SWASTIKA INVESTMART LIMITED Financials Swastika Investmart Limited
Equities
SWASTIKA6
INE691C01014
Investment Banking & Brokerage Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 775.7 INR | +1.40% |
|
-1.79% | +43.91% |
| 06/06 | Swastika Investmart Limited Announces Resignation of Parth Nyati as Chief Technology Officer | CI |
| 03/05 | Swastika Investmart Limited Recommends Final Dividend for the Financial Year 2023-24 | CI |
Valuation
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 232.3 | 181.3 | 393.2 | 573.7 | 503.1 | 1,818 |
| Enterprise Value (EV) 1 | 580.4 | 314.4 | 453.1 | 454.8 | 510.5 | 1,827 |
| P/E ratio | 5.03 x | 26 x | 3.49 x | 5.7 x | 8.18 x | 14.8 x |
| Yield | 1.27% | 1.63% | 1.51% | 1.03% | 1.18% | 0.33% |
| Capitalization / Revenue | 0.59 x | 0.38 x | 0.53 x | 0.71 x | 0.58 x | 1.66 x |
| EV / Revenue | 1.47 x | 0.65 x | 0.61 x | 0.56 x | 0.59 x | 1.67 x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / FCF | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - |
| Price to Book | 0.81 x | 0.68 x | 1.01 x | 1.13 x | 0.88 x | 2.28 x |
| Nbr of stocks (in thousands) | 2,960 | 2,960 | 2,960 | 2,960 | 2,960 | 2,960 |
| Reference price 2 | 78.50 | 61.25 | 132.8 | 193.8 | 170.0 | 614.2 |
| Announcement Date | 08/08/19 | 05/09/20 | 12/08/21 | 01/07/22 | 18/08/23 | 14/06/24 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net sales 1 | 396 | 481.1 | 740.2 | 808.4 | 861.6 | 1,094 |
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 61.83 | 17.02 | 141.5 | 135.3 | 83.61 | 167.2 |
| Net income 1 | 46.23 | 6.993 | 112.6 | 100.7 | 61.48 | 122.8 |
| Net margin | 11.67% | 1.45% | 15.21% | 12.46% | 7.14% | 11.23% |
| EPS 2 | 15.62 | 2.360 | 38.05 | 34.02 | 20.77 | 41.51 |
| Free Cash Flow | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share 2 | 1.000 | 1.000 | 2.000 | 2.000 | 2.000 | 2.000 |
| Announcement Date | 08/08/19 | 05/09/20 | 12/08/21 | 01/07/22 | 18/08/23 | 14/06/24 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 348 | 133 | 59.9 | - | 7.38 | 8.97 |
| Net Cash position 1 | - | - | - | 119 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | 16.9% | 2.52% | 34.2% | 22.4% | 11.4% | 18% |
| ROA (Net income/ Total Assets) | 2.88% | 0.41% | 5.93% | 4.51% | 2.72% | 4.34% |
| Assets 1 | 1,606 | 1,724 | 1,901 | 2,230 | 2,257 | 2,833 |
| Book Value Per Share 2 | 97.10 | 90.70 | 132.0 | 172.0 | 192.0 | 269.0 |
| Cash Flow per Share 2 | 43.00 | 92.20 | 63.00 | 86.70 | 49.00 | 39.80 |
| Capex 1 | 25.2 | 8.35 | 10.7 | 10.6 | 13 | 14.1 |
| Capex / Sales | 6.37% | 1.74% | 1.45% | 1.32% | 1.51% | 1.29% |
| Announcement Date | 08/08/19 | 05/09/20 | 12/08/21 | 01/07/22 | 18/08/23 | 14/06/24 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +43.91% | 2.75Cr | |
| -27.28% | 2.22TCr | |
| -9.61% | 1.52TCr | |
| +49.55% | 1.33TCr | |
| +1.21% | 1.25TCr | |
| -34.52% | 935.97Cr | |
| -13.79% | 805.98Cr | |
| -21.79% | 627.69Cr | |
| +2.11% | 563.09Cr | |
| -18.25% | 486.64Cr |
- Stock Market
- Equities
- SWASTIKA6 Stock
- Financials Swastika Investmart Limited
