SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Swasti Vinayaka Synthetics Ltd (510245)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 510245 NSE: Textile | Small Cap | Swasti Vinayaka Syn. Share Price

₹3.82 -0.03 (-0.78%)

As on 05-Jun'26 10:55

Swasti Vinayaka Synthetics Ltd (510245)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 510245 NSE: Textile | Small Cap | Swasti Vinayaka Syn. Share Price

₹3.82 -0.03 (-0.78%)

As on 05-Jun'26 10:55

Key Metrics
Valuation Multiples
Market Cap
₹35 Cr.
Current Price
₹3.8
52-Week Low / High
₹3 / 6
TTM EPS
₹0.3
TTM Sales
₹32 Cr.
Book Value per Share
₹2.9
P/E Ratio
11.36
Lower than its 5-year historical median
Industry PE
36.6
Price to Book (P/B)
1.35
Lower than its 5-year historical median
Price to Sales (P/S)
1.08
Lower than its 5-year historical median
EV/EBITDA
7.23
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
11.38%
Outperforms industry median
Return on Capital Employed (ROCE)
16.04%
Outperforms industry median
Return on Assets (ROA)
6.13%
Operating Profit Margin
10.9%
Net Profit Margin
6.31%
Gross Profit Margin
9.4%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
25.18%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
29.5%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
22.22%
Asset Quality
Promoter Holding
51.00%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹17 Cr.
Equity
₹9 Cr.
Face Value
₹1
All Time Low / High
₹0.03 / 17.13

Swasti Vinayaka Synthetics stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Swasti Vinayaka Synthetics Ltd a good quality company?
Swasti Vinayaka Synthetics Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Swasti Vinayaka Synthetics Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Swasti Vinayaka Synthetics Ltd vs industry peers?
Swasti Vinayaka Synthetics Ltd revenue CAGR is 12.91%, compared to the industry median CAGR of 0%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Swasti Vinayaka Synthetics Ltd?
Promoters hold 51.00% of the Swasti Vinayaka Synthetics Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Swasti Vinayaka Synthetics Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 9.6% based on the current price.

10 Year X-Ray : 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.
Swasti Vinayaka Synthetics Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 17.3%24.8%27.5%27.7%13.7%14.9%15.4%16.8%15.3%16%-
Value Creation
Index
0.20.81.01.00.00.10.10.20.10.2-

Growth Parameters

Sales 16.116.519.319.120.914.320.426.830.738.432
Sales YoY Gr.-2.7%16.9%-1.3%9.7%-31.8%42.6%31.8%14.3%25.2%-
Adj EPS 0.10.10.20.30.20.20.20.20.20.30.3
YoY Gr.-30%76.9%21.7%-42.9%6.3%11.8%15.8%0%22.7%-
BVPS (₹) 0.90.91.11.31.41.61.822.22.52.9
Adj Net
Profit
0.91.22.12.51.41.51.8222.43
Cash Flow from Ops. 3.23.33.41.43-0.21.83.1-2.8-1.2-
Debt/CF from Ops. 0.50.40.52.32.2-16.10.50.8-0.3-5.3-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 10.1%12.9%23.6%25.2%
Adj EPS 11.7%11%12.4%22.7%
BVPS12.2%13%12%12.1%
Share Price 9.2% -5% -17.2% -39.1%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
1013.220.721.711.111.111.111.310.111.112.7
Op. Profit
Mgn %
14.517.216.119.212.219.513.511.810.510.910.9
Net Profit
Mgn %
5.57.310.713.26.810.88.67.46.46.39.6
Debt to
Equity
0.20.20.20.30.50.20.10.100.30.2
Working Cap
Days
231247260330371586418358341323178
Cash Conv.
Cycle
127137135178220333243205200203143

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales16.0916.5219.3119.0620.9114.2720.3526.8230.6638.38
Operating Expenses + 13.7513.6816.2115.4018.3611.4917.6123.6527.4334.21
Manufacturing Costs1.551.462.172.643.301.052.473.833.394.52
Material Costs10.069.6411.499.7011.525.7610.1313.1917.2922.81
Employee Cost 0.650.800.620.640.790.610.700.831.101.28
Other Costs 1.491.781.922.422.754.064.305.795.665.60
Operating Profit 2.342.843.103.662.552.782.743.183.224.17
Operating Profit Margin (%) 14.5%17.2%16.1%19.2%12.2%19.5%13.5%11.8%10.5%10.9%
Other Income + 0.080.080.320.460.260.140.120.260.260.18
Exceptional Items 0000000000
Interest 0.410.280.220.250.400.640.300.470.530.73
Depreciation 0.660.490.470.420.490.280.280.320.320.36
Profit Before Tax 1.342.152.733.451.9122.292.642.633.25
Tax 0.460.940.670.930.480.460.540.650.650.83
Profit After Tax 0.881.212.062.521.431.541.751.991.982.42
PAT Margin (%) 5.5%7.3%10.7%13.2%6.8%10.8%8.6%7.4%6.4%6.3%
Adjusted EPS (₹)0.10.10.20.30.20.20.20.20.20.3
Dividend Payout Ratio (%)63.40%52.20%34%30.50%0%0%0%0%0%0%

Valuation of Swasti Vinayaka Syn. - Standalone

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

Analyst's Notes

data not found
No data found!

