 -
From the Market
52 Week Low / High (₹) 2530.00 / 4725.95
All Time Low / High (₹) 25.00 / 4725.95
Market Cap (₹ Cr.) 5,284
Equity (₹ Cr.) 12.2
Face Value (₹) 10
Industry PE 47.7

Management X-Ray of Swaraj Engines:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Swaraj Engines: Q2 FY24 Result Update - 06 Nov 2023

Particulars

Q2FY24 (Rs. Crs)

YoY Trend

Comments

Revenue

389

+1%

Q2 engine sales came in at 37,876 units, up by 2.9%
EBITDA

52.1

+3%

 
EBITDA Margin

13.39%

+ 30 bps

 
PAT

37.7

+5%

 

Stable Results

Swaraj Engines: Q1FY24 Result Update - 07 Aug 2023

Particulars

Q1FY24

YoY Trend

Comments

Revenue

400

Flat

Revenues up by 11% QoQ

EBITDA

55.2

+1%

 

EBITDA Margin

13.8%

Flat

 

PAT

41

+3%

 

Stable results as expected.

 

Swaraj Engines: Stable business; high valuation for certainty - 27 Jan 2017

Swaraj Engines is a joint holding of Kirloskar Industries (17.4% stake) and M&M (33.2% stake) with M&M the main promoter consequent to its acquisition of Punjab Tractors in 2007-08.

SWARAJ ENGINES serves the engine requirements of the Swaraj brand of tractors, owned by M&M. The company manufactures engines catering to tractors in the 20-50 hp segment and caters to ~85% of the total engine requirement at M&M’s Swaraj tractor division. SWARAJ ENGINES has a current installed capacity to manufacture 0.1 million units of engines. SWARAJ ENGINES also manufactures hi-tech engine components for commercial vehicles for SML Isuzu (erstwhile Swaraj Mazda). The contribution to the topline, however, remains limited (<3%).

Tractor is cyclical business though business cycle is not very long. Tractor sales depend on monsoon and harvest. Also, tractors are sold more around the season and subdued in rest of the year. Most of the tractors are financed and hence purchases do depend on interest rate cycle.

Due to various factors mentioned above, its better to evaluate this business on long term basis on normalized earnings. Based on our checks with the management, the small horsepower engines have higher growth than overall tractor industry. Assuming 8% as tractor growth over long term, Swaraj range of tractors is likely to grow at 9-11% CAGR over next 5 years.

Back on the envelope calculation suggests that currently the market is factoring 17% CAGR in earnings of the company over next 5 years. Given the company maintains the margins at 10% and passes on the cost fluctuations to M&M, the earnings are likely to move more or less in lines with volume growth. At 17% CAGR volumes growth assumption, we believe the company may disappoint in cyclical down year. For those who are holding the stock, can consider partially selling the stock at current prices and later buy back when stock trades at lower prices multiples in down cycle.

Reverse calculation:

Key Ratios of Swaraj Engines

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales5266667718727739871,1381,4221,4191,682
Operating Expenses 4525626507406738519831,2361,2321,455
Manufacturing Costs18222527242528323439
Material Costs3964965746575927668901,1341,1211,327
Employee Cost 27313539424344444348
Other Costs 11131517141721273442
Operating Profit 74104122132100136155186187226
Operating Profit Margin (%) 14.0%15.6%15.8%15.1%13.0%13.7%13.7%13.1%13.2%13.5%
Other Income 1618191513910131517
Interest 0010000000
Depreciation 14161720202018191720
Exceptional Items 0000000000
Profit Before Tax 7610512312793124147180185223
Tax 25374345223237464757
Profit After Tax 516980827193109134138166
PAT Margin (%) 9.8%10.3%10.4%9.5%9.2%9.4%9.6%9.4%9.7%9.9%
Adjusted EPS (₹)41.355.466.168.058.676.290.2110.0113.5136.6
Dividend Payout Ratio (%)80%78%76%74%68%91%89%84%84%76%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 263283228237235280305342368419
Share Capital 12121212121212121212
Reserves 251271216225223268293330356407
Minority Interest0000000000
Debt0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Trade Payables54709810499164130166158221
Others Liabilities 19192125211526272729
Total Liabilities 337372347366355458461535554669

Fixed Assets

Gross Block193197207238252259267253229277
Accumulated Depreciation92105115130148168173166153167
Net Fixed Assets101929210810392958775110
CWIP 00634122385
Investments 114976841113436262019
Inventories28263247376262707178
Trade Receivables71315194113104128120177
Cash Equivalents 1084947321811791109176174
Others Assets81143797277397211354105
Total Assets 337372347366355458461535554669

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 6382896910028100133142177
PBT 7610512312793124147180185223
Adjustment -20-158129745
Changes in Working Capital 131511-1923-72-18-616
Tax Paid -24-38-43-45-25-36-38-48-47-58
Cash Flow From Investing Activity -14-32474-2756-48-38-30-58
Capex -27-6-22-33-16-5-18-11-46-24
Net Investments -3-427448-854-50-3233-84
Others 1617-4-11-38205-1750
Cash Flow From Financing Activity -49-49-136-73-73-49-84-97-112-116
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 00-10000000
Dividend Paid -49-49-64-73-73-49-84-97-112-115
Others 00-71000000-1
Net Cash Flow 0110036-32-212
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)21.5925.231.3535.4230.0635.9337.441.2738.8142.17
ROCE (%)32.0838.5848.3454.6639.2948.2150.1355.5152.1256.71
Asset Turnover Ratio1.792.112.212.442.142.432.472.852.612.75
PAT to CFO Conversion(x)1.241.191.110.841.410.30.920.991.031.07
Working Capital Days
Receivable Days457752235303232
Inventory Days19131317201820171816
Payable Days47465456636360485352

Swaraj Engines Ltd Stock News

Swaraj Engines Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Swaraj Engines on 18-Jul-2025 16:59 is ₹4,350.1.
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 18-Jul-2025 16:59 the market cap of Swaraj Engines stood at ₹5,284.2.
The latest P/E ratio of Swaraj Engines as of 18-Jul-2025 16:59 is 30.59.
The latest P/B ratio of Swaraj Engines as of 18-Jul-2025 16:59 is 11.27.
The 52-week high of Swaraj Engines is ₹4,726 and the 52-week low is ₹2,530.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Swaraj Engines is ₹1,748 ( Cr.) .

About Swaraj Engines Ltd

Swaraj Engines (SEL) was started in 1986 in technical and financial collaboration with Kirloskar Oil Engines (KOEL) for manufacture of Diesel Engines.

SEL is a joint venture between erstwhile Punjab Tractors (PTL), which has since been merged with Mahindra & Mahindra (M&M) and Kirloskar Oil Engines. (KOEL). Originally set up to manufacture engines for PTL, in recent years SEL has also been a supplier of hi-tech engine components to Swaraj Mazda (SML).

Since start of commercial operations in 1989-90, SEL has supplied around 3,18,000 engines for fitment into “Swaraj” tractors. SEL’s engine business currently constitutes some 93% of the company’s product revenue. The balance 7% represents value of hitech engine components being supplied to SML for assembly of commercial vehicle engines.

SEL’s financial performance has been exceptional right from the beginning. Its operations have been characterised by a lean organisation structure, continuous improvement in process efficiencies and optimised resource utilisation.

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
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
×
Please wait your portfolio is updating...