Login
Home
Charts
Search
Watchlist
Products

Swan Corp Ltd

SWANCORP·NSE
300.05-0.89%Wed, 23 Sept '26 15:56

Swan Corp Ltd

SWANCORP
NSE
300.05
-0.89%
|Wed, 23 Sept '26 15:56
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
9,419Cr
Close
Close Price
300.50
Industry
Industry
Diversified
PE
Price To Earnings
45.26
PS
Price To Sales
2.26
Revenue
Revenue
4,172Cr
Rev Gr TTM
Revenue Growth TTM
-16.72%
PAT Gr TTM
PAT Growth TTM
-67.13%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
1,2231,5921,3981,1421,0321,9088561,2131,1381,1508701,014
Growth YoY
Revenue Growth YoY%
752.61,474.449.842.0-15.619.9-38.86.310.3-39.71.6-16.4
Expenses
ExpensesCr
9661,3361,2807619122,5648421,1861,1331,1251,1311,018
Operating Profit
Operating ProfitCr
257256118381120-6561427525-261-4
OPM
OPM%
21.016.18.433.411.6-34.41.62.20.42.2-30.0-0.4
Other Income
Other IncomeCr
763920311,8692459472863934
Interest Expense
Interest ExpenseCr
585853536645232221182034
Depreciation
DepreciationCr
272734282861313030313231
PBT
PBTCr
17823440321571,107-153414327-35
Tax
TaxCr
1314-1653-105457765751
PAT
PATCr
1662205626867562-2227-6-1251-36
Growth YoY
PAT Growth YoY%
385.51,501.2-10.584.8-59.5155.4-140.2-89.9-108.7-100.21,224.5-233.3
NPM
NPM%
13.513.84.023.46.529.4-2.62.2-0.5-0.128.9-3.5
EPS
EPS
6.78.42.28.62.318.7-0.80.8-0.20.08.0-1.1
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
1,2231,5921,3981,1421,0321,9088561,2131,1381,1508701,014
Growth YoY
Revenue Growth YoY%
752.61,474.449.842.0-15.619.9-38.86.310.3-39.71.6-16.4
Expenses
ExpensesCr
9661,3361,2807619122,5648421,1861,1331,1251,1311,018
Operating Profit
Operating ProfitCr
257256118381120-6561427525-261-4
OPM
OPM%
21.016.18.433.411.6-34.41.62.20.42.2-30.0-0.4
Other Income
Other IncomeCr
763920311,8692459472863934
Interest Expense
Interest ExpenseCr
585853536645232221182034
Depreciation
DepreciationCr
272734282861313030313231
PBT
PBTCr
17823440321571,107-153414327-35
Tax
TaxCr
1314-1653-105457765751
PAT
PATCr
1662205626867562-2227-6-1251-36
Growth YoY
PAT Growth YoY%
385.51,501.2-10.584.8-59.5155.4-140.2-89.9-108.7-100.21,224.5-233.3
NPM
NPM%
13.513.84.023.46.529.4-2.62.2-0.5-0.128.9-3.5
EPS
EPS
6.78.42.28.62.318.7-0.80.8-0.20.08.0-1.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
3323513478923413204871,4385,0174,9384,3714,172
Growth
Revenue Growth%
5.55.7-1.1157.2-61.8-6.052.0195.2248.9-1.6-11.5-16.7
Expenses
ExpensesCr
3043173238142892534191,2074,1495,0794,5754,406
Operating Profit
Operating ProfitCr
28332478526868231868-141-204-234
OPM
OPM%
8.49.66.98.715.321.114.016.117.3-2.9-4.7-5.6
Other Income
Other IncomeCr
7131211994711831,946774749
Interest Expense
Interest ExpenseCr
24325854501081892232261868193
Depreciation
DepreciationCr
1112141415427081115147124124
PBT
PBTCr
037329-4-78-184-626091,470365296
Tax
TaxCr
0219351-9-26-1235959488
PAT
PATCr
0155-6-5-69-158-61586874271208
Growth
PAT Growth%
-106.1428.98,877.7-110.919.2-1,319.7-130.161.31,059.849.2-69.0-67.1
NPM
NPM%
-0.10.215.8-0.7-1.4-21.4-32.4-4.211.717.76.25.0
EPS
EPS
0.00.02.2-0.2-0.2-2.8-6.5-2.522.328.88.76.6
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
3323513478923413204871,4385,0174,9384,3714,172
Growth
Revenue Growth%
5.55.7-1.1157.2-61.8-6.052.0195.2248.9-1.6-11.5-16.7
Expenses
ExpensesCr
3043173238142892534191,2074,1495,0794,5754,406
Operating Profit
Operating ProfitCr
28332478526868231868-141-204-234
OPM
OPM%
8.49.66.98.715.321.114.016.117.3-2.9-4.7-5.6
Other Income
Other IncomeCr
7131211994711831,946774749
Interest Expense
Interest ExpenseCr
24325854501081892232261868193
Depreciation
DepreciationCr
1112141415427081115147124124
PBT
PBTCr
037329-4-78-184-626091,470365296
Tax
TaxCr
0219351-9-26-1235959488
PAT
PATCr
0155-6-5-69-158-61586874271208
Growth
PAT Growth%
-106.1428.98,877.7-110.919.2-1,319.7-130.161.31,059.849.2-69.0-67.1
NPM
NPM%
-0.10.215.8-0.7-1.4-21.4-32.4-4.211.717.76.25.0
EPS
EPS
