Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 3.14 | 3.03 | 3.32 | 5.19 | 6.92 | 3.30 | 3.49 | 9.96 | 3.67 | 6.33 | 11.74 | 4.11 |
| Expenses | 1.93 | 1.90 | 2.85 | 4.81 | 5.74 | 2.52 | 2.01 | 7.56 | 2.57 | 5.15 | 8.57 | 3.34 |
| Operating Profit | 1.21 | 1.13 | 0.47 | 0.38 | 1.18 | 0.78 | 1.48 | 2.40 | 1.10 | 1.18 | 3.17 | 0.77 |
| OPM % | 38.54% | 37.29% | 14.16% | 7.32% | 17.05% | 23.64% | 42.41% | 24.10% | 29.97% | 18.64% | 27.00% | 18.73% |
| Other Income | 0.10 | 0.11 | 0.28 | 0.17 | 0.25 | 0.30 | 0.24 | 0.12 | 0.30 | 0.24 | 0.72 | 0.22 |
| Interest | 0.21 | 0.28 | 0.66 | 0.38 | 0.39 | 0.41 | 0.63 | 0.56 | 0.37 | 0.32 | 0.25 | 0.21 |
| Depreciation | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.02 |
| Profit before tax | 1.07 | 0.93 | 0.06 | 0.15 | 1.01 | 0.64 | 1.06 | 1.94 | 1.01 | 1.08 | 3.61 | 0.76 |
| Tax % | 24.30% | 23.66% | 66.67% | 20.00% | 24.75% | 26.56% | 10.38% | 24.74% | 23.76% | 23.15% | 23.82% | 23.68% |
| Net Profit | 0.81 | 0.70 | 0.02 | 0.11 | 0.77 | 0.48 | 0.95 | 1.45 | 0.77 | 0.83 | 2.75 | 0.58 |
| EPS in Rs | 0.09 | 0.08 | 0.00 | 0.01 | 0.09 | 0.05 | 0.11 | 0.16 | 0.09 | 0.09 | 0.31 | 0.06 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 9.11 | 8.83 | 9.72 | 9.07 | 9.46 | 8.49 | 10.03 | 12.67 | 12.38 | 18.90 | 31.70 | 25.85 |
| Expenses | 4.64 | 3.64 | 5.24 | 5.99 | 6.80 | 5.14 | 7.30 | 8.14 | 8.70 | 15.06 | 23.82 | 19.63 |
| Operating Profit | 4.47 | 5.19 | 4.48 | 3.08 | 2.66 | 3.35 | 2.73 | 4.53 | 3.68 | 3.84 | 7.88 | 6.22 |
| OPM % | 49.07% | 58.78% | 46.09% | 33.96% | 28.12% | 39.46% | 27.22% | 35.75% | 29.73% | 20.32% | 24.86% | 24.06% |
| Other Income | 0.04 | 0.01 | 0.02 | 0.07 | 0.22 | 0.26 | 0.28 | 0.31 | 0.56 | 0.95 | 1.37 | 1.48 |
| Interest | 0.94 | 0.80 | 0.71 | 0.78 | 0.91 | 0.94 | 0.79 | 0.79 | 1.39 | 1.81 | 1.49 | 1.15 |
| Depreciation | 0.40 | 0.31 | 0.30 | 0.29 | 0.30 | 0.24 | 0.18 | 0.14 | 0.11 | 0.10 | 0.09 | 0.09 |
| Profit before tax | 3.17 | 4.09 | 3.49 | 2.08 | 1.67 | 2.43 | 2.04 | 3.91 | 2.74 | 2.88 | 7.67 | 6.46 |
| Tax % | 34.07% | 37.41% | 30.37% | 28.37% | 28.74% | 26.75% | 25.00% | 25.06% | 25.18% | 19.44% | 24.25% | |
| Net Profit | 2.09 | 2.57 | 2.43 | 1.50 | 1.20 | 1.78 | 1.53 | 2.93 | 2.05 | 2.32 | 5.81 | 4.93 |
| EPS in Rs | 0.23 | 0.29 | 0.27 | 0.17 | 0.13 | 0.20 | 0.17 | 0.33 | 0.23 | 0.26 | 0.65 | 0.55 |
| Dividend Payout % | 38.28% | 31.13% | 32.92% | 53.33% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 13% | 30% | 36% | 9% | ||
| Compounded Profit Growth | 8% | 22% | 16% | 35% | ||
| Stock Price CAGR | 9% | 9% | 3% | -16% | ||
| Return on Equity | 13% | 12% | 12% | 16% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 9.00 | 9.00 | 9.00 | 9.00 |
