Swan Peer Comparison

NSE: SWANENERGY | BSE: 503310

₹239.35

₹-1.25 (-0.52%)

As on 29-Oct-2026IST

Market cap

₹7,485 Cr

Revenue (TTM)

₹4,172 Cr

P/E Ratio

33.5

P/B Ratio

Div. Yield

0.1 %

Edit

	Swan	Arvind	Garware Technical	Raymond	Alok
Market cap (₹ Cr)	7,485	13,846	7,355	7,343	4,250
Revenue (₹ Cr)	4,172	10,345	1,759	2,421	3,912
Net Profit (₹ Cr)	207.16	465.63	236.38	82.85	-755.91
Net Margin (%)	4.21	4.47	13.12	3.31	-19.20
RoE (%)	2.99	11.10	17.88	1.91	--
Price to Earnings	33.48	30.19	31.08	152.83	--
Price-To-Book	1.00	3.26	5.62	2.33	-0.19

Income Statement (₹ Cr)

	Swan	Arvind	Garware Technical	Raymond	Alok
Operating Revenue	4,171.76	10,345.31	1,758.66	2,420.89	3,912.08
Total Income	4,919.15	10,417.55	1,802.05	2,504.09	3,936.50
Total Expenditure	4,406.13	9,215.45	1,421.50	2,132.87	3,809.39
EBITDA	-234.37	1,129.86	337.16	288.02	102.69
Depreciation	124.37	349.56	37.58	152.52	259.95
EBIT	-358.74	780.30	299.58	135.50	-157.26
Interest	93.43	207.49	13.22	85.47	604.84
Other Income	747.39	72.24	43.39	83.20	24.42
Exceptional Items	0.00	-11.60	-13.90	-34.02	-18.59
Profit before Tax	295.22	633.45	315.85	99.21	-756.27
Provision for Tax	88.06	167.82	79.47	16.36	-0.36
Profit after Tax	207.16	465.63	236.38	82.85	-755.91

	Swan	Arvind	Garware Technical	Raymond	Alok
Shareholder's Funds	7,536.40	4,249.48	1,406.45	3,157.56	-21,902.57
Minority Interest	15.29	-16.29	-0.13	-33.89	0.00
Non-Current Liabilities	1,781.20	2,391.42	94.99	521.47	25,477.12
Current Liabilities	2,877.08	4,436.95	469.20	1,176.29	2,716.31
Total Liabilities	13,853.00	8,810.08	1,878.75	4,733.77	6,474.55

	Swan	Arvind	Garware Technical	Raymond	Alok
Non-Current Assets	7,932.44	5,354.99	721.81	2,263.43	4,654.19
Current Assets	5,487.27	5,583.46	1,188.00	2,051.45	1,440.55
Total Assets	13,853.00	8,810.08	1,878.75	4,733.77	6,474.55
Total Debt*	2,129.70	1,440.97	40.30	997.94	26,104.93
Net Current Assets	2,610.20	1,146.51	718.80	875.16	-1,275.76
Contingent Liabilities	2,470.24	44.91	11.27	94.58	1.33

	Swan	Arvind	Garware Technical	Raymond	Alok
Cash From Operating Activities	-14.49	867.08	162.07	41.77	419.28
Cash Flow from Investing Activities	294.48	-606.87	63.66	-180.32	-125.64
Cash from Financing Activities	-1,034.27	-227.98	-152.25	229.90	-265.69
Net Cash Inflow / Outflow	-754.28	32.23	73.47	91.35	27.95

	Swan	Arvind	Garware Technical	Raymond	Alok
ROCE (%)	4.50	15.30	20.98	-0.54	-2.63
ROE (%)	2.99	11.10	17.88	1.91	0.00
ROA (%)	1.51	4.73	12.29	1.62	-11.69
EBIT Margin (%)	-8.60	7.54	17.03	5.60	-4.02
Net Margin (%)	4.21	4.47	13.12	3.31	-19.20
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Swan	Arvind	Garware Technical	Raymond	Alok
Revenue Growth (%)	-16.72	19.08	17.37	16.64	6.01
EBIT Growth (%)	44.41	22.82	20.39	222.01	51.70
Net Profit Growth (%)	-67.27	9.86	15.93	-1.38	-11.08
EPS Growth (%)	-64.96	10.73	22.05	40.40	8.52
Book Value Growth (%)	2.64	6.86	9.09	-23.08	-4.35

	Swan	Arvind	Garware Technical	Raymond	Alok
Price / Earnings	33.48	29.28	30.04	128.44	-5.76
Price / Book Value	1.00	3.26	5.62	2.33	-0.19
Dividend Yield (%)	0.06	0.88	1.19	0.00	0.00
EV/EBITDA	-35.07	13.19	20.69	26.57	294.41
Market Cap (₹ Cr)	9,403.75	8,894.78	5,994.68	2,142.64	5,556.21

	Swan	Arvind	Garware Technical	Raymond	Alok
Debt to Equity	0.19	0.31	0.01	0.14	-1.16
Short term debt to equity ratio	0.08	0.25	0.01	0.15	-0.01
Current Ratio	1.91	1.26	2.53	1.74	0.53
Quick Ratio	1.49	0.68	1.63	1.28	0.20
Interest Coverage	4.16	4.05	24.89	2.16	-0.25

	Swan	Arvind	Garware Technical	Raymond	Alok
Debtors to sales (%)	53.83	16.41	17.62	23.13	7.76
Asset Turnover	0.30	1.05	0.91	0.47	0.61
Receivable days	150.21	50.21	70.22	76.42	37.13
Inventory Days	120.55	82.59	79.06	74.76	85.87
Payable days	87.77	103.59	210.75	145.59	98.35
Cash Conversion Cycle	182.99	29.22	-61.46	5.60	24.64

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.