Swan Corp Ltd (SWANCORP) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 503310 | NSE: SWANCORP | Textile | Small Cap

Swan Corp Share Price

447.15 -5.85 -1.29%
as on 05-Dec'25 16:59

Swan Corp Ltd (SWANCORP) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 503310 | NSE: SWANCORP | Textile | Small Cap

DeciZen - make an informed investing decision on Swan Corp

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Swan Corp stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
782.29
Market Cap:
14,016.2 Cr.
52-wk low:
370
52-wk high:
809.7

Is Swan Corp Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Swan Corp: Login to view analysis.

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.
Swan Corp 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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 2.4%3.2%13.1%4.8%1.3%1.3%1.7%1.5%0.5%0.3%-
Value Creation
Index
-0.8-0.8-0.1-0.7-0.9-0.9-0.9-0.9-1.0-1.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 317331316860307253409547386135173
Sales YoY Gr.-4.3%-4.4%171.8%-64.3%-17.7%61.8%33.9%-29.5%-64.9%-
Adj EPS 00.10.40.10.200.10.10.10.30.6
YoY Gr.-166.7%437.5%-76.7%70%-76.5%200%16.7%-50%300%-
BVPS (₹) 19.92039.439.439.439.348.548.6145.7145.8146.1
Adj Net
Profit
0.61.710.62.44.10.93.33.62.28.918
Cash Flow from Ops. 41.743.1-974.452.526.310.4-5.7-11.6-17.4-
Debt/CF from Ops. 3.14.3-18.22.35.71210.5-49.2-33-21.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -9%-15.1%-30.8%-64.9%
Adj EPS 28.2%10.5%32.6%300%
BVPS24.8%29.9%44.3%0%
Share Price 20.4% 26.8% 18.3% -38%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
0.10.41.50.30.40.10.30.30.10.20.4
Op. Profit
Mgn %
5.45.71.35.25.58.46.85.13.8-8.3-8.6
Net Profit
Mgn %
0.20.53.40.31.40.40.80.70.66.610.3
Debt to
Equity
0.30.40.20.20.30.30.10.20.10.10
Working Cap
Days
1,1201,1061,4174446624362832953791,3621,101
Cash Conv.
Cycle
664651684148101996466123421701

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Swan Corp Ltd.

Standalone Consolidated
TTM EPS (₹) 0.6 18.5
TTM Sales (₹ Cr.) 173 5,115
BVPS (₹.) 146.1 236
Reserves (₹ Cr.) 4,548 7,365
P/BV 3.06 1.89
PE 782.29 24.15
From the Market
52 Week Low / High (₹) 370.00 / 809.70
All Time Low / High (₹) 0.56 / 809.70
Market Cap (₹ Cr.) 14,016
Equity (₹ Cr.) 31.4
Face Value (₹) 1
Industry PE 34.4

Management X-Ray of Swan Corp:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *21.5021.5021.5018.4018.4018.4014.488.278.278.27
* Pledged shares as % of Promoter's holding (%)

Valuation of Swan Corp - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Swan Corp

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
Sales317331316860307253409547386135
Operating Expenses 300312312815290232381519371147
Manufacturing Costs44384250684656564543
Material Costs23624923774320216730143628147
Employee Cost 9111311121011151925
Other Costs 111520109813122632
Operating Profit 17194451721272815-11
Operating Profit Margin (%) 5.4%5.7%1.3%5.2%5.5%8.2%6.7%5.1%3.8%-8.3%
Other Income 26116144113934
Interest 1315231811141818123
Depreciation 5555566888
Exceptional Items 0000000000
Profit Before Tax 1491364255312
Tax 021933-022113
Profit After Tax 12732413429
PAT Margin (%) 0.2%0.5%23.0%0.3%1.3%0.3%0.8%0.7%0.6%6.7%
Adjusted EPS (₹)0.00.13.00.10.20.00.10.10.10.3
Dividend Payout Ratio (%)189%99%3%104%59%331%83%73%144%35%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 4404419629619629611,2801,2814,5684,570
Share Capital 22222424242426263131
Reserves 4174199379379389361,2541,2554,5374,538
Minority Interest0000000000
Debt1311861648029931496271373373
Long Term Debt651041040013160402
Short Term Debt6682608029831366211333371
Trade Payables4976493956322051855345
Others Liabilities 46848548710212152617208
Total Liabilities 1,0871,1881,6621,1821,3291,3221,6071,7555,0144,996

