| New Swan Multitech Ltd | Industry : (Auto Ancillaries) | |
|---|---|---|
|
BSE Code : 544082 |
NSE Symbol : - |
P/E(TTM) : 11.30 |
|
ISIN Demat : INE0GEN01012 |
Div & Yield% : 0.00 |
EPS(TTM) : 5.61 |
|
Book Value(₹) : 41.95 |
Market Cap(₹Cr) : 120.56 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 159.75 | 152.52 | 151.16 | 145.47 | 149.37 |
| Other Income | 1.34 | 0.03 | 0.26 | 0.06 | 0.03 |
| Stock Adjustments | 4.30 | 3.29 | 7.10 | -3.12 | -3.34 |
| Total Income | 165.39 | 155.84 | 158.52 | 142.41 | 146.06 |
| EXPENDITURE : | |||||
| Raw Materials | 104.38 | 97.13 | 99.32 | 94.92 | 96.15 |
| Power and Fuel Cost | 2.39 | 2.49 | 2.31 | 2.17 | 2.23 |
| Other Manufacturing Expenses | 10.00 | 7.45 | 9.43 | 7.77 | 5.04 |
| Selling and Administration Expenses | 6.34 | 6.76 | 7.38 | 6.65 | 3.99 |
| Miscellaneous Expenses | 0.24 | 0.32 | 0.20 | 0.26 | 6.80 |
| Employee Benefit Expenses | 18.83 | 18.44 | 19.14 | 18.67 | 20.36 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 23.22 | 23.26 | 20.75 | 11.96 | 11.49 |
| Interest | 4.56 | 5.01 | 3.25 | 3.45 | 2.70 |
| Gross Profit | 18.66 | 18.25 | 17.50 | 8.51 | 8.79 |
| Depreciation | 4.09 | 3.90 | 3.38 | 2.97 | 2.95 |
| Profit Before Tax | 14.57 | 14.35 | 14.12 | 5.54 | 5.84 |
| Current Tax | 3.46 | 4.69 | 3.63 | 1.39 | 1.47 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -0.41 | 0.28 | 0.43 | 0.40 | 0.37 |
| Reported Net Profit | 11.52 | 9.39 | 10.06 | 3.76 | 4.00 |
| Extraordinary Items | 0.85 | -0.07 | -0.06 | -0.07 | -0.09 |
| Adjusted Net Profit | 10.67 | 9.46 | 10.12 | 3.83 | 4.09 |
| Adjustment below Net Profit | 0.00 | -12.80 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 24.67 | 28.09 | 18.03 | 14.28 | 10.28 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 36.19 | 24.67 | 28.09 | 18.03 | 14.28 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 6.06 | 4.94 | 28.73 | 10.73 | 11.42 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 41.95 | 35.90 | 90.25 | 61.53 | 50.79 |
| Book Value(Adj)-Unit Curr | 41.95 | 35.90 | - | - | - |