Balance Sheet

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

Equity and Liabilities

Shareholders Fund + 8.959.3510.5212.7912.9514.8716.6118.6120.6022.99
Share Capital 7777779999
Reserves 1.952.353.525.795.957.877.619.6111.6013.99
Debt +0.800.460.470.681.641.870.720.792.755.52
Long Term Debt00.160.130.221.201.430.720.792.755.52
Short Term Debt0.800.300.340.460.440.440000
Minority Interest0000000000
Trade Payables0.130.501.420.731.240.440.881.651.272.08
Others Liabilities 6.267.829.5010.7013.5310.4211.0914.289.6814.12
Total Liabilities 16.1518.1221.9024.9129.3627.5929.3035.3234.3144.71

Fixed Assets

Net Fixed Assets +4.974.804.294.224.914.624.754.864.654.41
Gross Block17.6618.0218.0318.2519.3119.3419.8020.2720.4320.60
Accumulated Depreciation12.6913.2213.7414.0314.4014.7215.0515.4115.7816.19
CWIP 0000000000
Investments 0.830.831.781.360.850.340.141.890.260.27
Inventories3.534.535.486.218.4977.689.3211.6513.53
Trade Receivables2.452.643.965.906.846.877.289.147.1314.60
Cash Equivalents 0.150.370.500.180.200.190.180.160.540.92
Others Assets 4.224.965.907.048.078.569.279.9510.0710.98
Total Assets 16.1518.1221.9024.9129.3627.5929.3035.3234.3144.71

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 3.223.303.431.382.97-0.161.833.13-2.78-1.19
PBT 1.342.152.733.451.9122.292.642.633.25
Adjustment 1.030.710.650.080.690.760.630.610.670.84
Changes in Working Capital 0.850.440.05-2.150.38-2.93-1.09-0.13-6.08-5.28
Tax Paid 0000000000
Cash Flow From Investing Activity + -0.04-0.31-0.980.39-0.861.01-0.25-2.031.69-0.11
Capex -0.06-0.36-0.01-0.19-1.22-0.04-0.45-0.48-0.16-0.17
Net Investments 00-0.960.550.230.960.19-1.701.700
Others 0.020.06-0.010.030.130.080.010.150.150.06
Cash Flow From Financing Activity + -3.17-2.77-2.33-2.09-2.10-0.85-1.58-1.121.471.67
Net Proceeds from Shares 00000000.0100
Net Proceeds from Borrowing 0.170.520.390.091.030.24-0.130.012.093.13
Interest Paid -0.41-1.28-0.16-0.23-0.35-0.60-0.31-0.44-0.50-0.54
Dividend Paid -0.68-0.76-0.84-0-0.9300000
Others -2.26-1.24-1.71-1.94-1.86-0.49-1.14-0.69-0.11-0.91
Net Cash Flow 0.010.220.12-0.320.02-0.01-0.01-0.020.380.38

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)11.1314.622.6623.2411.7911.6811.5811.710.3711.38
ROCE (%)17.2624.7727.4527.6613.6814.8915.3716.7615.316.04
Asset Turnover Ratio0.980.960.960.810.770.50.720.830.880.97
PAT to CFO Conversion(x)3.662.731.670.552.08-0.11.051.57-1.4-0.49
Working Capital Days
Receivable Days55.4056.2062.4094.50111.20175.50127111.7096.90103.30
Inventory Days80.7089.1094.60111.90128.30198.20131.60115.70124.80119.70
Payable Days121230.5040.5031.2053.1023.703530.8026.80

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Swasti Vinayaka Synthetics Ltd FAQs

The current trading price of Swasti Vinayaka Syn. on 05-Jun-2026 10:55 is ₹3.82.

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-Jun-2026 the market cap of Swasti Vinayaka Syn. stood at ₹34.65 Cr

The latest P/E ratio of Swasti Vinayaka Syn. as of 04-Jun-2026 is 11.36.

The latest P/B ratio of Swasti Vinayaka Syn. as of 04-Jun-2026 is 1.35.

The 52-week high of Swasti Vinayaka Syn. is ₹6.45 and the 52-week low is ₹3.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Swasti Vinayaka Syn. is ₹32.03 ( Cr.) .

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

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

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

About Swasti Vinayaka Synthetics Ltd

Swasti Vinayaka Synthetics was incorporated as a private limited company on March 9, 1981 by the name of Rajesh Synthetics.

Till 1985, the company was mainly engaged in the marketing of suiting, shirting, sarees and dress materials. The company set up its first plant at Tarapur in 1985 to manufacture suiting and shirting.

In 1985 it changed its focus from trading to manufacturing activities.

Till 1989, SVSL was part of the Siyaram Group. Progressively, it went on to build its own brand ‘Vinayaka’.

Under a scheme of amalgamation approved in 1990-91 by the Bombay High Court, two textile manufacturing companies viz. Shree Ganesh Fabrics with its weaving unit at Bhiwandi and Ranisati Syntex with its weaving unit at Phalghar, were merged with the company with effect from April 1990.

The name of the company was changed to Swasti Vinayaka Synthetics Ltd on September 10, 1999.

Currently, the company operates two units one located at Tarapur and another in Palghar in the state of Maharashtra.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×