Swaraj Engines

7/25/2019 Swaraj Engines

1/12

SWARAJ ENGINES LTD

Narration Mar-06 Mar-07 Mar-08 Mar-09 Mar-10 Mar-11

Sa#$ 128&18 129&00 125&36 208&17 282&44 360&63

Expenses 102.37 102.73 102.18 176.31 232.87 299.96

'(#ratin! )ro*t 25&81 26&27 23&18 31&86 49&57 60&67

Other Income 1.07 0.93 3.47 5.10 10.01 8.18

Depreciation 4.26 4.40 4.59 4.69 4.84 4.46

Interest 1.20 0.17 0.02 0.06 0.03 0.04

Prot !e"ore tax 21.42 22.63 22.04 32.21 54.71 64.35

#ax 7.43 7.77 7.68 10.94 17.36 20.44

N#t (ro*t 13&99 14&86 14&36 21&27 37&35 43&91

EP% 11.26 11.96 11.56 17.13 30.07 35.35

Price to earnin& 14.14 12.26 19.08 6.40 10.69 12.78

)ri+# 159&30 146&67 220&64 109&56 321&47 451&76

RATI'S,

Di'i(en( Pa)o*t 66.62$ 0.00$ 43.25$ 29.20$ 26.59$ 28.29$

OP+ 20.14$ 20.36$ 18.49$ 15.30$ 17.55$ 16.82$

TRENDS,

%a,es roth

OP+

Price to Earnin&


2/12

SWARAJ ENGINES LTD

Narration S#(-13 D#+-13 Mar-14 J/n-14 S#(-14 D#+-14 Ma

Sa#$ 151&58 150&18 159&36 166&13 167&24 102&03

Expenses 128.92 129.53 135.30 141.21 142.69 90.15

'(#ratin! )ro*t 22&66 20&65 24&06 24&92 24&55 11&88

Other Income 4.60 4.15 4.04 4.25 4.03 3.92

Depreciation 2.22 2.24 2.54 3.34 3.48 3.36

Interest 0.01 - 0.01 - - 0.01 Prot !e"ore tax 25.03 22.56 25.55 25.83 25.10 12.43

#ax 7.86 7.01 8.09 8.25 7.37 4.15

N#t (ro*t 17&17 15&55 17&46 17&58 17&73 8&28

')M 15. 14. 15. 15. 15. 12.


3/12

SWARAJ ENGINES LTD

Narration Mar-06 Mar-07 Mar-08 Mar-09 Mar-10 Ma

E/*it) %hare apita, 12.42 12.42 12.42 12.42 12.42

eser'es 48.59 63.45 70.54 84.55 110.32

orroin&s - - - - -

Other ia!i,ities 63.71 60.35 24.88 29.34 45.98

Tota 124&72 136&22 107&84 126&31 168&72

et ,oc 34.53 31.65 29.84 26.40 22.72

apita, or in Pro&ress 0.53 0.83 0.18 0.13 0.95

In'estments - - 16.71 20.32 57.71

Other ssets 89.66 103.74 61.11 79.46 87.34

Tota 124.72 136.22 107.84 126.31 168.72

orin& apita, 25.95 43.39 36.23 50.12 41.36

De!tors 40.48 36.25 16.88 5.22 4.06

In'entor) 9.38 10.06 8.49 12.77 19.91

De!tor Da)s 115.27 102.57 49.15 9.15 5.25

In'entor) #*rno'er 13.67 12.82 14.77 16.30 14.19

R#t/rn on E/it 23. 20. 17. 22. 30.

R#t/rn on %a(ita E( 23. 19. 17. 21. 43.


4/12

SWARAJ ENGINES LTD

Narration Mar-06 Mar-07 Mar-08 Mar-09 Mar-10 Mar-11

%a$ ro '(#ratin! A+tiit 17&36 13&50 39&31 31&53 37&10 30&5

ash "rom In'estin& cti'it) -2.37 -0.89 -15.52 0.12 -29.28 0.8

ash "rom inancin& cti'it) -11.90 -9.50 -0.07 -6.28 -7.32 -11.6

N#t %a$ o 3&09 3&11 23&72 25&37 0&50 19&8


5/12

o to /$# it

o/ +an +/$toi:# ti$ or;


