Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹86Cr
Auto Ancillaries - Others
Rev Gr TTM
Revenue Growth TTM
0.40%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SWANAGRO
VS
| Quarter | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 7.0 | 2.4 | -1.4 |
| 67 | 63 | 72 | 66 | 72 |
Operating Profit Operating ProfitCr |
| 14.5 | 16.3 | 13.7 | 14.1 | 12.4 |
Other Income Other IncomeCr | 0 | 0 | 1 | 1 | 0 |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 |
| 9 | 9 | 10 | 9 | 8 |
| 2 | 3 | 2 | 2 | 1 |
|
Growth YoY PAT Growth YoY% | | | 8.5 | 38.6 | -8.2 |
| 6.3 | 6.0 | 6.4 | 8.1 | 6.0 |
| 0.0 | 2.3 | 2.8 | 3.3 | 2.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 3.8 | 16.4 | -2.6 | 3.9 | 0.9 | 4.7 | -0.7 |
| 114 | 118 | 138 | 134 | 131 | 129 | 138 | 138 |
Operating Profit Operating ProfitCr |
| 7.6 | 7.8 | 7.8 | 8.2 | 13.6 | 15.2 | 13.7 | 13.2 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Interest Expense Interest ExpenseCr | 2 | 2 | 3 | 3 | 3 | 5 | 5 | 4 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 |
| 6 | 6 | 6 | 6 | 14 | 14 | 15 | 17 |
| 1 | 2 | 2 | 2 | 4 | 5 | 3 | 3 |
|
| | -21.7 | 2.1 | -9.0 | 167.7 | -6.7 | 22.7 | -3.8 |
| 4.2 | 3.1 | 2.8 | 2.6 | 6.7 | 6.2 | 7.2 | 7.0 |
| 14.8 | 11.6 | 11.4 | 10.7 | 28.7 | 4.9 | 6.1 | 5.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 4 | 4 | 19 | 19 |
| 7 | 10 | 14 | 18 | 28 | 49 | 61 |
Current Liabilities Current LiabilitiesCr | 42 | 68 | 77 | 73 | 73 | 66 | 68 |
Non Current Liabilities Non Current LiabilitiesCr | 15 | 24 | 25 | 31 | 27 | 22 | 17 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 30 | 52 | 58 | 58 | 73 | 97 | 104 |
Non Current Assets Non Current AssetsCr | 38 | 54 | 62 | 67 | 58 | 60 | 60 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 8 | 11 | 13 | 5 | 8 | -4 | 2 |
Investing Cash Flow Investing Cash FlowCr | -10 | -18 | -11 | -8 | 0 | -6 | -4 |
Financing Cash Flow Financing Cash FlowCr | 3 | 6 | -2 | 2 | -8 | 20 | -9 |
|
Free Cash Flow Free Cash FlowCr | 4 | -4 | 9 | 2 | 2 | -10 | |
| 157.9 | 270.0 | 315.3 | 144.9 | 76.3 | -42.9 | 14.7 |
CFO To EBITDA CFO To EBITDA% | 86.4 | 109.3 | 112.3 | 45.7 | 37.4 | -17.3 | 7.7 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 127 | 93 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.5 | 8.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 0.6 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.9 | 1.2 |
| 1.7 | 2.5 | 2.8 | 2.6 | 1.3 | 6.5 | 6.0 |
Profitability Ratios Profitability Ratios |
| 38.0 | 41.2 | 33.4 | 32.6 | 39.0 | 38.5 | 37.4 |
| 7.6 | 7.8 | 7.8 | 8.2 | 13.6 | 15.2 | 13.7 |
| 4.2 | 3.1 | 2.8 | 2.6 | 6.7 | 6.2 | 7.2 |
| 25.3 | 18.9 | 16.4 | 16.3 | 28.5 | 18.5 | 16.0 |
| 51.5 | 29.4 | 23.2 | 17.4 | 31.8 | 13.8 | 14.4 |
| 7.7 | 3.8 | 3.5 | 3.0 | 7.6 | 6.0 | 7.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Established in **2009** as a key entity within the **New Swan Group**, New Swan Multitech Limited (NSML) has evolved into a sophisticated manufacturer and exporter of precision-engineered components. The company operates a dual-vertical business model, serving the **Automotive** and **Agricultural** sectors across **India, Europe, the Middle East, Asia, and Africa**.
---
### **Strategic Manufacturing Footprint & Infrastructure**
NSML operates through two state-of-the-art manufacturing facilities strategically located to serve key industrial hubs. The company maintains rigorous quality standards, holding **ISO, QS, and TS** certifications to ensure compliance with global automotive and industrial benchmarks.
| Unit | Location | Strategic Focus |
| :--- | :--- | :--- |
| **Unit-I** | Village Raian, Ludhiana, Punjab | Primary manufacturing and agricultural machinery hub. |
| **Unit-II** | Vithlapur, Ahmedabad, Gujarat | Specialized facility located within the Gujarat automotive cluster. |
The company maintains comprehensive records for its **Property, Plant, and Equipment (PPE)** and **Intangible Assets**, ensuring high levels of transparency regarding its physical capital.
---
### **Dual-Sector Product Portfolio: "Swan Agro" & Auto Components**
NSML leverages its engineering expertise to maintain a diversified product basket, reducing dependency on any single market segment.