0.00.02.2-0.2-0.2-2.8-6.5-2.522.328.88.76.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
2222242424242626313131
Reserves
ReservesCr
4084099078998908501,0772,1155,7076,7717,161
Current Liabilities
Current LiabilitiesCr
5891,0331,3321,8001,8031,5111,1342,2591,3232,7002,877
Non Current Liabilities
Non Current LiabilitiesCr
7663843722462182,0273,5654,2282,8201,9831,781
Total Liabilities
Total LiabilitiesCr
1,7851,8482,6363,1703,4894,9366,39710,22312,16813,60413,853
Current Assets
Current AssetsCr
7958511,3605904385361,6012,5424,1365,7735,487
Non Current Assets
Non Current AssetsCr
9909971,2762,5803,0514,4014,7977,6808,0317,8318,366
Total Assets
Total AssetsCr
1,7851,8482,6363,1703,4894,9366,39710,22312,16813,60413,853
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
2222242424242626313131
Reserves
ReservesCr
4084099078998908501,0772,1155,7076,7717,161
Current Liabilities
Current LiabilitiesCr
5891,0331,3321,8001,8031,5111,1342,2591,3232,7002,877
Non Current Liabilities
Non Current LiabilitiesCr
7663843722462182,0273,5654,2282,8201,9831,781
Total Liabilities
Total LiabilitiesCr
1,7851,8482,6363,1703,4894,9366,39710,22312,16813,60413,853
Current Assets
Current AssetsCr
7958511,3605904385361,6012,5424,1365,7735,487
Non Current Assets
Non Current AssetsCr
9909971,2762,5803,0514,4014,7977,6808,0317,8318,366
Total Assets
Total AssetsCr
1,7851,8482,6363,1703,4894,9366,39710,22312,16813,60413,853

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
123696242-9530229-49126-529-14
Investing Cash Flow
Investing Cash FlowCr
-63-29-533-763-324-2,001-494-860-5121,346294
Financing Cash Flow
Financing Cash FlowCr
-45-294817074271,7601,3095991,604-560-1,034
Net Cash Flow
Net Cash FlowCr
151210-14862843-7521,118257-754
Free Cash Flow
Free Cash FlowCr
60-16214641-101-1,468-1-2,561-181,743-84
CFO To PAT
CFO To PAT%
-66,465.611,383.3113.9-699.71,968.0-440.8-18.2804.04.4-60.5-5.3
CFO To EBITDA
CFO To EBITDA%
440.0207.1261.353.8-182.7446.842.1-212.43.0374.17.1
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
123696242-9530229-49126-529-14
Investing Cash Flow
Investing Cash FlowCr
-63-29-533-763-324-2,001-494-860-5121,346294
Financing Cash Flow
Financing Cash FlowCr
-45-294817074271,7601,3095991,604-560-1,034
Net Cash Flow
Net Cash FlowCr
151210-14862843-7521,118257-754
Free Cash Flow
Free Cash FlowCr
60-16214641-101-1,468-1-2,561-181,743-84
CFO To PAT
CFO To PAT%
-66,465.611,383.3113.9-699.71,968.0-440.8-18.2804.04.4-60.5-5.3
CFO To EBITDA
CFO To EBITDA%
440.0207.1261.353.8-182.7446.842.1-212.43.0374.17.1

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,3323,1234,3612,6232,4513,3195,1275,65420,97813,4779,4049,419
Price To Earnings
Price To Earnings
4,706.779.769.617.834.345.3
Price To Sales
Price To Sales
4.08.912.62.97.210.410.53.94.22.72.12.3
Price To Book
Price To Book
3.17.24.72.82.73.84.72.63.72.01.31.3
EV To EBITDA
EV To EBITDA
71.3116.1218.145.568.792.4121.145.126.6-104.0-52.4-46.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
15.118.022.414.030.237.126.621.020.514.50.60.6
OPM
OPM%
8.49.66.98.715.321.114.016.117.3-2.9-4.7-5.6
NPM
NPM%
-0.10.215.8-0.7-1.4-21.4-32.4-4.211.717.76.25.0
ROCE
ROCE%
2.22.87.24.42.20.80.12.39.117.24.84.8
ROE
ROE%
0.00.15.9-0.7-0.5-7.8-14.3-2.910.212.93.83.8
ROA
ROA%
0.00.02.1-0.2-0.1-1.4-2.5-0.64.86.42.02.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,3323,1234,3612,6232,4513,3195,1275,65420,97813,4779,4049,419
Price To Earnings
Price To Earnings
4,706.779.769.617.834.345.3
Price To Sales
Price To Sales
4.08.912.62.97.210.410.53.94.22.72.12.3
Price To Book
Price To Book
3.17.24.72.82.73.84.72.63.72.01.31.3
EV To EBITDA
EV To EBITDA
71.3116.1218.145.568.792.4121.145.126.6-104.0-52.4-46.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
15.118.022.414.030.237.126.621.020.514.50.60.6
OPM
OPM%
8.49.66.98.715.321.114.016.117.3-2.9-4.7-5.6
NPM
NPM%
-0.10.215.8-0.7-1.4-21.4-32.4-4.211.717.76.25.0
ROCE
