Swelect Energy Systems Ltd
Swelect Energy Systems Ltd, incorporated in 1994, is engaged in the business of manufacturing and trading of Solar power projects, off-grid solar photovoltaic modules, based on crystalline silicon technology (c-Si), solar and wind power generation, contract manufacturing services, installation and maintenance services, sale of Solar Photovoltaic inverters and energy efficient lighting systems. [1]
- Market Cap ₹ 1,904 Cr.
- Current Price ₹ 1,256
- High / Low ₹ 1,526 / 318
- Stock P/E 55.3
- Book Value ₹ 517
- Dividend Yield 0.24 %
- ROCE 6.06 %
- ROE 4.53 %
- Face Value ₹ 10.0
Pros
- Company is expected to give good quarter
- Company has delivered good profit growth of 59.1% CAGR over last 5 years
Cons
- Tax rate seems low
- Company has a low return on equity of 3.16% over last 3 years.
- Earnings include an other income of Rs.62.2 Cr.
- Debtor days have increased from 119 to 147 days.
- Working capital days have increased from 337 days to 687 days
* 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: Capital Goods - Electrical Equipment Industry: Electric Equipment
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
106 | 51 | 48 | 163 | 170 | 174 | 120 | 142 | 185 | 225 | 229 | 246 | |
111 | 50 | 49 | 153 | 161 | 161 | 118 | 129 | 158 | 173 | 189 | 210 | |
Operating Profit | -5 | 1 | -0 | 9 | 9 | 12 | 2 | 13 | 27 | 51 | 40 | 37 |
OPM % | -5% | 3% | -1% | 6% | 5% | 7% | 1% | 9% | 14% | 23% | 18% | 15% |
662 | 29 | 23 | 34 | 46 | 38 | 35 | -1 | 26 | 15 | 9 | 62 | |
Interest | 2 | 1 | 11 | 10 | 5 | 6 | 7 | 10 | 12 | 19 | 25 | 33 |
Depreciation | 5 | 4 | 9 | 13 | 11 | 13 | 14 | 17 | 15 | 14 | 14 | 14 |
Profit before tax | 650 | 25 | 3 | 21 | 38 | 31 | 15 | -14 | 24 | 34 | 10 | 51 |
Tax % | 21% | 0% | 55% | 43% | 24% | 24% | 28% | -18% | 0% | 0% | 4% | 0% |
511 | 25 | 1 | 12 | 29 | 23 | 11 | -17 | 24 | 34 | 9 | 51 | |
EPS in Rs | 336.05 | 16.41 | 0.88 | 7.90 | 19.33 | 15.44 | 7.27 | -11.04 | 16.04 | 22.29 | 6.16 | 33.84 |
Dividend Payout % | 25% | 36% | 190% | 34% | 14% | 17% | 23% | -18% | 19% | 13% | 19% | 12% |
Compounded Sales Growth | |
---|---|
10 Years: | 17% |
5 Years: | 16% |
3 Years: | 10% |
TTM: | 8% |
Compounded Profit Growth | |
---|---|
10 Years: | 8% |
5 Years: | 59% |
3 Years: | 25% |
TTM: | 749% |
Stock Price CAGR | |
---|---|
10 Years: | 15% |
5 Years: | 50% |
3 Years: | 77% |
1 Year: | 292% |
Return on Equity | |
---|---|
10 Years: | 2% |
5 Years: | 3% |
3 Years: | 3% |
Last Year: | 5% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 15 | 15 | 15 | 15 | 15 |
Reserves | 622 | 636 | 635 | 617 | 645 | 663 | 669 | 643 | 666 | 695 | 720 | 769 |
27 | 92 | 112 | 60 | 65 | 84 | 93 | 122 | 275 | 290 | 366 | 352 | |
50 | 45 | 29 | 67 | 85 | 89 | 95 | 124 | 101 | 194 | 98 | 177 | |
Total Liabilities | 709 | 784 | 786 | 754 | 805 | 847 | 868 | 904 | 1,056 | 1,195 | 1,199 | 1,313 |
78 | 145 | 153 | 131 | 146 | 153 | 206 | 236 | 273 | 265 | 250 | 255 | |
CWIP | 1 | 11 | 15 | 0 | 0 | 1 | 1 | 0 | 3 | 1 | 2 | 0 |
Investments | 375 | 393 | 367 | 407 | 386 | 401 | 410 | 370 | 416 | 474 | 523 | 460 |
255 | 235 | 251 | 216 | 273 | 291 | 250 | 299 | 364 | 455 | 424 | 598 | |
Total Assets | 709 | 784 | 786 | 754 | 805 | 847 | 868 | 904 | 1,056 | 1,195 | 1,199 | 1,313 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-40 | -64 | -21 | 25 | -30 | 2 | 25 | 7 | -21 | 86 | 9 | -30 | |
184 | -0 | 71 | 9 | 42 | -20 | -43 | -21 | -107 | -45 | -88 | 87 | |
-145 | 55 | -2 | -67 | -25 | -10 | -23 | 4 | 112 | 30 | -11 | -1 | |
Net Cash Flow | -1 | -9 | 48 | -33 | -13 | -29 | -41 | -9 | -16 | 71 | -90 | 56 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 45 | 245 | 169 | 101 | 126 | 67 | 54 | 80 | 149 | 96 | 114 | 147 |
Inventory Days | 62 | 200 | 158 | 104 | 143 | 165 | 236 | 249 | 155 | 405 | 159 | 379 |
Days Payable | 36 | 47 | 34 | 189 | 215 | 219 | 392 | 354 | 259 | 516 | 90 | 151 |
Cash Conversion Cycle | 71 | 398 | 294 | 16 | 54 | 12 | -102 | -25 | 44 | -15 | 183 | 375 |
Working Capital Days | 24 | 201 | 660 | 147 | 226 | 27 | 208 | 193 | 408 | 82 | 241 | 687 |
ROCE % | 6% | 2% | 1% | 3% | 6% | 5% | 0% | 2% | 3% | 7% | 5% |
Documents
Announcements
- Closure of Trading Window 21h
-
Announcement Under Regulation 30
23h - Held today has approved the following subjects. 1.Amendment of share purchase agreement dated 9.12.2023 2.Divestment of equity shares (9.38%)held by the Company in subsidiary company …
- Board Meeting Outcome for Outcome Of The Board Meeting Held Today I.E. June 29, 2024 23h
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 21 Jun
-
Announcement under Regulation 30 (LODR)-Amendments to Memorandum & Articles of Association
13 Jun - Submission of copy of amended Memorandum of Association of the Company pursuant to the Scheme of Amalgamation approved by The Hon''ble National Company Law Tribunal, …
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2012
from nse
-
Financial Year 2011
from bse
Company Overview
The company is engaged in the business of manufacturing and trading Solar power projects, off-grid solar photovoltaic modules, based on crystalline silicon technology (c-Si), solar and wind power generation, contract manufacturing services, installation and maintenance services, sale of Solar Photovoltaic inverters and energy efficient lighting systems. [1]