6/12

orm*,as; (o #aa-$tr##t&in


7/12

%'M)AN NAME SWARAJ ENGINES LTD

LATEST BERSI'N 2.10

%CRRENT BERSI'N 2.10

META

*m!er o" shares 1.24

ace Ba,*e 10

*rrent Price 989

+aret apita,iAation 1228.34

)R'IT L'SS

R#(ort Dat# Mar-06 Mar-07 Mar-08

%a,es 128.18 129.00 125.36

a +ateria, ost 87.21 87.13 86.90

han&e in In'entor) -0.22 -0.14 0.44

Poer an( *e, 1.18 1.30 1.21

Other +"r. Exp 3.62 3.64 4.08

Emp,o)ee ost 7.52 8.59 8.66

%e,,in& an( a(min 2.12 1.50 1.23

Other Expenses 0.50 0.43 0.54

Other Income 1.07 0.93 3.47

Depreciation 4.26 4.40 4.59

Interest 1.20 0.17 0.02

Prot !e"ore tax 21.42 22.63 22.04

#ax 7.43 7.77 7.68

et prot 13.99 14.86 14.36

Di'i(en( mo*nt 9.32 6.21

/art#r$

R#(ort Dat# S#(-13 D#+-13 Mar-14

%a,es 151.58 150.18 159.36

Expenses 128.92 129.53 135.30

Other Income 4.60 4.15 4.04

Depreciation 2.22 2.24 2.54

Interest 0.01 0.01

Prot !e"ore tax 25.03 22.56 25.55

#ax 7.86 7.01 8.09


8/12

et prot 17.17 15.55 17.46

Operatin& Prot 22.66 20.65 24.06

"ALAN%E SEETR#(ort Dat# Mar-06 Mar-07 Mar-08

E/*it) %hare apita, 12.42 12.42 12.42

eser'es 48.59 63.45 70.54

orroin&s

Other ia!i,ities 63.71 60.35 24.88

Tota 124&72 136&22 107&84

et ,oc 34.53 31.65 29.84

apita, or in Pro&ress 0.53 0.83 0.18

In'estments 16.71

Other ssets 89.66 103.74 61.11

Tota 124&72 136&22 107&84

ecei'a!,es 40.48 36.25 16.88

In'entor) 9.38 10.06 8.49

ash C an 3.68 6.79 30.51

o. o" E/*it) %hares 12419820 12419820 12419820

e on*s %hares

ace 'a,*e 10 10 10

%AS L'W,

R#(ort Dat# Mar-06 Mar-07 Mar-08

ash "rom Operatin& cti'it) 17&36 13&50 39&31

ash "rom In'estin& cti'it) -2.37 -0.89 -15.52

ash "rom inancin& cti'it) -11.90 -9.50 -0.07

et ash ,o 3&09 3&11 23&72

)RI%E, 159&30 146&67 220&64

DERIBED,

(*ste( E/*it) %hares in r 1.24 1.24 1.24


9/12

)LEASE D' N'T MAFE AN %ANGES T' TIS S

Mar-09 Mar-10 Mar-11 Mar-12 Mar-13

208.17 282.44 360.63 448.58 479.03

158.08 208.41 273.24 338.71 367.05

1.53 2.61 4.71 -1.78 2.65

1.62 2.34 2.50 3.32 3.78

4.16 6.42 6.77 10.57 10.41

10.68 13.84 16.96 19.17 22.13

2.60 3.60 3.66 3.97 6.82

0.70 0.87 1.54 1.69 -0.01

5.10 10.01 8.18 12.24 15.31

4.69 4.84 4.46 4.26 7.16

0.06 0.03 0.04 0.08 0.15

32.21 54.71 64.35 77.27 79.50

10.94 17.36 20.44 24.45 24.10

21.27 37.35 43.91 52.82 55.40

6.21 9.93 12.42 16.14 40.99

J/n-14 S#(-14 D#+-14 Mar-15 J/n-15

166.13 167.24 102.03 104.30 153.15

141.21 142.69 90.15 90.93 130.89

4.25 4.03 3.92 4.11 4.41

3.34 3.48 3.36 3.02 3.37

0.01

25.83 25.10 12.43 14.46 23.30

8.25 7.37 4.15 6.21 7.65


10/12

17.58 17.73 8.28 8.25 15.65

24.92 24.55 11.88 13.37 22.26


12.42 12.42 12.42 12.42 12.42

84.55 110.32 139.8 173.86 181.31

29.34 45.98 61.12 77.77 107.72

126&31 168&72 213&34 264&05 301&45

26.4 22.72 23.96 41.8 80.72

0.13 0.95 0.49 8.72 2.46

20.32 57.71 57.79 81.12 74.15

79.46 87.34 131.1 132.41 144.12

126&31 168&72 213&34 264&05 301&45

5.22 4.06 8.05 11.91 9.25

12.77 19.91 35.11 33.44 39.35

55.88 56.39 76.2 69.7 80.72

12419820 12419820 12419820 12419820 12419820

10 10 10 10 10


31&53 37&10 30&56 49&87 47&46

0.12 -29.28 0.85 -41.92 -28.37

-6.28 -7.32 -11.60 -14.45 -18.86

25&37 0&50 19&81 -6&50 0&23

109&56 321&47 451&76 399&44 414&38

1.24 1.24 1.24 1.24 1.24


11/12

EET

Mar-14 Mar-15

608.28 539.70

465.69 404.76

3.43 -4.32

5.02 4.51

14.57 12.97

27.69 30.83

5.18 5.52

5.05 2.07

18.47 16.32

9.12 13.20

0.04 0.01

97.81 77.82

30.81 25.98

67.00 51.84

43.47 40.99

S#(-15 D#+-15

153.18 105.59

130.45 92.84

4.13 3.74

3.68 3.25

0.02 0.02

23.16 13.22

7.62 4.86


12/12

15.54 8.36

22.73 12.75

Mar-14 Mar-15

12.42 12.42

197.46 199.65

124.92 114.19

334&80 326&26

84.06 83.85

1.73 4.78

72.19 42.04

176.82 195.59

334&80 326&26

7.85 6.87

46.41 33.14

104.89 139.86

12419820 12419820

10 10

Mar-14 Mar-15

67&08 55&63

-16.12 -10.69

-47.82 -50.53

3&14 -5&59

688&75 835&42

1.24 1.24

Swaraj Engines

Documents

Transcript of Swaraj Engines