ROCE%
2.22.87.24.42.20.80.12.39.117.24.84.8
ROE
ROE%
0.00.15.9-0.7-0.5-7.8-14.3-2.910.212.93.83.8
ROA
ROA%
0.00.02.1-0.2-0.1-1.4-2.5-0.64.86.42.02.0
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Swan Corp is a century-old Indian conglomerate that has repeatedly used the cash flows of one business to build the next - a textile mill founded in 1909 became the platform to develop India’s first greenfield floating LNG import terminal, and the terminal’s contracted revenues then helped fund the acquisition of the country’s largest private shipyard. Over the past two decades, the group has moved deliberately into capital-intensive, asset-heavy sectors where long-term government concessions or take-or-pay contracts provide revenue visibility, then consolidated operations to capture more of the value chain - from designing and building vessels to financing, leasing, and managing them. That pattern - buy or build a hard-to-replicate asset, lock in contracted cash flows, and then extend downstream - explains almost every major move the company has made. # Business segments Five engines at different stages - a hydrocarbon trading and logistics backbone, an LNG terminal nearing completion, a recommissioned shipyard, a leased commercial-property portfolio, and a century-old textile finishing unit - each built with the cash flows of the one before. ## 1. Petroleum trading and terminal logistics: the group’s commercial engine **A controlling stake in a listed petroleum trader gave Swan a business that moves and stores specialty chemicals and fuels across India, Southeast Asia, and the Middle East, generating the bulk of group revenue without commodity-price exposure.** - **Trading at scale, not speculation** - Veritas (India) Limited, in which Swan holds a 55% stake, buys and sells chemicals, petrochemicals, and petroleum products for paint, petrochemical, and refining customers, earning margins on the spread rather than betting on price direction. The trading desk generated over Rs. 4,000 crores of revenue in FY25, supported by demand in India and Southeast Asia. - **A refinery-in-all-but-name in the UAE** - Veritas’s fully-owned terminal in the Hamriyah Free Zone, Sharjah, is the only facility in the Middle East that offers distillation and fractionation as a service, letting customers refine and blend products on-site rather than shipping them elsewhere. It holds 170,000 cubic metres of storage across 30 tanks, handles everything from gasoline and jet fuel to bitumen and base oil, and is the only UAE terminal with BIS certification for five products. ## 2. The LNG terminal: a toll bridge on India’s gas grid **A near-complete import terminal at Jafrabad, Gujarat will charge public-sector energy companies a fixed fee to turn their liquefied natural gas back into pipeline-ready gas - a utility-like model with no exposure to the price of the molecule itself.** - **Paid for capacity, not for gas** - four state-owned customers (GSPC, BPCL, IOCL, and ONGC) have signed 20-year take-or-pay contracts reserving 4.5 million tonnes per year of the terminal’s 5-million-tonne first phase, meaning they pay for the regasification service whether or not they use their full allotment. That covers 90% of Phase I capacity with government-backed counterparties. - **The concession is the moat** - the project operates under a 30-year public-private partnership agreement with Gujarat Maritime Board and the state government, extendable by another 20 years, on a site with the shortest sailing distance from the Gulf among all Indian LNG terminals. The location sits less than two kilometres from the national gas grid, with a 3-kilometre waterfront and 285 acres of land. - **Built through cyclones, paid off early** - the construction site was hit by two severe cyclones and the Covid-19 pandemic, pushing the project toward distress; Swan infused the