| Reserves | 2.73 | 3.86 | 5.49 | 6.98 | 8.30 | 7.97 | 10.90 | 12.92 | 10.85 | 15.26 | 17.47 | 22.50 |
| Borrowings | 8.03 | 6.87 | 6.11 | 5.21 | 7.86 | 8.62 | 8.20 | 7.10 | 7.30 | 14.71 | 13.89 | 8.11 |
| Other Liabilities | 6.00 | 6.22 | 7.28 | 7.77 | 6.28 | 9.07 | 9.23 | 9.73 | 9.44 | 8.97 | 11.22 | 12.50 |
| Total Liabilities | 20.76 | 20.95 | 22.88 | 23.96 | 26.44 | 29.66 | 32.33 | 33.75 | 36.59 | 47.94 | 51.58 | 52.11 |
| Fixed Assets | 1.87 | 1.48 | 1.58 | 1.60 | 2.39 | 2.45 | 2.22 | 2.06 | 1.93 | 1.84 | 1.77 | 2.10 |
| CWIP | 0.00 | 0.19 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.05 | 0.23 | 0.57 | 0.95 | 1.60 | 3.63 | 4.46 | 4.76 | 7.27 | 12.60 | 16.20 |
| Other Assets | 18.89 | 19.23 | 21.07 | 21.79 | 23.10 | 25.61 | 26.48 | 27.23 | 29.90 | 38.83 | 37.21 | 33.81 |
| Total Assets | 20.76 | 20.95 | 22.88 | 23.96 | 26.44 | 29.66 | 32.33 | 33.75 | 36.59 | 47.94 | 51.58 | 52.11 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 5.05 | 3.64 | 1.57 | 3.18 | 0.69 | 2.44 | 1.86 | 1.96 | 0.54 | 2.68 | -1.94 | 18.24 |
| Cash from Investing Activity | -0.09 | -0.24 | -0.36 | -0.62 | -1.58 | -1.37 | -0.52 | -0.09 | 0.02 | 0.39 | -4.52 | -3.37 |
| Cash from Financing Activity | -4.96 | -3.43 | -1.09 | -2.58 | 0.90 | -1.12 | -1.35 | -1.92 | -0.57 | 6.02 | -2.64 | -7.26 |
| Net Cash Flow | 0.01 | -0.03 | 0.12 | -0.01 | 0.01 | -0.05 | -0.01 | -0.05 | -0.01 | 9.08 | -9.10 | 7.60 |
| Free Cash Flow | 4.96 | 3.44 | 1.35 | 2.86 | -0.39 | 2.12 | 1.97 | 1.94 | 0.54 | 2.66 | -1.97 | 17.82 |
| CFO/OP | 153% | 103% | 58% | 100% | 52% | 121% | 70% | 72% | 12% | 73% | -51% | 231% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 15.14 | 12.42 | 17.36 | 12.77 | 12.48 | 23.54 | 58.04 | 18.92 | 8.07 | 4.72 | 1.16 | 19.46 |
| Inventory Days | 968.18 | 5,971.64 | 1,260.61 | 602.27 | ||||||||
| Days Payable | 7.22 | 35.90 | 23.85 | 3.31 | ||||||||
| Cash Conversion Cycle | 976.10 | 5,948.16 | 17.36 | 12.77 | 12.48 | 23.54 | 58.04 | 18.92 | 8.07 | 4.72 | 1,237.92 | 618.42 |
| Working Capital Days | 262.56 | 323.33 | 432.79 | 452.87 | 452.73 | 426.73 | 647.89 | 515.29 | 547.64 | 643.03 | 442.63 | 140.13 |
| ROCE % | 22.71% | 27.87% | 32.25% | 26.42% | 15.46% | 12.47% | 14.79% | 11.50% | 18.25% | 12.46% | 11.67% | 20.36% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 51.00% | 51.00% | 51.00% | 51.00% | 51.00% | 51.00% | 51.00% | 51.00% | 51.00% | 51.00% | 51.00% | 51.00% |
| Government | 0.00% | 0.16% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Public | 49.00% | 48.82% | 48.99% | 49.01% | 48.99% | 49.00% | 49.01% | 49.00% | 49.01% | 49.01% | 49.00% | 49.00% |
| No. of Shareholders | 19,931 | 25,350 | 33,011 | 33,645 | 33,436 | 37,861 | 38,486 | 37,301 | 36,800 | 35,720 | 34,738 | 34,190 |
Fundamentals
Market Cap₹ 29.4 Cr.
