SWASTIK PIPE LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 79.4 INR | +9.90% |
|
+10.00% | -15.61% |
| 04-20 | Swastik Pipe Limited Approves Resignation of Dinesh Kumar Dhanda as Whole Time Director | CI |
| 03-01 | Swastik Pipe Limited Announces Appointment Sunil Kumar Jha as Chief Financial Officer | CI |
Valuation
| Fiscal Period: March | 2023 |
|---|---|
| Capitalization 1 | 1,842 |
| Enterprise Value (EV) 1 | 2,796 |
| P/E ratio | 17.5 x |
| Yield | - |
| Capitalization / Revenue | 0.26 x |
| EV / Revenue | 0.39 x |
| EV / EBITDA | 10.1 x |
| EV / FCF | -5,216,364 x |
| FCF Yield | -0% |
| Price to Book | 0.88 x |
| Nbr of stocks (in thousands) | 23,231 |
| Reference price 2 | 79.30 |
| Announcement Date | 23-09-01 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net sales 1 | 7,226 | 6,555 | 5,222 | 6,087 | 7,113 |
| EBITDA 1 | 296.9 | 96 | 278 | 257.9 | 277.2 |
| EBIT 1 | 259.4 | 54.56 | 235.4 | 215.6 | 231 |
| Operating Margin | 3.59% | 0.83% | 4.51% | 3.54% | 3.25% |
| Earnings before Tax (EBT) 1 | 63.54 | -208 | 22.81 | 216.7 | 121.8 |
| Net income 1 | 46.8 | -138.9 | 14.86 | 204.1 | 90.63 |
| Net margin | 0.65% | -2.12% | 0.28% | 3.35% | 1.27% |
| EPS 2 | 3.608 | -10.67 | 1.141 | 14.19 | 4.530 |
| Free Cash Flow | - | 132.5 | 0.4005 | 216.6 | -536 |
| FCF margin | - | 2.02% | 0.01% | 3.56% | -7.54% |
| FCF Conversion (EBITDA) | - | 138.08% | 0.14% | 83.99% | - |
| FCF Conversion (Net income) | - | - | 2.69% | 106.11% | - |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 22-04-20 | 22-04-20 | 22-04-20 | 22-09-19 | 23-09-01 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Net Debt 1 | 1,925 | 1,882 | 1,892 | 1,065 | 954 |
| Net Cash position 1 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 6.486 x | 19.61 x | 6.807 x | 4.128 x | 3.441 x |
| Free Cash Flow | - | 133 | 0.4 | 217 | -536 |
| ROE (net income / shareholders' equity) | - | -16% | 1.85% | 18.3% | 5.18% |
| ROA (Net income/ Total Assets) | - | 0.98% | 4.37% | 3.98% | 3.92% |
| Assets 1 | - | -14,110 | 339.8 | 5,131 | 2,313 |
| Book Value Per Share 2 | 84.90 | 61.30 | 73.60 | 83.50 | 89.70 |
| Cash Flow per Share 2 | 7.190 | 6.650 | 6.220 | 4.260 | 6.720 |
| Capex 1 | 52.6 | 42.2 | 22.9 | 66.1 | 96.9 |
| Capex / Sales | 0.73% | 0.64% | 0.44% | 1.09% | 1.36% |
| Announcement Date | 22-04-20 | 22-04-20 | 22-04-20 | 22-09-19 | 23-09-01 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -15.61% | 20.11M | |
| -2.98% | 40.48B | |
| +23.76% | 25B | |
| -4.81% | 21.47B | |
| +13.35% | 21.04B | |
| -26.13% | 20.25B | |
| +6.47% | 20.13B | |
| +8.25% | 9.62B | |
| -21.17% | 8.62B | |
| -15.33% | 8.22B |
- Stock Market
- Equities
- SWASTIK Stock
- Financials Swastik Pipe Limited