entire Rs. 2,200 crores of equity (well beyond its 63% share) to keep it alive and later pre-paid the full bank loan of roughly Rs. 2,206 crores in March 2024. The terminal was 88% complete as of late 2024, with the jetty at 71% and all dredging finished. - **The floating unit was sold, not stranded** - the purpose-built regasification vessel “Vasant-1” was deployed on charter to Ghana and Turkey while the jetty was under construction, then sold outright for US$399 million in 2024, removing offshore operating risk and generating cash. A new partnership with AG&P LNG of Singapore will supply a replacement floating unit and form a joint venture to market LNG inside India. ## 3. Shipbuilding and heavy engineering: the next-cycle bet **India’s largest integrated shipyard, bought out of insolvency and recommissioned in early 2024, is being positioned to capture defence refit and vessel-construction work with infrastructure that is bigger than all government-owned defence shipyards combined.** - **The dry dock is the differentiator** - the Pipavav facility has a dry dock measuring 662 metres by 65 metres, a second basin of 340 metres by 60 metres, and a 600-tonne Goliath crane, giving it steel fabrication capacity of 144,000 tonnes a year across more than 300 acres. That single-site scale exceeds the combined capacity of India’s defence public-sector shipyards. - **Bought, not just built** - Swan acquired the yard through the NCLT insolvency process as the strategic partner behind the resolution applicant, taking a 74% stake in the acquisition vehicle and gaining control in January 2024. The company was renamed Swan Defence and Heavy Industries and listed on the BSE and NSE in January 2025. - **Refit work is the beachhead** - since restarting operations, the yard has completed three Coast Guard vessel refits ahead of schedule, and as of late 2024 had eight vessels in near-completion stages, including offshore support vessels at over 85% completion and naval patrol vessels at over 70%. The segment is in early ramp-up, with revenue of Rs. 703.46 lakhs in FY25. - **The value chain is being stitched together** - a proposed amalgamation would fold the group’s vessel-owning entity into the shipyard, creating a single company that designs, builds, owns, leases, and repairs vessels, including potential LNG and LPG tankers that could serve the group’s own terminal. A separate joint venture with Balu Forge Industries, formed in mid-2025, targets defence, aerospace, railways, and nuclear supply chains. ## 4. Commercial real estate: leased to global tenants **Two fully-leased IT parks in Bengaluru and Hyderabad, rented to subsidiaries of Samsung and Google, provide a steady stream of rental income with minimal operational complexity.** - **Blue-chip tenants on long leases** - a 296,000-square-foot tech park in Whitefield, Bengaluru is entirely leased to Harman (a Samsung group company), while a 292,000-square-foot park in Gachibowli, Hyderabad is leased to Google’s Indian subsidiary, together generating roughly Rs. 30.67 crores of annual rent. - **A residential project nearly sold out** - the group’s flagship residential development, a 21-storey tower with 120 premium apartments in Yeshwanthpur, Bengaluru, received its occupation certificate in March 2024 and had sold more than 90% of units shortly thereafter. - **Land bank held for optionality** - the group owns additional land parcels in Bengaluru, Mysore, Mangalore, and Chennai, and has a track record of developing roughly 2.7 million square feet of commercial and residential projects across Mumbai, Bangalore, and Hyderabad. ## 5. Textiles: the century-old finishing house **A fabric processing unit in Ahmedabad that dyes and finishes over 200 fabric qualities - the original business that still carries the Swan brand name in Indian households.