Current Price₹ 3.27
Stock P/E5.96
Book Value₹ 3.50
ROCE20.4 %
ROE15.7 %
Dividend Yield0.00 %
Face Value₹ 1.00
Compounded Sales Growth (TTM)9%
Compounded Profit Growth (TTM)35%
Standalone figures.
Valuation
Market capRs 29 Cr
Enterprise valueRs 30 Cr
P/E (TTM)5.91x
Price to book0.93x
Price to sales1.13x
EV / EBITDA3.85x
EV / EBIT3.89x
EV / sales1.15x
Price to cash flow1.60x
Earnings yield16.91%
P/E, 3-year average12.61x
P/B, 3-year average1.25x
P/E, 5-year average10.36x
P/B, 5-year average1.08x
Profitability
Operating margin (excl. other income)24.86%
Operating margin (incl. other income)29.18%
EBITDA margin29.79%
Pre-tax margin24.99%
Net profit margin19.07%
Net margin, latest quarter14.11%
ROE20.04%
ROCE22.91%
ROA11.21%
ROE, 3-year average12.83%
ROCE, 3-year average15.74%
ROA, 3-year average6.91%
ROE, 5-year average12.81%
ROCE, 5-year average15.52%
ROA, 5-year average6.74%
ROIC (approx.)18.03%
Tax rate24.25%
Other income / net worth4.35%
Growth
Sales growth (latest year)67.72%
Profit growth (latest year)150.43%
Sales CAGR, 3 years35.76%
Sales CAGR, 5 years30.15%
Profit CAGR, 3 years25.63%
Profit CAGR, 5 years26.69%
Sales growth QoQ-64.99%
Profit growth QoQ-78.91%
Sales growth YoY (latest quarter)-58.73%
Profit growth YoY (latest quarter)-60.00%
Per share
EPS (TTM)Rs 0.55
EPS (latest year)Rs 0.65
EPS (latest quarter)Rs 0.06
EPS, 3-year averageRs 0.38
EPS, 5-year averageRs 0.37
Book value per shareRs 3.50
Sales per shareRs 2.87
Cash flow per shareRs 2.03
Free cash flow per shareRs 1.98
Efficiency
Asset turnover0.61x
Fixed asset turnover15.10x
Inventory turnover0.92x
Inventory days398 days
Debtor days19 days
Debtors turnover18.76x
Creditor days3 days
Cash conversion cycle618 days
Working capital days140 days
Leverage
Total debtRs 8 Cr
Cash and bankRs 8 Cr
Net debtRs 0 Cr
Debt to equity0.26x
Net debt / EBITDA0.06x
Interest coverage6.62x
Owners' fund to total sources60.45%
Debt to assets15.56%
Cash flow
Cash from Operating Activity (latest year)Rs 18 Cr
Cash from Investing Activity (latest year)Rs -3 Cr
Cash from Financing Activity (latest year)Rs -7 Cr
Net Cash Flow (latest year)Rs 8 Cr
Free cash flow (latest year)Rs 18 Cr
FCFE (approx.: FCF + change in debt)Rs 12 Cr
Cash from ops / profit, 5 years1.47x
Sales to cash flow1.74x
Statement figures
Net sales (TTM)Rs 26 Cr
Net sales (latest year)Rs 32 Cr
Sales (latest quarter)Rs 4 Cr
Operating profit excl. other income (latest year)Rs 8 Cr
Operating profit (latest quarter)Rs 1 Cr
Other income (TTM)Rs 1 Cr
EBITDA (TTM)Rs 8 Cr
PBDT (TTM)Rs 7 Cr
Profit before tax (TTM)Rs 6 Cr
