Login
Products
Login
Home
Alerts
Search
Watchlists
Products

Swan Corp Ltd

SWANCORP
NSE
314.15
2.41%
Last Updated:
02 Apr '26, 3:59 PM
Company Overview
Alert
Watchlist
Note

Swan Corp Ltd

SWANCORP
NSE
314.15
2.41%
02 Apr '26, 3:59 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
9,847Cr
Close
Close Price
314.15
Industry
Industry
Diversified
PE
Price To Earnings
PS
Price To Sales
2.26
Revenue
Revenue
4,357Cr
Rev Gr TTM
Revenue Growth TTM
-20.49%
PAT Gr TTM
PAT Growth TTM
-100.25%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
9338041,2231,5921,3981,1421,0321,9088561,2131,1381,150
Growth YoY
Revenue Growth YoY%
198.8208.9752.61,474.449.842.0-15.619.9-38.86.310.3-39.7
Expenses
ExpensesCr
6955679661,3361,2807619122,5648421,1861,1331,125
Operating Profit
Operating ProfitCr
238237257256118381120-6561427525
OPM
OPM%
25.529.521.016.18.433.411.6-34.41.62.20.42.2
Other Income
Other IncomeCr
-504763920311,86924594728
Interest Expense
Interest ExpenseCr
625758585353664523222118
Depreciation
DepreciationCr
272727273428286131303031
PBT
PBTCr
10015717823440321571,107-153414
Tax
TaxCr
38121314-1653-105457765
PAT
PATCr
621451662205626867562-2227-6-1
Growth YoY
PAT Growth YoY%
249.7392.5385.51,501.2-10.584.8-59.5155.4-140.2-89.9-108.7-100.2
NPM
NPM%
6.718.013.513.84.023.46.529.4-2.62.2-0.5-0.1
EPS
EPS
2.15.46.78.42.28.62.318.7-0.80.8-0.20.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
3143323513478923413204871,4385,0174,9384,357
Growth
Revenue Growth%
-5.55.55.7-1.1157.2-61.8-6.052.0195.2248.9-1.6-11.8
Expenses
ExpensesCr
2843043173238142892534191,2074,1495,0794,286
Operating Profit
Operating ProfitCr
3128332478526868231868-14171
OPM
OPM%
9.88.49.66.98.715.321.114.016.117.3-2.91.6
Other Income
Other IncomeCr
147131211994711831,946159
Interest Expense
Interest ExpenseCr
30243258545010818922322618684
Depreciation
DepreciationCr
101112141415427081115147122
PBT
PBTCr
5037329-4-78-184-626091,47023
Tax
TaxCr
20219351-9-26-12359525
PAT
PATCr
30155-6-5-69-158-61586874-2
Growth
PAT Growth%
808.1-106.1428.98,877.7-110.919.2-1,319.7-130.161.31,059.849.2-100.3
NPM
NPM%
1.0-0.10.215.8-0.7-1.4-21.4-32.4-4.211.717.7-0.1
EPS
EPS
0.10.00.02.2-0.2-0.2-2.8-6.5-2.522.328.8-0.1

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
222222242424242626313131
Reserves
ReservesCr
4084084099078998908501,0772,1155,7076,7717,365
Current Liabilities
Current LiabilitiesCr
4565891,0331,3321,8001,8031,5111,1342,2591,3232,7002,508
Non Current Liabilities
Non Current LiabilitiesCr
8037663843722462182,0273,5654,2282,8201,9832,077
Total Liabilities
Total LiabilitiesCr
1,6901,7851,8482,6363,1703,4894,9366,39710,22312,16813,60413,593
Current Assets
Current AssetsCr
7477958511,3605904385361,6012,5424,1365,7735,629
Non Current Assets
Non Current AssetsCr
9439909971,2762,5803,0514,4014,7977,6808,0317,8317,965
Total Assets
Total AssetsCr
1,6901,7851,8482,6363,1703,4894,9366,39710,22312,16813,60413,593

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-110123696242-9530229-49126-529
Investing Cash Flow
Investing Cash FlowCr
-61-63-29-533-763-324-2,001-494-860-5121,346
Financing Cash Flow
Financing Cash FlowCr
173-45-294817074271,7601,3095991,604-560
Net Cash Flow
Net Cash FlowCr
2151210-14862843-7521,118257
Free Cash Flow
Free Cash FlowCr
-17360-16214641-101-1,468-1-2,561-181,743
CFO To PAT
CFO To PAT%
-3,650.4-66,465.611,383.3113.9-699.71,968.0-440.8-18.2804.04.4-60.5
CFO To EBITDA
CFO To EBITDA%
-358.8440.0207.1261.353.8-182.7446.842.1-212.43.0374.1

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,3651,3323,1234,3612,6232,4513,3195,1275,65420,97813,477
Price To Earnings
Price To Earnings
440.70.04,706.779.70.00.00.00.00.069.617.8
Price To Sales
Price To Sales
4.34.08.912.62.97.210.410.53.94.22.7
Price To Book
Price To Book
3.23.17.24.72.82.73.84.72.63.72.0
EV To EBITDA
EV To EBITDA
66.171.3116.1218.145.568.792.4121.145.126.6-104.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
20.519.322.025.915.334.343.633.225.820.915.2
OPM
OPM%
9.88.49.66.98.715.321.114.016.117.3-2.9
NPM
NPM%
1.0-0.10.215.8-0.7-1.4-21.4-32.4-4.211.717.7
ROCE
ROCE%
3.12.22.87.24.42.20.80.12.39.117.2
ROE
ROE%
0.70.00.15.9-0.7-0.5-7.8-14.3-2.910.212.9
ROA
ROA%
0.20.00.02.1-0.2-0.1-1.4-2.5-0.64.86.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Swan Corp Ltd (formerly Swan Energy Limited) is a diversified Indian conglomerate with over a century of legacy, originally established in 1909 as a textile manufacturer. Over the past decade, the company has strategically transformed into a multi-sector player with significant operations in **Energy, Defence & Shipbuilding, Real Estate, Petrochemicals, and Textiles**. Listed on the NSE (SWANENERGY) and BSE (503310), Swan Corp has demonstrated strong operational agility, financial discipline, and a focus on capital allocation aligned with India’s evolving infrastructure and clean energy goals. --- ### **Key Business Segments & Strategic Developments (as of Sep–Nov 2025)** #### **1. Energy & LNG Infrastructure** - Swan’s **onshore LNG terminal at Jafrabad, Gujarat**, is nearing commissioning and represents a landmark greenfield infrastructure project in India's energy transition. - The terminal, developed through its subsidiaries **Swan LNG Pvt. Ltd. (SLPL)** and **Triumph Offshore Pvt. Ltd.**, will have an initial regasification capacity of **5 MMTPA**, expandable to **10 MMTPA**. - It has secured **long-term 20-year use-or-pay agreements** for **4.5 MMTPA** with major PSUs: **GSPC, BPCL, IOCL, and ONGC**, ensuring stable cash flows. - The project operates under a **30-year concession (extendable by 20 years)** with the **Gujarat Maritime Board (GMB)**. - Equity structure: Swan (63%), GMB (15%), GSPL (11%), Mitsui OSK Lines (11%), and IFFCO (49% through separate stake). - In line with shifting global LNG dynamics post-Russia-Ukraine conflict, the company **strategically divested its FSRU ‘Vasant-1’ for USD 399 million**, enabling capital redeployment into higher-return energy infrastructure. #### **2. Defence & Shipbuilding (Swan Defence and Heavy Industries Limited – SDHI)** - Acquired **Reliance Naval and Engineering Limited (RNEL)** via NCLT in Jan 2024 and rebranded it as **Swan Defence and Heavy Industries (SDHI)**. - SDHI is now **India’s largest fully operational private shipyard**, featuring a **750m x 265m offshore yard** with dry dock capabilities. - Successfully **completed three refit orders for the Indian Coast Guard ahead of schedule**, showcasing operational excellence. - Over **1,000 employees (in-house and vendor)** are deployed, with active recruitment for over 85 mid-level roles and training underway in critical skills (welding, profiling, etc.). - Strategic MoUs signed with domestic and global partners to expand into **defense manufacturing, commercial shipbuilding, and heavy fabrication**. - Positioned to benefit from **ONGC’s offshore expansion** and public sector repair contracts. #### **3. Real Estate & Infrastructure (Cardinal Energy and Infrastructure Pvt. Ltd.)** - Monetizing strategic land in **Southern India**, including the successful **sale of land in Mangalore** and ongoing evaluation of Bengaluru land bank. - Achieved strong performance in residential projects: - **Cardinal One, Bengaluru**: Received Occupation Certificate (OC) in May 2025; **over 90% of 120 luxury units sold**. - **Yeswantpur Residential Project**: 22-story tower with OC obtained; **60% inventory sold**, balance expected to be cleared soon. - Portfolio includes c. **2.6 million sq. ft. of commercial and residential developments** across **Mumbai, Bengaluru, and Hyderabad**. - **Sai Tech Park (Bengaluru)**: Fully leased to Harman Connected Services (Samsung Group). - **Technova (Hyderabad)**: Leased to Google Connected Services India. - **Kurla IT Park & Ashok Gardens (Mumbai)**: Fully delivered. - Real estate leasing segment generated **₹32.93 crores** in rent (FY24–25) from properties in Bengaluru and Hyderabad. #### **4. Petrochemicals & Logistics (Veritas Group)** - **Veritas India Limited (55% owned)** has 28 years of experience in petrochemical distribution, storage, and logistics. - Operates an **Ultra-Mega industrial complex at Dighi Port, Maharashtra**, with sea access and integrated chemical manufacturing. - **Verasco FZE (UAE)**: Manages a terminal in Hamriyah with **30 tanks and 172,000 cubic meters** of storage, offering **blending, drumming, distillation**, and other value-added services. - Generated **₹385,455.36 crores in revenue (FY23–24)**, with net profit margins improving to **4.8%** due to bulk sourcing and asset optimization. #### **5. Green Energy & Strategic Partnerships** - Actively participating in **India’s Green Hydrogen Mission** and aligned with the **‘One Nation, One Grid’ policy** for gas infrastructure. - Exploring **joint ventures with AG&P** (global LNG logistics leader) for: - Procurement of FSRUs and FSUs. - Sourcing and marketing LNG in India. - Potential **strategic equity investment by AG&P in Swan LNG Pvt. Ltd.** - Empaneled with **Telecommunications Consultants India Limited (TCIL)** for **smart city tech, AI, and geospatial mapping**. - Through Veritas India, part of a consortium awarded **BMC project to build Mumbai’s 3D city model** using geospatial tech. #### **6. Textiles** - Legacy business with over 100 years of brand recognition for **shirting, suiting, and dress fabrics**. - Manufacturing unit in **Ahmedabad, Gujarat** with production capacity of **100,000 meters/day** (expanded to **3 million meters/month**). - Specializes in **dyeing and printing over 200 fabric variants**, including cotton, blends, viscose, and lycra. - Serves customers across **8 Indian states and 8 international markets**. - Registered brand **‘SWAN’** remains a key market differentiator. --- ### **Financial & Strategic Highlights (FY24–25)** - Achieved **highest-ever revenue and profitability**, reflecting success of diversification strategy. - **Energy segment revenue**: ₹38,103.52 lakhs. - **Shipbuilding segment revenue**: ₹703.46 lakhs (initial ramp-up phase). - **Petrochemicals & Warehousing** emerged as key cash generators, with early success in new greenfield ventures. - **Significant debt reduction** improved financial health and supported sustainable growth. - Strategic **capital reallocation** from non-core assets (e.g., FSRU divestment) to high-growth infrastructure and clean energy. --- ### **Corporate Structure** - **Headquarters**: Mumbai - **Subsidiaries**: 8 direct (e.g., Cardinal Energy, Swan LNG, Triumph Offshore); 5 step-down under Veritas Group (including overseas entities). - **Rebranded**: Swan Energy Limited → **Swan Corp Ltd**, reflecting evolved identity across sectors. ---