Upload
kiran-gadela
View
242
Download
0
Embed Size (px)
Citation preview
7/25/2019 Swaraj Engines
1/12
SWARAJ ENGINES LTD
Narration Mar-06 Mar-07 Mar-08 Mar-09 Mar-10 Mar-11
Sa#$ 128&18 129&00 125&36 208&17 282&44 360&63
Expenses 102.37 102.73 102.18 176.31 232.87 299.96
'(#ratin! )ro*t 25&81 26&27 23&18 31&86 49&57 60&67
Other Income 1.07 0.93 3.47 5.10 10.01 8.18
Depreciation 4.26 4.40 4.59 4.69 4.84 4.46
Interest 1.20 0.17 0.02 0.06 0.03 0.04
Prot !e"ore tax 21.42 22.63 22.04 32.21 54.71 64.35
#ax 7.43 7.77 7.68 10.94 17.36 20.44
N#t (ro*t 13&99 14&86 14&36 21&27 37&35 43&91
EP% 11.26 11.96 11.56 17.13 30.07 35.35
Price to earnin& 14.14 12.26 19.08 6.40 10.69 12.78
)ri+# 159&30 146&67 220&64 109&56 321&47 451&76
RATI'S,
Di'i(en( Pa)o*t 66.62$ 0.00$ 43.25$ 29.20$ 26.59$ 28.29$
OP+ 20.14$ 20.36$ 18.49$ 15.30$ 17.55$ 16.82$
TRENDS,
%a,es roth
OP+
Price to Earnin&
7/25/2019 Swaraj Engines
2/12
SWARAJ ENGINES LTD
Narration S#(-13 D#+-13 Mar-14 J/n-14 S#(-14 D#+-14 Ma
Sa#$ 151&58 150&18 159&36 166&13 167&24 102&03
Expenses 128.92 129.53 135.30 141.21 142.69 90.15
'(#ratin! )ro*t 22&66 20&65 24&06 24&92 24&55 11&88
Other Income 4.60 4.15 4.04 4.25 4.03 3.92
Depreciation 2.22 2.24 2.54 3.34 3.48 3.36
Interest 0.01 - 0.01 - - 0.01 Prot !e"ore tax 25.03 22.56 25.55 25.83 25.10 12.43
#ax 7.86 7.01 8.09 8.25 7.37 4.15
N#t (ro*t 17&17 15&55 17&46 17&58 17&73 8&28
')M 15. 14. 15. 15. 15. 12.
7/25/2019 Swaraj Engines
3/12
SWARAJ ENGINES LTD
Narration Mar-06 Mar-07 Mar-08 Mar-09 Mar-10 Ma
E/*it) %hare apita, 12.42 12.42 12.42 12.42 12.42
eser'es 48.59 63.45 70.54 84.55 110.32
orroin&s - - - - -
Other ia!i,ities 63.71 60.35 24.88 29.34 45.98
Tota 124&72 136&22 107&84 126&31 168&72
et ,oc 34.53 31.65 29.84 26.40 22.72
apita, or in Pro&ress 0.53 0.83 0.18 0.13 0.95
In'estments - - 16.71 20.32 57.71
Other ssets 89.66 103.74 61.11 79.46 87.34
Tota 124.72 136.22 107.84 126.31 168.72
orin& apita, 25.95 43.39 36.23 50.12 41.36
De!tors 40.48 36.25 16.88 5.22 4.06
In'entor) 9.38 10.06 8.49 12.77 19.91
De!tor Da)s 115.27 102.57 49.15 9.15 5.25
In'entor) #*rno'er 13.67 12.82 14.77 16.30 14.19
R#t/rn on E/it 23. 20. 17. 22. 30.
R#t/rn on %a(ita E( 23. 19. 17. 21. 43.
7/25/2019 Swaraj Engines
4/12
SWARAJ ENGINES LTD
Narration Mar-06 Mar-07 Mar-08 Mar-09 Mar-10 Mar-11
%a$ ro '(#ratin! A+tiit 17&36 13&50 39&31 31&53 37&10 30&5
ash "rom In'estin& cti'it) -2.37 -0.89 -15.52 0.12 -29.28 0.8
ash "rom inancin& cti'it) -11.90 -9.50 -0.07 -6.28 -7.32 -11.6
N#t %a$ o 3&09 3&11 23&72 25&37 0&50 19&8
7/25/2019 Swaraj Engines
5/12
o to /$# it
o/ +an +/$toi:# ti$ or;
7/25/2019 Swaraj Engines
6/12
orm*,as; (o #aa-$tr##t&in
7/25/2019 Swaraj Engines
7/12
%'M)AN NAME SWARAJ ENGINES LTD
LATEST BERSI'N 2.10
%CRRENT BERSI'N 2.10
META
*m!er o" shares 1.24
ace Ba,*e 10
*rrent Price 989
+aret apita,iAation 1228.34
)R'IT L'SS
R#(ort Dat# Mar-06 Mar-07 Mar-08
%a,es 128.18 129.00 125.36
a +ateria, ost 87.21 87.13 86.90
han&e in In'entor) -0.22 -0.14 0.44
Poer an( *e, 1.18 1.30 1.21
Other +"r. Exp 3.62 3.64 4.08
Emp,o)ee ost 7.52 8.59 8.66
%e,,in& an( a(min 2.12 1.50 1.23
Other Expenses 0.50 0.43 0.54
Other Income 1.07 0.93 3.47
Depreciation 4.26 4.40 4.59
Interest 1.20 0.17 0.02
Prot !e"ore tax 21.42 22.63 22.04
#ax 7.43 7.77 7.68
et prot 13.99 14.86 14.36
