Results     25-Oct-23
Analysis
Swaraj Engines
PAT up 4.99%
For quarter ended Sept 2023, standalone Net sales (including other operating income) of Swaraj Engines has increased 1.08% to Rs 388.90 crore compared to quarter ended Sept 2022. Operating profit margin has jumped from 13.13% to 13.41%, leading to 3.23% rise in operating profit to Rs 52.14 crore.  Raw material cost as a % of total sales (net of stock adjustments) decreased from 80.24% to 79.01%.   Employee cost increased from 2.83% to 3.03%.   Other expenses rose from 3.98% to 4.61%.   

Other income up 29.60% to Rs 3.24 crore.  PBIDT rose 4.47% to Rs 55.38 crore.  Provision for interest up 200% to Rs 0.06 crore.  Loan funds remained nil.  Inventories rose to Rs 70.61 crore as of 30 September 2023 from Rs 64.47 crore as of 30 September 2022.  Sundry debtors were higher at Rs 134.77 crore as of 30 September 2023 compared to Rs 124.70 crore as of 30 September 2022.  Cash and bank balance rose to Rs 135.67 crore as of 30 September 2023 from Rs 60.74 crore as of 30 September 2022.  

PBDT rose 4.40% to Rs 55.32 crore.  Provision for depreciation rose 0.85% to Rs 4.72 crore.  Fixed assets declined from Rs 92.82 crore as of 30 September 2022 to Rs 82.93 crore as of 30 September 2023.  Intangible assets increased from Rs 0.04 crore to Rs 0.08 crore.  

Profit before tax grew 4.74% to Rs 50.60 crore.  Provision for tax was expense of Rs 12.93 crore, compared to Rs 12.43 crore.  Effective tax rate was 25.55% compared to 25.73%.

Profit after tax rose 4.99% to Rs 37.67 crore.  

Equity capital increased from Rs 12.14 crore as of 30 September 2022 to Rs 12.15 crore as of 30 September 2023.  Per share face Value remained same at Rs 10.00.  

Promoters’ stake was 52.12% as of 30 September 2023 ,compared to 52.13% as of 30 September 2022 .  

For year-to-date (YTD) results analysis

Net sales (including other operating income) of Swaraj Engines has increased 0.72% to Rs 788.73 crore.  

Operating profit margin has jumped from 13.45% to 13.60%, leading to 1.84% rise in operating profit to Rs 107.30 crore.  Raw material cost as a % of total sales (net of stock adjustments) decreased from 79.73% to 79.03%.   Employee cost increased from 2.92% to 2.93%.   Other expenses rose from 3.87% to 4.38%.   

Other income up 42.88% to Rs 7.83 crore.  PBIDT rose 3.87% to Rs 115.13 crore.  Provision for interest up 500% to Rs 0.12 crore.  Loan funds remained nil.  Inventories rose to Rs 70.61 crore as of 30 September 2023 from Rs 64.47 crore as of 30 September 2022.  Sundry debtors were higher at Rs 134.77 crore as of 30 September 2023 compared to Rs 124.70 crore as of 30 September 2022.  Cash and bank balance rose to Rs 135.67 crore as of 30 September 2023 from Rs 60.74 crore as of 30 September 2022.  

PBDT rose 3.78% to Rs 115.01 crore.  Provision for depreciation down 0.32% to Rs 9.36 crore.  Fixed assets declined from Rs 92.82 crore as of 30 September 2022 to Rs 82.93 crore as of 30 September 2023.  Intangible assets increased from Rs 0.04 crore to Rs 0.08 crore.  Profit before tax grew 4.16% to Rs 105.65 crore.  Provision for tax was expense of Rs 27.06 crore, compared to Rs 26.01 crore.  Effective tax rate was 25.61% compared to 25.64%.Profit after tax rose 4.20% to Rs 78.59 crore.  

Equity capital increased from Rs 12.14 crore as of 30 September 2022 to Rs 12.15 crore as of 30 September 2023.  Per share face Value remained same at Rs 10.00.  

Promoters’ stake was 52.12% as of 30 September 2023 ,compared to 52.13% as of 30 September 2022 .  


Full year results analysis

Net sales (including other operating income) of Swaraj Engines has increased 24.92% to Rs 1,421.82 crore.  Operating profit margin has declined from 13.65% to 13.11%, leading to 19.97% rise in operating profit to Rs 186.41 crore.  Raw material cost as a % of total sales (net of stock adjustments) increased from 78.24% to 79.80%.   Employee cost decreased from 3.85% to 3.07%.   Other expenses fell from 4.27% to 4.06%.   

Other income up 23.71% to Rs 11.95 crore.  PBIDT rose 20.19% to Rs 198.36 crore.  Provision for interest remained nil.  Loan funds remained nil.  Inventories rose to Rs 69.61 crore as of 31 March 2023 from Rs 62.07 crore as of 31 March 2022.  Sundry debtors were higher at Rs 128.09 crore as of 31 March 2023 compared to Rs 103.61 crore as of 31 March 2022.  Cash and bank balance rose to Rs 109.07 crore as of 31 March 2023 from Rs 90.94 crore as of 31 March 2022.  Investments declined from Rs 36.21 crore as of 31 March 2022 to Rs 26.13 crore as of 31 March 2023.  