Fixed Assets

Gross Block114114909193108136137137141
Accumulated Depreciation26313742475258647179
Net Fixed Assets 88825349455678736663
CWIP 00016202220
Investments 27331644138011,0361,0361,2273,4874,233
Inventories582586582107717987105117122
Trade Receivables5891574254252082049185
Cash Equivalents 15261111231510101,06855
Others Assets 31836979555732992185135183438
Total Assets 1,0871,1881,6621,1821,3291,3221,6071,7555,0144,996

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 4243-974532610-6-12-17
PBT 1491364355312
Adjustment 1716-84101319232312-20
Changes in Working Capital 2524-1641387-15-37-23-5
Tax Paid -1-00-12-3-2-23-3-4
Cash Flow From Investing Activity -1-70-408-59-156-34-108-146-2,305-976
Capex -2-0113-1-2-16-29-2-1-5
Net Investments -1-6-126106426-0-15-47-400
Others 1-64-396-164-195-23-78-129-2,257-572
Cash Flow From Financing Activity -4238403-15114-1931513,375-19
Net Proceeds from Shares 0045000031803,3190
Net Proceeds from Borrowing -25000000000
Interest Paid -13-15-23-18-11-14-18-18-12-3
Dividend Paid -3-1-2-2-2-2-2-3-3-3
Others -155-22512816-20517171-13
Net Cash Flow -211-15011-8-4-11,058-1,013

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)0.130.3810.370.240.430.080.280.280.070.2
ROCE (%)2.423.2113.064.781.271.281.691.510.470.3
Asset Turnover Ratio0.290.290.220.60.240.190.280.330.110.03
PAT to CFO Conversion(x)4221.5-0.123713.25263.33-1.5-6-1.89
Working Capital Days
Receivable Days678386215757104137139236
Inventory Days6546446741461061087464105322
Payable Days749296228595143163155378

Swan Corp Ltd Stock News

Swan Corp Ltd FAQs

The current trading price of Swan Corp on 05-Dec-2025 16:59 is ₹447.1.
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 04-Dec-2025 the market cap of Swan Corp stood at ₹14,016.2.
The latest P/E ratio of Swan Corp as of 04-Dec-2025 is 782.3.
The latest P/B ratio of Swan Corp as of 04-Dec-2025 is 3.06.
The 52-week high of Swan Corp is ₹809.7 and the 52-week low is ₹370.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Swan Corp is ₹173.2 ( Cr.) .

About Swan Corp 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. Today it is owned and managed by Dave and Merchant families who took over the Company from J.P Goenka Group in 1992.

The company has since forayed into the booming real estate field in 2004, closely followed by its entry into the green energy sector in 2008. Here it is set to tap the positive growth tailwind in the Indian energy sector with an innovative Re-gasification Project - LNG FSRU unit. Given the huge demand-supply gap in the natural gas sector, the FSRU unit provides significant upside to the Company’s growth. Thus, the company has a pan-India presence, catering to various segments.

Business area of the company

The company is engaged in the business of Real Estate, Textile and Energy

Business Division

  • Textile
  • Real Estate
  • Energy and Mining Sectors

Milestones

  • 1909: Incorporation
  • 2004: Change of Management, Mill Land Development
  • 2009: JV-700MW Gas Based power plant with Gujarat Government
  • 2010: FSRU Initiation, Disinvestment from gas power Plant Investment in Tier II Tier III cities
  • 2013: 'Environment clearance for the development of project 'Floating Storage and regassification Unit (FSRU)' based LNG import terminal near Pipavav, Gujarat'.
  • 2013: Development of the Project “Greenfield LNG Port Terminal with Floating Storage and regassification Unit (FSRU)' at Jafrabad, Gujarat'.
  • 2013: Swan LNG becomes wholly owned subsidiary of Swan Energy
  • 2016: Swan Energy Ltd has signed a MOU with Petronasr and Alpha Energy Ltd.
  • 2016: Swan Energy Ltd. has received approval from Gujarat Maritime Board (GMB) for commencement of construction of LNG terminal in Gujarat.
  • 2016-17: Signed long term terminal user agreements with Indian Oil Corporation (IOC), Bharat Petroleum (BPCL), ONGC and GSPC for 4.5 MMTPA out of the first phase capacity of 5 MMTPA.
  • 2017-18: The company executed Bare Boat Charter agreement with Triumph Offshore Private Limited, to charter floating storage and regasification unit (FSRU) to the company on a long term lease for a period of 20 years.
  • 2018-19: EPCC contract with M/s Black & Veatch Private Limited, for LNG Jetty topside and onshore facilities.
  • 2019-20: Through a new subsidiary Swan Global Pte Limited, established at Singapore, the company will be exploring new ventures in the fields of oil & gas.
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.

×