Di'i(en( mo*nt 9.32 6.21
/art#r$
R#(ort Dat# S#(-13 D#+-13 Mar-14
%a,es 151.58 150.18 159.36
Expenses 128.92 129.53 135.30
Other Income 4.60 4.15 4.04
Depreciation 2.22 2.24 2.54
Interest 0.01 0.01
Prot !e"ore tax 25.03 22.56 25.55
#ax 7.86 7.01 8.09
7/25/2019 Swaraj Engines
8/12
et prot 17.17 15.55 17.46
Operatin& Prot 22.66 20.65 24.06
"ALAN%E SEETR#(ort Dat# Mar-06 Mar-07 Mar-08
E/*it) %hare apita, 12.42 12.42 12.42
eser'es 48.59 63.45 70.54
orroin&s
Other ia!i,ities 63.71 60.35 24.88
Tota 124&72 136&22 107&84
et ,oc 34.53 31.65 29.84
apita, or in Pro&ress 0.53 0.83 0.18
In'estments 16.71
Other ssets 89.66 103.74 61.11
Tota 124&72 136&22 107&84
ecei'a!,es 40.48 36.25 16.88
In'entor) 9.38 10.06 8.49
ash C an 3.68 6.79 30.51
o. o" E/*it) %hares 12419820 12419820 12419820
e on*s %hares
ace 'a,*e 10 10 10
%AS L'W,
R#(ort Dat# Mar-06 Mar-07 Mar-08
ash "rom Operatin& cti'it) 17&36 13&50 39&31
ash "rom In'estin& cti'it) -2.37 -0.89 -15.52
ash "rom inancin& cti'it) -11.90 -9.50 -0.07
et ash ,o 3&09 3&11 23&72
)RI%E, 159&30 146&67 220&64
DERIBED,
(*ste( E/*it) %hares in r 1.24 1.24 1.24
7/25/2019 Swaraj Engines
9/12
)LEASE D' N'T MAFE AN %ANGES T' TIS S
Mar-09 Mar-10 Mar-11 Mar-12 Mar-13
208.17 282.44 360.63 448.58 479.03
158.08 208.41 273.24 338.71 367.05
1.53 2.61 4.71 -1.78 2.65
1.62 2.34 2.50 3.32 3.78
4.16 6.42 6.77 10.57 10.41
10.68 13.84 16.96 19.17 22.13
2.60 3.60 3.66 3.97 6.82
0.70 0.87 1.54 1.69 -0.01
5.10 10.01 8.18 12.24 15.31
4.69 4.84 4.46 4.26 7.16
0.06 0.03 0.04 0.08 0.15
32.21 54.71 64.35 77.27 79.50
10.94 17.36 20.44 24.45 24.10
21.27 37.35 43.91 52.82 55.40
6.21 9.93 12.42 16.14 40.99
J/n-14 S#(-14 D#+-14 Mar-15 J/n-15
166.13 167.24 102.03 104.30 153.15
141.21 142.69 90.15 90.93 130.89
4.25 4.03 3.92 4.11 4.41
3.34 3.48 3.36 3.02 3.37
0.01
25.83 25.10 12.43 14.46 23.30
8.25 7.37 4.15 6.21 7.65
7/25/2019 Swaraj Engines
10/12
17.58 17.73 8.28 8.25 15.65
24.92 24.55 11.88 13.37 22.26
Mar-09 Mar-10 Mar-11 Mar-12 Mar-13
12.42 12.42 12.42 12.42 12.42
84.55 110.32 139.8 173.86 181.31
29.34 45.98 61.12 77.77 107.72
126&31 168&72 213&34 264&05 301&45
26.4 22.72 23.96 41.8 80.72
0.13 0.95 0.49 8.72 2.46
20.32 57.71 57.79 81.12 74.15
79.46 87.34 131.1 132.41 144.12
126&31 168&72 213&34 264&05 301&45
5.22 4.06 8.05 11.91 9.25
12.77 19.91 35.11 33.44 39.35
55.88 56.39 76.2 69.7 80.72
12419820 12419820 12419820 12419820 12419820
10 10 10 10 10
Mar-09 Mar-10 Mar-11 Mar-12 Mar-13
31&53 37&10 30&56 49&87 47&46
0.12 -29.28 0.85 -41.92 -28.37
-6.28 -7.32 -11.60 -14.45 -18.86
25&37 0&50 19&81 -6&50 0&23
109&56 321&47 451&76 399&44 414&38
1.24 1.24 1.24 1.24 1.24
7/25/2019 Swaraj Engines
11/12
EET
Mar-14 Mar-15
608.28 539.70
465.69 404.76
3.43 -4.32
5.02 4.51
14.57 12.97
27.69 30.83
5.18 5.52
5.05 2.07
18.47 16.32
9.12 13.20
0.04 0.01
97.81 77.82
30.81 25.98
67.00 51.84
43.47 40.99
S#(-15 D#+-15
153.18 105.59
130.45 92.84
4.13 3.74
3.68 3.25
0.02 0.02
23.16 13.22
7.62 4.86
7/25/2019 Swaraj Engines
12/12
15.54 8.36
22.73 12.75
Mar-14 Mar-15
12.42 12.42
197.46 199.65
124.92 114.19
334&80 326&26
84.06 83.85
1.73 4.78
72.19 42.04
176.82 195.59
334&80 326&26
7.85 6.87
46.41 33.14
104.89 139.86
12419820 12419820
10 10
Mar-14 Mar-15
67&08 55&63
-16.12 -10.69
-47.82 -50.53
3&14 -5&59
688&75 835&42
1.24 1.24