Login
Products
Login
Home
Alerts
Search
Watchlist
Products

R K Swamy Ltd

RKSWAMY
NSE
85.24
0.23%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

R K Swamy Ltd

RKSWAMY
NSE
85.24
0.23%
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
430Cr
Close
Close Price
85.24
Industry
Industry
Miscellaneous
PE
Price To Earnings
23.29
PS
Price To Sales
1.33
Revenue
Revenue
323Cr
Rev Gr TTM
Revenue Growth TTM
-1.72%
PAT Gr TTM
PAT Growth TTM
-43.13%
Peer Comparison
How does RKSWAMY stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
RKSWAMY
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
8361807211868667784787489
Growth YoY
Revenue Growth YoY%
-5.543.011.4-17.76.5-29.413.512.215.5
Expenses
ExpensesCr
515665607964627167716879
Operating Profit
Operating ProfitCr
315151239446166610
OPM
OPM%
38.18.018.316.233.25.75.47.719.37.98.110.9
Other Income
Other IncomeCr
21111333433-1
Interest Expense
Interest ExpenseCr
211210011111
Depreciation
DepreciationCr
444443444455
PBT
PBTCr
2811083532415433
Tax
TaxCr
803291213130
PAT
PATCr
211762621412313
Growth YoY
PAT Growth YoY%
18.127.0319.2-93.0-35.4-52.931.63.9-24.2
NPM
NPM%
24.90.89.37.822.13.20.84.714.83.70.73.1
EPS
EPS
46.40.11.71.35.80.40.10.72.40.60.10.5

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
174234293332294323
Growth
Revenue Growth%
35.124.813.3-11.29.9
Expenses
ExpensesCr
154201237261265286
Operating Profit
Operating ProfitCr
193456703038
OPM
OPM%
11.014.419.021.210.011.7
Other Income
Other IncomeCr
101174128
Interest Expense
Interest ExpenseCr
966623
Depreciation
DepreciationCr
151415151518
PBT
PBTCr
52543542525
Tax
TaxCr
25111467
PAT
PATCr
31931401918
Growth
PAT Growth%
525.862.427.1-53.0-0.9
NPM
NPM%
1.88.210.712.06.35.7
EPS
EPS
0.74.37.08.93.73.7

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
444252525
Reserves
ReservesCr
01241216224220
Current Liabilities
Current LiabilitiesCr
264372246140128122
Non Current Liabilities
Non Current LiabilitiesCr
1231822152729
Total Liabilities
Total LiabilitiesCr
390406314396405396
Current Assets
Current AssetsCr
304351245336324301
Non Current Assets
Non Current AssetsCr
875569618194
Total Assets
Total AssetsCr
390406314396405396

Cash Flow

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
50642911-10
Investing Cash Flow
Investing Cash FlowCr
-22-21-14-10712
Financing Cash Flow
Financing Cash FlowCr
-28-33-44136-22
Net Cash Flow
Net Cash FlowCr
19-2940-21
Free Cash Flow
Free Cash FlowCr
49612510-20
CFO To PAT
CFO To PAT%
1,623.2332.493.328.2-55.2
CFO To EBITDA
CFO To EBITDA%
260.8189.052.515.9-34.9

