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?  

Markets will remain closed on 21st October 2019, due to Assembly Elections in Maharashtra.

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 Announces Quarterly Results (4QFY19); Net Profit Down 148.3% (Quarterly Result Update)

Jun 3, 2019 | Updated on Jun 3, 2019

For the quarter ended March 2019, SWAN ENERGY has posted a net profit of Rs 329 m (down 148.3% YoY). Sales on the other hand came in at Rs 876 m (down 14.1% YoY). Read on for a complete analysis of SWAN ENERGY's quarterly results.

SWAN ENERGY Announces Quarterly Results (3QFY19); Net Profit Up 177.9% (Quarterly Result Update)

Feb 14, 2019 | Updated on Feb 14, 2019

For the quarter ended December 2018, SWAN ENERGY has posted a net profit of Rs 4 m (up 177.9% YoY). Sales on the other hand came in at Rs 835 m (down 14.2% YoY). Read on for a complete analysis of SWAN ENERGY's quarterly results.

More Views on News

Most Popular

My 3 Best Small-cap Stocks to Get Rich in this Market Rebound(Profit Hunter)

Oct 14, 2019

This is once in a decade opportunity to make a killing from smallcap rebound.

Buy these 3 Stocks for Rebound Riches

Oct 18, 2019

Equitymaster's smallcap guru and editor of Hidden Treasure, Richa Agarwal, talks to us about the rebound in the stock market, and the best stocks to profit from it. Listen in...

Two Stocks to Buy in the Great Indian Festival(Profit Hunter)

Oct 11, 2019

Discounts are not just limited to E-tailers. You can buy stocks at 50% off too. Here are two stocks to buy now.

The One Stock I Like in this Market(The 5 Minute Wrapup)

Oct 10, 2019

There are rare periods in markets when you get good quality stocks at attractive valuations. Is this one such period?

5 Smart Money Stocks to Profit from the Market Rebound(The 5 Minute Wrapup)

Oct 11, 2019

Now is the time to put money in these 5 stocks to take advantage of the recovery in the economy and the markets.

More

Get the Indian Stock Market's
Most Profitable Ideas

How To Beat Sensex Guide 2020
Get our special report, How to Beat Sensex Nearly 3X 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 5-YR ANALYSIS

COMPARE SWAN ENERGY WITH

MARKET STATS