PBDT rose 20.20% to Rs 198.28 crore.  Provision for depreciation rose 2.43% to Rs 18.54 crore.  Fixed assets declined from Rs 96.50 crore as of 31 March 2022 to Rs 89.50 crore as of 31 March 2023.  Intangible assets increased from Rs 0.05 crore to Rs 0.10 crore.  

Profit before tax grew 22.39% to Rs 179.74 crore.  Provision for tax was expense of Rs 46.13 crore, compared to Rs 37.39 crore.  Effective tax rate was 25.66% compared to 25.46%.

Profit after tax rose 22.05% to Rs 133.61 crore.  

Equity capital increased from Rs 12.14 crore as of 30 September 2022 to Rs 12.15 crore as of 30 September 2023.  Per share face Value remained same at Rs 10.00.  

Promoters’ stake was 52.13% as of 31 March 2023 ,compared to 52.13% as of 31 March 2022 .  

Cash flow from operating activities increased to Rs 132.83 crore for year ended March 2023 from Rs 100.26 crore for year ended March 2022.  Cash flow used in acquiring fixed assets during the year ended March 2023 stood at Rs 12.88 crore, compared to Rs 19.24 crore during the year ended March 2022.  

Other Highlights

In Q2 FY24, Company recorded highest ever engine sales of 37,876 units, up by 2.9% YoY. Similarly, in H1 FY24 Company recorded highest ever half-yearly engine sales of 76,313 units as compared to last year`s sale of 75,220 units in H1 FY23.


Swaraj Engines : Standalone Results
Quarter endedYear to DateYear ended
Particulars202309202209Var.(%)202309202209Var.(%)202303202203Var.(%)
Net Sales (including other operating income)388.90384.751.08788.73783.100.721,421.821,138.1524.92
OPM (%)13.4113.1328 bps13.6013.4515 bps13.1113.65-54 bps
OP52.1450.513.23107.30105.361.84186.41155.3819.97
Other Inc.3.242.5029.607.835.4842.8811.959.6623.71
PBIDT55.3853.014.47115.13110.843.87198.36165.0420.19
Interest0.060.02200.000.120.02500.000.080.080.00
PBDT55.3252.994.40115.01110.823.78198.28164.9620.20
Depreciation4.724.680.859.369.39-0.3218.5418.12.43
PBT50.6048.314.74105.65101.434.16179.74146.8622.39
PBT before EO50.648.314.74105.65101.434.16179.74146.8622.39
EO Income00-00-00-
PBT after EO50.648.314.74105.65101.434.16179.74146.8622.39
Taxation12.9312.434.0227.0626.014.0446.1337.3923.38
PAT37.6735.884.9978.5975.424.20133.61109.4722.05
P/(L) from discontinued operations net of tax00-00-00-
Net profit after discontinued operations37.6735.884.9978.5975.424.20133.61109.4722.05
EPS (Rs)*31.0129.544.9964.7062.094.20110.0090.1322.05
* EPS is on current equity of Rs 12.15 crore, Face value of Rs 10, Excluding extraordinary items.
# EPS is not annualised
bps : Basis points
EO : Extraordinary items
Figures in Rs crore
Source: Capitaline Corporate Database


Previous News
  Swaraj Engines standalone net profit rises 6.81% in the September 2020 quarter
 ( Results - Announcements 26-Oct-20   17:48 )
  Swaraj Engines
 ( Results - Analysis 27-Oct-20   10:22 )
  Swaraj Engines
 ( Results - Analysis 25-Jan-24   15:31 )
  Swaraj Engines
 ( Results - Analysis 31-Oct-22   15:27 )
  Swaraj Engines announces closure of its facilities at Mohali
 ( Corporate News - 23-Mar-20   11:37 )
  Swaraj Engines to table results
 ( Corporate News - 02-Jul-24   09:45 )
  Swaraj Engines
 ( Results - Analysis 30-Jan-19   11:07 )
  Swaraj Engines recommends dividend
 ( Corporate News - 24-Apr-18   12:45 )
  Swaraj Engines to convene AGM
 ( Corporate News - 24-Apr-18   10:54 )
  Swaraj Engines to declare Quarterly Result
 ( Corporate News - 02-Jan-20   09:46 )
  Swaraj Engines standalone net profit rises 3.26% in the September 2014 quarter
 ( Results - Announcements 21-Oct-14   08:17 )
Other Stories
  Gillette India
  30-Aug-24   10:08
  AIA Engineering
  17-Aug-24   11:47
  Voltas
  17-Aug-24   11:43
  ABB India
  17-Aug-24   11:39
  NHPC
  17-Aug-24   11:23
  NTPC
  17-Aug-24   11:20
  Tata Power Company
  17-Aug-24   11:10
  Adani Ports & Special Economic Zone
  17-Aug-24   10:53
  Adani Power
  17-Aug-24   10:44
  Crompton Greaves Consumer Electricals
  17-Aug-24   10:34
Back Top