Ratios

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0001,3831,094
Price To Earnings
Price To Earnings
0.00.00.034.858.5
Price To Sales
Price To Sales
0.00.00.04.23.7
Price To Book
Price To Book
0.00.00.05.74.4
EV To EBITDA
EV To EBITDA
1.80.20.417.633.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0
OPM
OPM%
11.014.419.021.210.0
NPM
NPM%
1.88.210.712.06.3
ROCE
ROCE%
17.645.660.522.79.5
ROE
ROE%
84.3117.869.116.57.5
ROA
ROA%
0.84.710.010.04.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
R K SWAMY Limited is a premier Indian integrated marketing services group with a legacy spanning over **five decades**. On **March 12, 2024**, it became the first company in its category to list on the main board of the Indian stock exchanges. The group provides a "single-window" solution that bridges the gap between traditional creative agency functions and modern data-driven marketing technology. --- ### **Integrated Service Architecture & Revenue Mix** The company operates an interconnected ecosystem across three primary business lines, unified under a single operating segment to provide seamless client solutions. * **Integrated Marketing Communications (IMC):** Encompasses creative content, digital services, media planning/buying (TV, Print, Radio, Outdoor, Digital), and event curation. This segment recently integrated **Anamorphic video production** and regional language brand integrations, such as **IPL regional feeds**. * **Customer Data Analytics and MarTech:** Operated through the **Hansa Customer Equity** brand. It focuses on predictive modeling, **A/B testing**, and personalized retargeting. This unit achieved a **6x ROI boost** in lead generation for NBFC clients. * **Full-Service Market Research:** Conducted via **Hansa Research**, providing quantitative/qualitative studies and customer experience measurement. It includes the newly established **R K SWAMY Centre for Study of Indian Markets (CSIM)**. **Key Operational Benchmarks:** * **Digital Dominance:** Approximately **75%** of consolidated revenue is derived from digital services. * **Client Ecosystem:** Serves **400+ to 500+** clients annually, ranging from private corporates and multinationals to Public Sector Undertakings (PSUs). * **Human Capital:** Employs over **2,800** associates across **12 Indian cities** and international hubs in **Dubai and Bangladesh**. --- ### **Strategic Infrastructure Expansion & IPO Utilization** The company is executing a multi-year capacity expansion funded by **IPO proceeds** (Net: **₹156.325 Crores**). Management has adopted a "calibrated approach," extending the utilization timeline to **March 31, 2029**, to ensure capacity is added in sync with market demand. | Infrastructure Segment | Previous Capacity | Added Capacity | Total Capacity | Status / Impact | | :--- | :--- | :--- | :--- | :--- | | **Customer Experience Centre (CEC)** | **1,300** seats | **600** seats | **1,900** seats | **50% increase**; 20% rise in CSAT scores | | **Computer Aided Telephonic Interview (CATI)** | **400** callers | **346** callers | **746** callers | **86% increase**; Operational April 2025 | | **Digital Video Studio** | N/A | New Facility | TBD | Location identification in progress | **Revenue Potential:** Management estimates that full utilization of the expanded **CEC** and **CATI** facilities could contribute approximately **10%** to consolidated annual revenue. --- ### **Technological Innovation & Intellectual Property** R K SWAMY is pivoting toward an AI-first delivery model to enhance efficiency and proprietary insights. * **VARTA:** A proprietary **Conversational AI solution** that transforms customer interactions into actionable data and facilitates real-time associate training. * **AI Toolkit:** Deployment of advanced tools across all teams for automated creative content generation and data science. * **Subscription Model:** Launching a first-of-its-kind **subscription service (Nov/Dec 2025)** for marketers to track the impact of advertising on digital video platforms. * **Brand Licensing:** The **'R K SWAMY'** and **'Hansa'** brands are owned by the promoter group (HVIPL). Notably, the promoter has **waived all royalty payments** until **FY 2026-2027**. * **Quality Compliance:** **Hansa Research** and **Hansa Customer Equity** maintain **ISO 9001 and 27001** certifications, critical for securing contracts with highly regulated global clients. --- ### **Financial Performance & Capital Structure** The company maintains a **debt-free** balance sheet and is currently in an "investment phase" to build long-term scale. **Consolidated Financial Summary:** | Metric | 9M-FY2026 | FY2024-25 | FY2023-24 | | :--- | :--- | :--- | :--- | | **Total Income** | **₹247.50 Cr** | **₹306.15 Cr** | **₹335.39 Cr** | | **Revenue Growth (YoY)** | **+13.0%** | **-8.7%** | **+11.8%** | | **Profit After Tax (PAT)** | - | **₹18.66 Cr** | **₹39.72 Cr** | | **EBITDA Margin** | - | **13.5%** | **22.1%** | **Capital Allocation & Shareholder Returns:** * **IPO Details:** Raised **₹423.56 Crore** in March 2024 (Fresh Issue: **₹173 Cr**; OFS: **8.7M shares**) at **₹288/share**. * **Dividends:** Recommended **₹1.50 per share (30%)** for FY2024-25, following **₹2.00** in FY2023-24. * **Seasonality:** Revenue is heavily skewed toward **H2 (October–March)**, aligned with festive spending and client budget cycles. * **Concentration:** Successfully reduced reliance on single large clients; revenue from customers exceeding 10% of contracts dropped from **₹45.92 Cr** to **₹28.25 Cr** in FY2025. --- ### **Governance & Promoter Commitment** The leadership underwent a strategic transition on **July 1, 2024**, with **Srinivasan K. Swamy** becoming Executive Group Chairman and **Narasimhan K. Swamy** taking over as Managing Director & Group CEO. * **Increased Stake:** As of May 2025, the Promoter Group holding increased to **69.61%** after buying out a **3.56%** stake from the Evanston Pioneer Fund at **₹249.64 per share**. * **Commission Waiver:** Promoters waived their **1% net profit commission** for FY 2024-25 to support the company's growth phase. --- ### **Risk Factors & Mitigation** * **Regulatory Shifts:** The company recognized an exceptional charge of **₹3.07 crore** in Q3 FY26 due to the impact of the **New Labour Codes** on employee benefit obligations. * **SEBI Compliance:** Received an administrative warning in August 2024 regarding extraneous statements in a magazine article; a corrigendum has since been issued. * **Legacy Exposures:** Holds a **₹3.31 crore** principal exposure to **IL&FS** securities. While fully provided for, recovery is pending via **NCLAT** proceedings. * **Market Risks:** Operates in a highly competitive landscape against global holding companies. Mitigation includes the launch of the **Brand & Marketing Consulting Group (May 2025)** to move up the value chain. * **Currency Exposure:** Maintains a net receivable position in USD (approx. **₹479.32 Lakhs** as of March 2025); the company does not currently use derivative hedging. --- ### **Group Structure & Subsidiaries** The group operates through a parent entity and specialized material subsidiaries: | Entity | Relationship | Core Focus | | :--- | :--- | :--- | | **R K SWAMY Limited** | Parent | Integrated Marketing Communications | | **Hansa Research Group** | Material Subsidiary | Market Research & Social Research | | **Hansa Customer Equity** | Material Subsidiary | Data Analytics & MarTech | | **Hansa Direct** | Material Subsidiary | Customer Data (Material for FY26) | | **Hansa Marketing Services** | Step Subsidiaries | Operations in **Dubai & Bangladesh** |