Swadeshi Polytex Ltd

₹ 66.8 3.20%

18 Feb - close price

About

Incorporated in 1970, Swadeshi Polytex Ltd
is in the business of real estate development.

Key Points

Business Overview:^[1]
Company is engaged in the business of owning, purchasing, selling, leasing and developing real estate including land, plot, buildings, factories, warehouses, residential, commercial, agricultural and industrial infrastructures. Company also deals in immovable properties and other related assets as owners, advisors, developers, service providers and brokers.

Website BSE

Market Cap ₹ 261 Cr.
Current Price ₹ 66.8
High / Low ₹ 413 / 59.0
Stock P/E 86.9
Book Value ₹ 28.3
Dividend Yield 0.00 %
ROCE 147 %
ROE 122 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Earnings include an other income of Rs.7.21 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Realty Industry: Construction

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Figures in Rs. Crores

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
	0.00	36.23	13.69	4.48	9.95	16.21	4.54	40.17	54.55	0.00	0.00	0.00	0.30
	0.39	1.65	0.81	0.50	0.87	1.36	0.65	1.81	2.67	1.69	0.63	0.70	0.66
Operating Profit	-0.39	34.58	12.88	3.98	9.08	14.85	3.89	38.36	51.88	-1.69	-0.63	-0.70	-0.36
OPM %		95.45%	94.08%	88.84%	91.26%	91.61%	85.68%	95.49%	95.11%				-120.00%
	0.04	0.31	0.35	0.43	0.66	1.00	1.21	1.82	1.85	1.65	1.87	1.92	1.77
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.04	0.04	0.04	0.04
Profit before tax	-0.35	34.89	13.23	4.41	9.74	15.85	5.10	40.18	53.73	-0.08	1.20	1.18	1.37
Tax %	-28.57%	17.08%	19.73%	17.46%	19.20%	19.68%	23.14%	18.89%	14.83%	-225.00%	32.50%	33.05%	13.14%
	-0.25	28.94	10.62	3.64	7.88	12.71	3.91	32.59	45.75	0.10	0.81	0.79	1.19
EPS in Rs	-0.06	7.42	2.72	0.93	2.02	3.26	1.00	8.36	11.73	0.03	0.21	0.20	0.31
Raw PDF

Profit & Loss

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	14.19	6.50	7.28	1.76	2.03	3.19	13.16	15.99	0.00	36.23	44.34	99.26	0.30
	2.38	2.32	2.32	2.50	2.27	2.37	2.84	3.64	2.14	2.88	3.56	6.82	3.68
Operating Profit	11.81	4.18	4.96	-0.74	-0.24	0.82	10.32	12.35	-2.14	33.35	40.78	92.44	-3.38
OPM %	83.23%	64.31%	68.13%	-42.05%	-11.82%	25.71%	78.42%	77.24%		92.05%	91.97%	93.13%	-1,126.67%
	0.11	0.84	0.66	2.18	5.65	2.94	1.62	2.24	0.15	0.54	2.45	6.53	7.21
Interest	12.09	3.52	5.30	3.18	3.31	3.64	2.86	0.70	0.00	0.00	0.00	0.00	0.00
Depreciation	0.00	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.05	0.16
Profit before tax	-0.17	1.49	0.31	-1.75	2.09	0.11	9.07	13.88	-2.00	33.88	43.21	98.92	3.67
Tax %	-900.00%	-115.44%	74.19%	290.86%	45.45%	409.09%	11.91%	14.63%	-18.50%	24.65%	19.35%	16.75%
	1.35	3.21	0.08	-6.85	1.13	-0.34	7.99	11.85	-1.64	25.53	34.85	82.35	2.89
EPS in Rs	0.35	0.82	0.02	-1.76	0.29	-0.09	2.05	3.04	-0.42	6.55	8.94	21.12	0.75
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	31%
5 Years:	50%
3 Years:	%
TTM:	-100%

Compounded Profit Growth
10 Years:	38%
5 Years:	60%
3 Years:	275%
TTM:	-97%

Stock Price CAGR
10 Years:	39%
5 Years:	45%
3 Years:	126%
1 Year:	-52%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	122%

Balance Sheet

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	3.90	3.90	3.90	3.90	3.90	3.90	3.90	3.90	3.90	3.90	3.90	3.90	3.90
Reserves	-53.20	-49.99	-49.91	-56.87	-55.74	-56.08	-48.09	-36.24	-37.88	-12.35	22.49	104.85	106.45
	61.01	50.80	25.93	25.42	25.42	25.42	16.30	1.79	1.79	0.00	0.00	0.00	0.00
	18.34	18.13	39.72	42.24	39.56	40.11	41.19	47.61	46.98	42.42	38.71	3.48	2.70
Total Liabilities	30.05	22.84	19.64	14.69	13.14	13.35	13.30	17.06	14.79	33.97	65.10	112.23	113.05
	0.14	0.06	0.06	0.06	0.06	0.05	0.04	0.09	0.07	0.07	0.08	4.97	4.95
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	29.91	22.78	19.58	14.63	13.08	13.30	13.26	16.97	14.72	33.90	65.02	107.26	108.10
Total Assets	30.05	22.84	19.64	14.69	13.14	13.35	13.30	17.06	14.79	33.97	65.10	112.23	113.05

Cash Flows

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	-0.51	26.96	25.45	0.40	-3.23	-0.77	19.28	17.24	-2.18	25.79	31.65	43.87
	0.04	0.60	1.58	2.18	5.62	2.76	0.12	0.16	0.13	-22.17	-34.41	-43.81
	-1.20	-24.78	-29.47	-1.82	-3.31	-1.36	-19.57	-15.67	0.00	-1.79	0.00	0.00
Net Cash Flow	-1.67	2.78	-2.44	0.75	-0.92	0.62	-0.17	1.73	-2.05	1.83	-2.76	0.06

Ratios

Figures in Rs. Crores

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2022	Mar 2023	Mar 2024
Debtor Days	330.79	52.22	25.57	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Inventory Days		6,167.56
Days Payable		271.41
Cash Conversion Cycle	330.79	5,948.38	25.57	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Working Capital Days	116.26	-427.89	-1,462.51	-6,702.73	-5,327.56	-3,457.77	-863.96	-886.14	-334.37	-248.44	4.19
ROCE %	108.07%	61.02%								481.94%	146.60%

Shareholding Pattern

Numbers in percentages

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
	63.21%	63.21%	63.20%	63.20%	63.20%	66.38%	68.08%	68.08%	68.08%	68.08%	68.08%	68.08%
	0.07%	0.07%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.09%
	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%
	36.72%	36.72%	36.71%	36.72%	36.74%	33.55%	31.85%	31.86%	31.85%	31.85%	31.85%	31.82%
No. of Shareholders	10,543	10,474	10,864	10,949	11,023	11,982	12,675	14,568	16,171	22,454	22,350	22,118

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Dec 2024
	63.21%	63.21%	63.21%	63.21%	63.21%	63.21%	63.20%	68.08%	68.08%
	0.09%	0.09%	0.09%	0.09%	0.07%	0.07%	0.06%	0.06%	0.09%
	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%	0.01%
	36.70%	36.70%	36.70%	36.70%	36.71%	36.72%	36.74%	31.85%	31.82%
No. of Shareholders	9,788	9,743	9,682	9,769	9,804	10,543	11,023	16,171	22,118

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

All

Swadeshi Polytex Ltd

Swadeshi Polytex Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports