SWAN ENERGY 2017-18 Annual Report Analysis

Helping You Build Wealth With Honest Research
Since 1996. Try Now

  • MyStocks

MEMBER'S LOGINX

     
Login Failure
   
     
   
     
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

SWAN ENERGY 2017-18 Annual Report Analysis
Tue, 1 Jan

SWAN ENERGY has announced its results for the year ended March 2018. Let us have a look at the detailed performance review of the company during FY17-18.

SWAN ENERGY Income Statement Analysis

  • Operating income during the year fell 1.1% on a year-on-year (YoY) basis.
  • The company's operating profit decreased by 28.8% YoY during the fiscal. Operating profit margins witnessed a fall and stood at 6.9% in FY18 as against 9.6% in FY17.
  • Depreciation charges increased by 19.1% and finance costs increased by 82.8% YoY, respectively.
  • Other income grew by 857.4% YoY.
  • Net profit for the year grew by 8880.3% YoY.
  • Net profit margins during the year grew from 0.2% in FY17 to 11.7% in FY18.

SWAN ENERGY Income Statement 2017-18

No. of Mths Year Ending 12 Mar-17* 12 Mar-18* % Change
Net Sales Rs m 3,506 3,467 -1.1%
Other income Rs m 127 1,214 857.4%
Total Revenues Rs m 3,633 4,681 28.9%
Gross profit Rs m 335 239 -28.8%
Depreciation Rs m 118 141 19.1%
Interest Rs m 316 578 82.8%
Profit before tax Rs m 27 734 2,597.4%
Tax Rs m 21 187 784.9%
Profit after tax Rs m 6 547 8,880.3%
Gross profit margin % 9.6 6.9
Effective tax rate % 77.6 25.5
Net profit margin % 0.2 11.7
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



SWAN ENERGY Balance Sheet Analysis

  • The company's current liabilities during FY18 stood at Rs 13 billion as compared to Rs 10 billion in FY17, thereby witnessing an increase of 29.0%.
  • Long-term debt down at Rs 3 billion as compared to Rs 4 billion during FY17, a fall of 3.9%.
  • Current assets rose 60% and stood at Rs 14 billion, while fixed assets fell 4% and stood at Rs 8 billion in FY18.
  • Overall, the total assets and liabilities for FY18 stood at Rs 26 billion as against Rs 18 billion during FY17, thereby witnessing a growth of 43%.

SWAN ENERGY Balance Sheet as on March 2018

No. of Mths Year Ending 12 Mar-17* 12 Mar-18* % Change
Networth Rs m 4,313 9,319 116.0
 
Current Liabilities Rs m 10,327 13,324 29.0
Long-term Debt Rs m 3,571 3,432 -3.9
Total Liabilities Rs m 18,479 26,364 42.7
 
Current assets Rs m 8,514 13,601 59.8
Fixed Assets Rs m 8,795 8,406 -4.4
Total Assets Rs m 18,479 26,364 42.7
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



SWAN ENERGY Cash Flow Statement Analysis

  • SWAN ENERGY's cash flow from operating activities (CFO) during FY18 stood at Rs 670 million on a YoY basis.
  • Cash flow from investing activities (CFI) during FY18 stood at Rs -5 billion, an improvement of 1,784.4% on a YoY basis.
  • Cash flow from financial activities (CFF) during FY18 stood at Rs 5 billion, an improvement of 1,760% on a YoY basis.
  • Overall, net cash flows for the company during FY18 stood at Rs 99 million from the Rs 118 million net cash flows seen during FY17.

SWAN ENERGY Cash Flow Statement 2017-18

Particulars No. of months 12 12 % Change
Year Ending Mar-17 Mar-18
Cash Flow from Operating Activities Rs m 694 670 -3.4%
Cash Flow from Investing Activities Rs m -285 -5,378 -
Cash Flow from Financing Activities Rs m -290 4,807 -
Net Cash Flow Rs m 118 99 -16.6%
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



Current Valuations for SWAN ENERGY

  • The trailing twelve-month earnings per share (EPS) of the company stands at Rs 2.2, an improvement from the EPS of Rs 0.0 recorded last year.
  • The price to earnings (P/E) ratio, at the current price of Rs 102.0, stands at 21.9 times its trailing twelve months earnings.
  • The price to book value (P/BV) ratio at current price levels stands at 4.5 times, while the price to sales ratio stands at 12.2 times.
  • The company's price to cash flow (P/CF) ratio stood at 32.8 times its end-of-year operating cash flow earnings.