** - **A one-stop finishing shop** - the plant can process one lakh metres of fabric per day, handling cotton, blends, linen, viscose, and Lycra across piece-dyeing and printing, using imported continuous-processing machinery. It sources grey fabric from local producers and finishes it for customers across eight Indian states and eight countries. - **Credentials that matter to buyers** - the unit holds OEKO-TEX, GOTS, and GRS certifications for chemical management, runs multi-stage effluent treatment before discharge, and has cut coal consumption by 5% through a condensate-recovery system. The division generated about Rs. 113 crores of revenue in FY25 in a subdued sector environment. # Group structure and partners **Swan Corp sits atop a web of subsidiaries that mirror its diversification - each major business is housed in a separate entity, often with strategic or government co-investors, and the group has shown a willingness to buy out partners and consolidate ownership when the moment is right.** - **The parent holds ten direct subsidiaries** - these include the real-estate vehicles (Cardinal Energy, Pegasus Ventures), the LNG terminal company (Swan LNG, 63% owned alongside Gujarat Maritime Board, GSPL, and Mitsui OSK Lines), the shipyard acquisition SPV (Hazel Infra, 74% owned), the petroleum trader (Veritas India, 55% owned), and the technology ventures. - **Nine step-down subsidiaries carry the operating assets** - the UAE terminal (Verasco FZE), the shipyard itself (Swan Defence and Heavy Industries), the satellite-imaging unit (SwanSat), and several Veritas subsidiaries sit one level below the direct holdings. - **Partners have been bought out when it made strategic sense** - the group originally owned 51% of the FSRU-owning entity alongside fertiliser cooperative IFFCO; in mid-2024 it acquired IFFCO’s 49% stake for Rs. 440 crores, gaining full control before selling the vessel to Turkey. A new partnership with AG&P LNG of Singapore, signed in late 2024, will bring in a replacement floating unit and create a joint venture to supply LNG domestically. - **The shipyard came through the insolvency process** - Swan was the strategic partner behind the resolution applicant Hazel Mercantile, using an SPV structure that gave it 74% economic ownership; the NCLT approved the plan in December 2022 and management control transferred in January 2024. The entity was renamed, separately listed, and is now being merged with the group’s vessel-owning company to unify the maritime value chain.

Documents — Swan Corp Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/0a7118r4u9qcqry6v2f5owfl.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/l3ro8wupmvwz6yvgpup4zp85.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/ip32q7x5mrns3num4sydto6b.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/y84pam1ypnfp4mgoaxmv0dni.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/zo2c6bmc9e372zzoz484n8w2.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/i79med1ynfg5o2hvqidc94t4.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/4ksko7epfaq1mr3mof4u4ron.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/wnud61sqhmmp7cpwy9fbd9ig.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/0uth1alu4fbji94fnuqwnvfy.pdf
  • Q3 FY2024 Investor Presentation (Dec 2023, PDF): https://www.stockscans.in/document/hiu6r72ig09k8hjl1yvbkkrb.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/fnfdq2jsm7futrrz4wwsagql.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/1g8k1lxfcocwxavhd14id8e8.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/091xjpkzgsug511zytzwty6o.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/652n5o8lwh810sm0q0ttdwp8.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/6az1jun9o55a2h3a6jcphkdl.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/9x86jkximatctae0vcy64atb.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/cobk2dznjukktxo51tia5e23.pdf