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

MEMBER'S LOGINX

     
Invalid Username / Password
   
     
   
     
 
Invalid Captcha
   
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

SWAN ENERGY vs INTEGRA ESSENTIA - Comparison Results

Rs 100 invested in...

Loading...
DO YOU LIKE THESE REPORTS? TELL US!

Current Valuations

    SWAN ENERGY INTEGRA ESSENTIA SWAN ENERGY/
INTEGRA ESSENTIA
 
P/E (TTM) x 31.8 27.2 117.0% View Chart
P/BV x 9.0 4.0 223.0% View Chart
Dividend Yield % 0.0 0.0 -  

Financials

 SWAN ENERGY   INTEGRA ESSENTIA
EQUITY SHARE DATA
    SWAN ENERGY
Mar-23
INTEGRA ESSENTIA
Mar-23
SWAN ENERGY/
INTEGRA ESSENTIA
5-Yr Chart
Click to enlarge
High Rs3799 4,053.5%   
Low Rs1802 10,362.1%   
Sales per share (Unadj.) Rs54.55.3 1,031.6%  
Earnings per share (Unadj.) Rs-2.30.1 -1,585.7%  
Cash flow per share (Unadj.) Rs0.80.1 525.2%  
Dividends per share (Unadj.) Rs0.100-  
Avg Dividend yield %00-  
Book value per share (Unadj.) Rs86.51.6 5,244.3%  
Shares outstanding (eoy) m263.92457.03 57.7%   
Bonus / Rights / Conversions 00-  
Price / Sales ratio x5.11.0 488.9%   
Avg P/E ratio x-120.938.0 -318.1%  
P/CF ratio (eoy) x363.637.9 960.4%  
Price / Book Value ratio x3.23.4 96.2%  
Dividend payout %-4.30-   
Avg Mkt Cap Rs m73,8042,534 2,912.7%   
No. of employees `000NANA-   
Total wages/salary Rs m3163 9,112.4%   
Avg. sales/employee Rs Th00-  
Avg. wages/employee Rs Th00-  
Avg. net profit/employee Rs Th00-  
INCOME DATA
Net Sales Rs m14,3812,414 595.7%  
Other income Rs m10841 263.3%   
Total revenues Rs m14,4892,455 590.2%   
Gross profit Rs m2,31132 7,268.4%  
Depreciation Rs m8130 312,876.9%   
Interest Rs m2,2280 3,713,316.7%   
Profit before tax Rs m-62272 -860.1%   
Minority Interest Rs m00-   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m-126 -209.5%   
Profit after tax Rs m-61067 -915.7%  
Gross profit margin %16.11.3 1,220.1%  
Effective tax rate %1.97.9 24.3%   
Net profit margin %-4.22.8 -153.7%  
BALANCE SHEET DATA
Current assets Rs m25,7621,086 2,373.2%   
Current liabilities Rs m22,613855 2,643.8%   
Net working cap to sales %21.99.5 229.6%  
Current ratio x1.11.3 89.8%  
Inventory Days Days3231 105.6%  
Debtors Days Days4,532156 2,896.6%  
Net fixed assets Rs m75,888524 14,479.7%   
Share capital Rs m264457 57.7%   
"Free" reserves Rs m22,573297 7,598.8%   
Net worth Rs m22,837754 3,028.4%   
Long term debt Rs m39,2790 15,711,576.0%   
Total assets Rs m101,7951,610 6,324.2%  
Interest coverage x0.71,207.2 0.1%   
Debt to equity ratio x1.70 518,809.4%  
Sales to assets ratio x0.11.5 9.4%   
Return on assets %1.64.1 38.3%  
Return on equity %-2.78.8 -30.2%  
Return on capital %2.69.6 26.9%  
Exports to sales %0.20-   
Imports to sales %00-   
Exports (fob) Rs m25NA-   
Imports (cif) Rs m2NA-   
Fx inflow Rs m250-   
Fx outflow Rs m70-   
Net fx Rs m180-   
CASH FLOW
From Operations Rs m-4,909470 -1,044.3%  
From Investments Rs m-8,600-1,397 615.4%  
From Financial Activity Rs m5,985979 611.6%  
Net Cashflow Rs m-7,52451 -14,695.1%  

Share Holding

Indian Promoters % 64.1 20.8 308.0%  
Foreign collaborators % 0.0 0.0 -  
Indian inst/Mut Fund % 16.3 1.2 1,368.9%  
FIIs % 10.5 0.1 8,725.0%  
ADR/GDR % 0.0 0.0 -  
Free float % 35.9 79.2 45.3%  
Shareholders   56,452 129,814 43.5%  
Pledged promoter(s) holding % 21.5 0.0 -  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster

Compare SWAN ENERGY With:   MONTE CARLO    PDS MULTI.    KITEX GARMENTS    WELSPUN LIVING    S.P. APPARELS    


More on Swan Energy vs INTEGRA ESSENTIA

No comparison is complete without understanding how the stock prices have performed over a period of time.

Here's a brief comparison:

Swan Energy vs INTEGRA ESSENTIA Share Price Performance

Period Swan Energy INTEGRA ESSENTIA
1-Day -1.26% -1.77%
1-Month -8.96% -18.18%
1-Year 214.51% 6.65%
3-Year CAGR 69.82% 75.43%
5-Year CAGR 43.28% 52.49%

* Compound Annual Growth Rate

Here are more details on the Swan Energy share price and the INTEGRA ESSENTIA share price.

Moving on to shareholding structures...

The promoters of Swan Energy hold a 64.1% stake in the company. In case of INTEGRA ESSENTIA the stake stands at 20.8%.

To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of Swan Energy and the shareholding pattern of INTEGRA ESSENTIA.

Finally, a word on dividends...

In the most recent financial year, Swan Energy paid a dividend of Rs 0.1 per share. This amounted to a Dividend Payout ratio of -4.3%.

INTEGRA ESSENTIA paid Rs 0.0, and its dividend payout ratio stood at 0.0%.

You may visit here to review the dividend history of Swan Energy, and the dividend history of INTEGRA ESSENTIA.

For a sector overview, read our textiles sector report.



Today's Market

Sensex Today Rallies 550 Points| Nifty Tops 22,250 | Power Stocks Shine Sensex Today Rallies 550 Points| Nifty Tops 22,250 | Power Stocks Shine(10:30 am)

Asian markets traded lower, while the US stock indices ended higher overnight with the S&P 500 hitting a record closing high ahead of key economic data.