Tax (latest year)Rs 2 Cr
Net profit (TTM)Rs 5 Cr
Net profit (latest year)Rs 6 Cr
Net profit (latest quarter)Rs 1 Cr
Depreciation (TTM)Rs 0 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 1 Cr
Cost of goods sold (latest year)Rs 13 Cr
Total expenditure (latest year)Rs 24 Cr
Total income (latest year)Rs 33 Cr
Share capitalRs 9 Cr
ReservesRs 22 Cr
Shareholders' fundsRs 32 Cr
Total assetsRs 52 Cr
Net blockRs 2 Cr
InvestmentsRs 16 Cr
ReceivablesRs 2 Cr
InventoryRs 15 Cr
Other liabilitiesRs 12 Cr
Shares outstanding (crore)9.00
Ownership
Promoter holding51.00% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 5.9 is at the 4th percentile of its own 9.4-year range
(median 9.7, low 5.6, high 25.2).
P/B 0.93 is at the 4th percentile (median 1.40).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 512257 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +0.6% | -2.8% | +3.4 pts |
| 1 month | -2.1% | -6.8% | +4.7 pts |
| 3 months | -13.1% | -7.6% | -5.5 pts |
| 3 years | +12.1% | +14.2% | -2.1 pts |
| 5 years | +52.1% | +27.9% | +24.2 pts |
Red flags
F-score 8 of 8No red flags in the latest statements and filings.
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹4 Cr -58.7% vs Jun 2025.
Net profit ₹1 Cr -60.0%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| 3M India Ltd | 35,940 | 81.5 | 50.0 % |
| Godrej Industries Ltd | 35,561 | 29.6 | 8.17 % |
| DCM Shriram Ltd | 14,156 | 10.3 | 11.5 % |
| Balmer Lawrie & Company Ltd | 2,766 | 9.91 | 14.6 % |
| TTK Healthcare Ltd | 1,460 | 19.1 | 8.04 % |
| Empire Industries Ltd | 631 | 11.2 | 18.0 % |
| Maheshwari Logistics Ltd | 218 | 14.3 | 12.0 % |
| Panth Infinity Ltd | 62 | 1.27 | 32.9 % |
| Krypton Industries Ltd | 47 | 16.8 | 11.4 % |
| Galactico Corporate Services Ltd | 36 | 16.6 | 6.24 % |
| Billwin Industries Ltd | 17 | 35.7 | 5.37 % |
| HCKK Ventures Ltd | 12 | -27.3 % | |
| Alexander Stamps & Coin Ltd | 8 | -0.06 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Swasti Vinayaka Art & Heritage Corporation Ltd?
Swasti Vinayaka Art & Heritage Corporation Ltd (512257) has a market capitalisation of Rs 29.4 Cr. at the 2026-10-01 close.
What is the P/E ratio of Swasti Vinayaka Art & Heritage Corporation Ltd?
Swasti Vinayaka Art & Heritage Corporation Ltd trades at a P/E of 5.96 on trailing twelve-month profit, at the 2026-10-01 close.
What were Swasti Vinayaka Art & Heritage Corporation Ltd's latest quarterly results?
In the Jun 2026 quarter, Swasti Vinayaka Art & Heritage Corporation Ltd sales was Rs 4 Cr (-58.7% vs Jun 2025) and net profit was Rs 1 Cr.