Per Share Data/Valuations

No. of Mths Year Ending 12 Mar-17* 12 Mar-18*
Sales per share (Unadj.) Rs 15.9 14.2
TTM Earnings per share Rs 0.0 2.2
Diluted earnings per share Rs 0.0 2.5
Price to Cash Flow x 181.1 32.8
TTM P/E ratio x 21.9 21.9
Price / Book Value ratio x 6.9 4.5
Market Cap Rs m 22,549 22,549
Dividends per share (Unadj.) Rs 0.1 0.1
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



Ratio Analysis for SWAN ENERGY

  • Solvency Ratios
  • Current Ratio: The company's current ratio improved and stood at 1.0x during FY18, from 0.8x during FY17. The current ratio measures the company's ability to pay short-term and long-term obligations.

    Interest Coverage Ratio: The company's interest coverage ratio deteriorated and stood at 2.3x during FY18, from 1.1x during FY17. The interest coverage ratio of a company states how easily a company can pay its interest expense on outstanding debt. A higher ratio is preferable.

  • Profitability Ratios
  • Return on Equity (ROE): The ROE for the company improved and stood at 5.9% during FY18, from 0.1% during FY18. The ROE measures the ability of a firm to generate profits from its shareholders capital in the company.

    Return on Capital Employed (ROCE): The ROCE for the company improved and stood at 10.3% during FY18, from 4.4% during FY17. The ROCE measures the ability of a firm to generate profits from its total capital (shareholder capital plus debt capital) employed in the company.

    Return on Assets (ROA): The ROA of the company improved and stood at 4.3% during FY18, from 1.7% during FY17. The ROA measures how efficiently the company uses its assets to generate earnings.

Key Ratio Analysis

No. of Mths Year Ending 12 Mar-17* 12 Mar-18*
Current ratio x 0.8 1.0
Debtors’ Days Days 96 60
Interest coverage x 1.1 2.3
Debt to equity ratio x 0.8 0.4
Return on assets % 1.7 4.3
Return on equity % 0.1 5.9
Return on capital employed % 4.4 10.3
* Results Consolidated
Interim results exclude extraordinary / exceptional items
Source: Company Reports, Regulatory Filings, Equitymaster



To see how SWAN ENERGY has performed over the last 5 years, please visit here.

SWAN ENERGY Share Price Performance

Over the last one year, SWAN ENERGY share price has moved up from Rs 190.5 to Rs 102.0, registering a loss of Rs 88.5 or around 46.5%.

Overall, the S&P BSE SENSEX is up 6.3% over the year.

(To know more, check out historical annual results for SWAN ENERGY and quarterly results for SWAN ENERGY)

Equitymaster requests your view! Post a comment on "SWAN ENERGY 2017-18 Annual Report Analysis". Click here!

  

Related Views on News

SWAN ENERGY 2020-21 Annual Report Analysis (Annual Result Update)

Oct 21, 2021 | Updated on Oct 21, 2021

Here's an analysis of the annual report of SWAN ENERGY for 2020-21. It includes a full income statement, balance sheet and cash flow analysis of SWAN ENERGY. Also includes updates on the valuation of SWAN ENERGY.

More Views on News

Most Popular

Is it Time to Switch from Tata Power to NTPC?(Profit Hunter)

Oct 11, 2021

Given the huge run up in Tata Power, does it make sense to switch to NTPC?

Modi's Big Move Could Boost these 5 Defence Stocks(Views On News)

Oct 11, 2021

To corporatise the defence sector, the Ministry of Defence (MoD) has dissolved the 250-year-old Ordnance Factory Board (OFB).

5 Green Energy Stocks to Watch as India Readies for a Revolution(Views On News)

Oct 13, 2021

The excitement around green energy stocks has opened up a huge contrarian opportunity in the traditional energy space.

Could HDFC Bank be a Big EV Winner? The Answer Will Surprise You...(Profit Hunter)

Oct 13, 2021

Why should investors take it for granted that India's Tesla will be one of the major auto stocks?

Massive Surge in the Shares of Tata Motors Today. Key Factors Favouring the Rally(Views On News)

Oct 13, 2021

Tata Motors zooms 23% after report of TPG investing Rs 75 bn in EV arm.

More

Become A Smarter Investor
In Just 5 Minutes

Multibagger Stock Guide 2022
Get our special report Multibagger Stocks Guide (2022 Edition) Now!
We will never sell or rent your email id.
Please read our Terms

TRACK SWAN ENERGY

  • Track your investment in SWAN ENERGY with Equitymaster's Portfolio Tracker. Set live price alerts, get research alerts and more. Get access now...
  • Add To MyStocks

SWAN ENERGY - RUBY MILLS COMPARISON

COMPARE SWAN ENERGY WITH

MARKET STATS