#### **1. Agricultural Machinery (Brand: SWAN AGRO)**
Under the flagship **SWAN AGRO** brand, the company provides a full-lifecycle solution including production, sales, spare parts, and after-sales service.
* **Tillage & Land Prep:** Rotary Tillers, Disc Ploughs, Disc Harrows, Sub Soilers, and Mulchers.
* **Sowing & Planting:** Potato Planters, Roto Seeders, Seed Drills, Zero Till drills, and Fertilizer Spreaders.
* **Harvesting & Post-Harvest:** Potato Diggers/Harvesters, Reaper & Binders, Straw Reapers, Balers, and Combine Harvesters.
* **Specialized Equipment:** Post Hole Diggers, Trailers, and Rotary Slashers.
#### **2. Automotive Components**
NSML manufactures high-precision parts for **Two-Wheelers** and **Passenger Vehicles**, focusing on:
* **High-precision brackets** and **linkage assemblies**.
* **Complex assemblies** requiring tight tolerances.
* **Electric Vehicle (EV) Verticals:** Developing specialized components for the emerging EV ecosystem.
---
### **Proprietary Technology & R&D Integration**
A core competitive advantage for NSML is its in-house **Research & Development Centre**, which focuses on "manufacturing the machines that manufacture the parts."
* **Special Purpose Machines (SPMs):** The company designs and develops customized SPMs tailored to specific production needs. This reduces reliance on external vendors and ensures proprietary manufacturing processes.
* **Operational Efficiency:** R&D efforts are specifically directed toward **reducing processing time** and lowering the **cost of manufacturing**.
* **Lean Manufacturing:** Continuous refinement of machine processes and the implementation of lean practices are used to optimize cost structures and improve margins.
---
### **Capital Structure & IPO Proceeds Utilization**
The **FY 2024-25** period marked a significant transition for NSML, characterized by a successful **Initial Public Offering (IPO)** and a subsequent expansion of its equity base.
* **IPO Details:** The company raised **Rs. 33.11 Crore** by issuing **50,16,000 Equity Shares** at **Rs. 66** per share.
* **Capital Deployment:** As of **March 31, 2025**, IPO proceeds were **fully utilized** for:
* Funding **Capital Expenditure** for modern machinery.
* **Repayment of borrowings** to deleverage the balance sheet.
* Meeting **Working Capital** requirements for scaled production.
* **Equity Expansion:** The **Authorised Share Capital** was increased from **Rs. 5 Crore** to **Rs. 20 Crore**. Following a **Bonus Issue** of **1,05,00,180 shares**, the Paid-up Capital stands at **Rs. 19.02 Crore**.
* **Promoter Skin in the Game:** **Upkar Singh** maintains a dominant shareholding of **73.62%** (**1,39,99,960 shares**).
---
### **Financial Performance & Efficiency Metrics**
NSML has demonstrated a trend of improving profitability and capital efficiency. The reduction in the Debt-Equity ratio highlights a move toward a more conservative and sustainable financial structure.
| Key Financial Ratio | FY 2024-25 | FY 2023-24 |
| :--- | :--- | :--- |
| **Net Profit Ratio** | **7%** | **6%** |
| **Return on Equity (RoE)** | **14.44%** | **13.75%** |
| **Debt-Equity Ratio** | **1.01** | **1.23** |
| **Current Ratio** | **1.54** | **1.46** |
| **Net Capital Turnover Ratio** | **2.00** | **5.03** |
---
### **Human Capital & Organizational Culture**
The company operates with a workforce of **139 permanent employees** (as of March 2025).
* **Remuneration Trends:** The median remuneration stood at **Rs. 15.16 Lacs** per annum. Notably, **Managerial Remuneration** increased by **31.44%** in the last fiscal year, reflecting a focus on retaining high-level leadership.
* **Skill Development:** NSML invests in both **in-house and external training** to maintain a competency-driven culture.
---
### **Risk Factors & Governance Challenges**
While NSML is positioned for growth, investors should note specific operational and compliance-related risks.
#### **1. Statutory & Compliance Issues**
* **Internal Audit Vacancy:** The company is currently non-compliant with **Section 138 of the Companies Act, 2013**, as the position of **Internal Auditor** remains vacant.
* **Outstanding Statutory Dues:** There are significant undisputed Income Tax arrears outstanding for more than six months:
* **AY 2024:** **Rs. 269.65 Lakhs** + Interest.
* **AY 2022:** **Rs. 6.58 Lakhs** + Interest.
* **Litigation:** An active dispute is pending with **CIT, Delhi** regarding an Income Tax penalty for **AY 2018-19** (amount currently unascertainable).
#### **2. Market & Macro Risks**
* **Input Volatility:** Vulnerability to **raw material price spikes** and fluctuations in **gasoline prices** which impact traditional vehicle demand.
* **Cyclicality:** Exposure to the cyclical nature of the automotive and agricultural sectors.
* **Regulatory Shifts:** Potential impacts from changes in **tax regimes**, **EV incentives**, and **industrial relations**.
---
### **Future Growth Drivers**
* **EV Ecosystem:** Strategic pivot toward components for **Electric Vehicles** and **autonomous vehicle** technologies.
* **Global Expansion:** Leveraging a robust logistics network to increase the export footprint of the **Swan Agro** brand.
* **Automation:** Continued investment in **high-tonnage presses** and **automated manufacturing** to drive precision and margin expansion.