Ind-Swift Ltd

Ind-Swift Ltd

₹ 20.5 -1.59%
22 Nov - close price
About

Incorporated in 1986, Ind-Swift Ltd deals in manufacturing and exporting of pharmaceutical products

Key Points

Business Overview:[1]
Company has expertise in finished goods dosage, Active Pharmaceutical Ingredients (API’s) and herbal products. Company also diversified into multiple fields viz., Infrastructure, Printing, Packaging & Stationary, Education, and Media Publication with its every unit as an independent profit earning center

  • Market Cap 111 Cr.
  • Current Price 20.5
  • High / Low 31.2 / 14.3
  • Stock P/E 2.02
  • Book Value -122
  • Dividend Yield 0.00 %
  • ROCE 13.4 %
  • ROE %
  • Face Value 2.00

Pros

Cons

  • Contingent liabilities of Rs.72.4 Cr.
  • Earnings include an other income of Rs.93.8 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
97.37 104.35 105.57 94.67 103.82 106.59 105.88 148.54 115.92 102.56 135.23 113.85 136.35
84.69 92.32 95.59 89.55 92.77 88.69 97.93 130.14 104.78 98.07 120.74 110.63 121.94
Operating Profit 12.68 12.03 9.98 5.12 11.05 17.90 7.95 18.40 11.14 4.49 14.49 3.22 14.41
OPM % 13.02% 11.53% 9.45% 5.41% 10.64% 16.79% 7.51% 12.39% 9.61% 4.38% 10.72% 2.83% 10.57%
6.37 3.33 7.08 1.51 0.87 3.20 66.86 5.63 3.15 2.62 46.59 39.93 4.63
Interest 16.04 14.14 14.24 15.06 15.38 14.84 14.48 14.95 18.26 15.30 14.43 9.54 9.53
Depreciation 7.95 7.99 8.30 7.01 7.13 7.29 7.24 6.72 6.73 6.78 6.88 5.37 5.39
Profit before tax -4.94 -6.77 -5.48 -15.44 -10.59 -1.03 53.09 2.36 -10.70 -14.97 39.77 28.24 4.12
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 5.61% 0.00% 0.00%
-4.94 -6.77 -5.48 -15.44 -10.59 -1.03 53.10 2.36 -10.71 -14.97 37.54 28.24 4.11
EPS in Rs -0.91 -1.25 -1.01 -2.85 -1.96 -0.19 9.80 0.44 -1.98 -2.76 6.93 5.21 0.76
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2022 Mar 2023 Mar 2024 TTM
308 263 270 398 411 502 488
465 328 262 352 369 448 451
Operating Profit -157 -65 8 45 42 54 37
OPM % -51% -25% 3% 11% 10% 11% 8%
13 -246 -20 24 72 53 94
Interest 19 16 7 57 60 63 49
Depreciation 36 36 35 32 29 27 24
Profit before tax -200 -363 -53 -20 26 16 57
Tax % 0% 0% 1% 2% 0% 14%
-214 -373 -50 -20 26 14 55
EPS in Rs -42.42 -68.81 -9.31 -3.70 4.81 2.63 10.14
Dividend Payout % 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 2%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 426%
Stock Price CAGR
10 Years: 10%
5 Years: 45%
3 Years: 18%
1 Year: 19%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 10 11 11 11 11 11 11
Reserves -270 -641 -688 -731 -716 -702 -669
1,061 1,062 1,055 1,036 993 1,014 1,023
254 232 237 316 361 331 321
Total Liabilities 1,055 665 615 632 649 654 686
374 342 311 236 216 184 166
CWIP 4 2 0 9 30 51 56
Investments 39 39 46 64 54 1 1
638 281 258 323 349 418 461
Total Assets 1,055 665 615 632 649 654 686

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2022 Mar 2023 Mar 2024
-119 -2 7 50 73 15
10 4 -6 -18 -29 77
110 -11 -6 -45 -47 -42
Net Cash Flow 0 -8 -5 -13 -3 50

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Mar 2017 Mar 2018 Mar 2022 Mar 2023 Mar 2024
Debtor Days 451 151 113 83 93 111
Inventory Days 151 86 108 120 150 83
Days Payable 290 356 394 353 393 262
Cash Conversion Cycle 311 -119 -173 -149 -150 -68
Working Capital Days 409 -37 -57 -69 -77 -27
ROCE % -14% -4% 8% 13%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
55.55% 55.58% 55.58% 55.58% 55.58% 55.58% 55.58% 55.58% 55.58% 55.58% 55.58% 55.58%
44.44% 44.42% 44.42% 44.42% 44.40% 44.42% 44.42% 44.42% 44.42% 44.42% 44.42% 44.42%
No. of Shareholders 13,59614,00914,29614,42214,92714,78514,59013,74514,21916,43817,44018,028

Documents