Login
Products
Login
Home
Alerts
Search
Watchlist
Products

New Swan Multitech Ltd

SWANAGRO
BSE
45.00
0.00%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

New Swan Multitech Ltd

SWANAGRO
BSE
45.00
0.00%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
86Cr
Close
Close Price
45.00
Industry
Industry
Auto Ancillaries - Others
PE
Price To Earnings
7.72
PS
Price To Sales
0.54
Revenue
Revenue
159Cr
Rev Gr TTM
Revenue Growth TTM
0.40%
PAT Gr TTM
PAT Growth TTM
13.06%
Peer Comparison
How does SWANAGRO stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SWANAGRO
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
7875837682
Growth YoY
Revenue Growth YoY%
7.02.4-1.4
Expenses
ExpensesCr
6763726672
Operating Profit
Operating ProfitCr
1112111110
OPM
OPM%
14.516.313.714.112.4
Other Income
Other IncomeCr
00110
Interest Expense
Interest ExpenseCr
23222
Depreciation
DepreciationCr
22222
PBT
PBTCr
991098
Tax
TaxCr
23221
PAT
PATCr
54565
Growth YoY
PAT Growth YoY%
8.538.6-8.2
NPM
NPM%
6.36.06.48.16.0
EPS
EPS
0.02.32.83.32.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
124128149145151153160159
Growth
Revenue Growth%
3.816.4-2.63.90.94.7-0.7
Expenses
ExpensesCr
114118138134131129138138
Operating Profit
Operating ProfitCr
910121220232221
OPM
OPM%
7.67.87.88.213.615.213.713.2
Other Income
Other IncomeCr
00000011
Interest Expense
Interest ExpenseCr
22333554
Depreciation
DepreciationCr
22333444
PBT
PBTCr
666614141517
Tax
TaxCr
12224533
PAT
PATCr
54441091211
Growth
PAT Growth%
-21.72.1-9.0167.7-6.722.7-3.8
NPM
NPM%
4.23.12.82.66.76.27.27.0
EPS
EPS
14.811.611.410.728.74.96.15.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
444441919
Reserves
ReservesCr
7101418284961
Current Liabilities
Current LiabilitiesCr
42687773736668
Non Current Liabilities
Non Current LiabilitiesCr
15242531272217
Total Liabilities
Total LiabilitiesCr
67105119125132157165
Current Assets
Current AssetsCr
305258587397104
Non Current Assets
Non Current AssetsCr
38546267586060
Total Assets
Total AssetsCr
67105119125132157165

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
8111358-42
Investing Cash Flow
Investing Cash FlowCr
-10-18-11-80-6-4
Financing Cash Flow
Financing Cash FlowCr
36-22-820-9
Net Cash Flow
Net Cash FlowCr
1-20-1010-12
Free Cash Flow
Free Cash FlowCr
4-4922-10
CFO To PAT
CFO To PAT%
157.9270.0315.3144.976.3-42.914.7
CFO To EBITDA
CFO To EBITDA%
86.4109.3112.345.737.4-17.37.7

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0000012793
Price To Earnings
Price To Earnings
0.00.00.00.00.013.58.0
Price To Sales
Price To Sales
0.00.00.00.00.00.80.6
Price To Book
Price To Book
0.00.00.00.00.01.91.2
EV To EBITDA
EV To EBITDA
1.72.52.82.61.36.56.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
38.041.233.432.639.038.537.4
OPM
OPM%
7.67.87.88.213.615.213.7
NPM
NPM%
4.23.12.82.66.76.27.2
ROCE
ROCE%
25.318.916.416.328.518.516.0
ROE
ROE%
51.529.423.217.431.813.814.4
ROA
ROA%
7.73.83.53.07.66.07.0
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.