Swan Corp Ltd.

•

swan.co.inBSE: 503310NSE: SWANCORP

Market Cap₹ 8,703 Cr.

Current Price

High / Low₹ 506 / 274

Stock P/E38.9

Book Value₹ 239

Price to Book1.25

Dividend Yield0.05 %

ROCE4.5 %

ROE3.6 %

Face Value₹ 1

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2026 • Distribution & Development: 84.4% • Shipyard: 6.5% • Textiles: 4.7%

AI Sector View

AI GENERATED

Chemicals

Hold

The available domestic chemical proxies are mixed to weak. Fertilizers output was -8.0% YoY (2026-07) and sale quantity of fertilisers was 0.0% YoY (2026-05), although that high-frequency barometer is stale. FPI positioning is less negative than before, with net 3-month outflow only INR -11 crore versus INR -1229 crore in the prior 3 months to 2026-08-31, but the weak sector driver argues for a neutral stance.

Confidence

55%

View full sector analysis →

PROS

Company has delivered good sales growth of 68.6% CAGR over last 5 years
Company generates healthy free cash flow
Company maintains a comfortable, low leverage position
Company has a consistent dividend-paying track record

CONS

Company is loss-making at the operating / net level
Operating cash flow has been negative in recent years
A large part of profit comes from other income (211.6% of PBT)
Receivables are growing faster than sales - a possible quality concern
Company has a low return on capital employed of 10.3%
Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -0.30x)

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

ChemicalsTextileTextile

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name
1.	PAGEIND	35260.05	52.03	39328.62	1.56	192.81	-3.98	1420.45	7.89	73.60	20.35
2.	KPRMILL	1140.10	42.71	38970.21	0.44	258.54	21.55	1935.52	14.77	20.16	19.37
3.	WELSPUNLIV	210.60	71.67	19896.49	0.05	162.61	82.09	2795.45	23.66	6.41	11.53
4.	VTL	583.00	19.91	16882.33	0.86	314.56	51.46	2703.08	13.31	8.91	18.11
5.	ARVIND	571.85	37.56	15556.64	0.79	57.77	5.61	2500.96	24.65	15.30	9.64
6.	MANYAVAR	581.80	35.09	14136.47	1.33	66.90	37.31	267.95	22.74	29.45	45.53
7.	PGIL	2279.00	33.92	10526.82	0.64	99.23	51.37	1528.26	24.46	22.42	10.72
8.	ICIL	445.05	58.42	8814.41	0.34	63.22	67.28	1206.96	25.89	8.73	11.88
9.	SWANCORP	277.65	38.93	8703.13	0.05	-35.99	-233.33	1013.75	-16.44	4.50	-0.38
10.	GARFIBRES	815.65	37.92	7964.69	1.10	64.60	21.56	482.37	31.35	20.98	18.70
11.	KUSUMGAR	564.55	60.36	5927.29	0.00	426.47	—	2472.47	—	26.15	30.50
12.	GOKEX	784.15	55.81	5746.07	0.00	44.30	6.81	1153.51	20.69	9.10	9.75

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	804	1,223	1,592	1,398	1,142	1,032	1,908	856	1,213	1,138	1,150	870	1,014
	567	966	1,336	1,280	761	912	2,564	842	1,186	1,133	1,125	1,131	1,083
Operating Profit	237	257	256	118	381	120	-656	14	27	5	25	-261	-69
OPM %	29.51%	21.01%	16.07%	8.41%	33.36%	11.64%	-34.39%	1.63%	2.20%	0.44%	2.20%	-30.00%	-6.79%
	4	7	63	9	20	31	1,868	24	59	47	27	639	34
Interest	57	58	58	53	53	66	45	23	22	21	18	20	34
Depreciation	27	27	27	34	28	28	61	31	30	30	31	32	31
Profit before Tax	157	178	234	40	321	57	1,107	-16	33	0	4	326	-35
Tax %	7.93%	7.18%	5.96%	-39.88%	16.50%	-16.95%	49.26%	-44.78%	19.97%	4313.33%	138.22%	23.08%	-2.96%
Net Profit	0	0	0	0	268	67	562	-22	27	-6	-1	251	-36
	5.41	6.69	8.38	2.19	8.57	2.14	17.93	-0.71	0.84	-0.19	-0.04	8.02	-1.15

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	351	347	892	341	320	487	1,438	5,017	4,938	4,371	4,172
	317	323	814	289	253	419	1,207	4,150	5,079	4,575	4,471
Operating Profit	33	24	78	52	68	68	231	867	-141	-204	-299
OPM %	9.55%	6.88%	8.73%	15.28%	21.13%	14.02%	16.07%	17.28%	-2.86%	-4.66%	-7.18%
	13	121	19	9	4	7	11	84	1,944	772	747
Interest	32	58	54	50	108	189	223	226	186	81	93
Depreciation	12	14	14	15	42	70	81	115	147	124	124
Profit before Tax	3	73	29	-4	-78	-184	-62	609	1,470	365	295
Tax %	77.62%	25.46%	120.57%	-13.74%	12.09%	14.30%	1.92%	3.84%	40.51%	25.67%	29.84%
Net Profit	1	55	-6	-5	-69	-158	-61	586	874	271	207
EPS	0.03	2.25	-0.24	-0.20	-2.80	-6.46	-2.52	9.61	24.10	8.75	—
Dividend Payout %	272.73%	4.47%	-46.00%	-41.79%	-6.39%	-3.01%	-6.80%	1.04%	0.41%	1.72%	—

COMPOUNDED SALES GROWTH

10 Years:: 29%
5 Years:: 69%
3 Years:: 45%

COMPOUNDED PROFIT GROWTH

10 Years:: —
5 Years:: —
3 Years:: —

STOCK PRICE CAGR

10 Years:: 17%
5 Years:: 17%
3 Years:: -1%
1 Year:: -34%

RETURN ON EQUITY

10 Years:: 1%
5 Years:: 2%
3 Years:: 10%
Last Year:: 4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	22	24	24	24	24	26	26	31	31	31
Minority Interest	0	0	201	554	523	453	1,451	1,745	1,578	1,658
	409	907	899	890	850	1,219	2,257	6,248	7,311	7,505
	829	918	983	1,203	3,076	4,119	5,035	3,488	2,795	2,376
Trade Payables	82	270	40	56	33	207	962	203	800	1,247
	505	516	1,022	761	423	335	445	428	1,087	1,035
Total Liabilities	1,848	2,636	3,170	3,489	4,929	6,360	10,178	12,143	13,603	13,853
	189	142	135	134	1,868	1,833	3,827	3,761	3,383	3,419
Capital Work in Progress	313	617	1,224	1,685	1,927	2,389	3,253	3,657	3,870	3,997
	8	324	149	8	1	3	30	134	668	833
	592	606	152	126	145	171	261	228	1,674	1,213
	0	0	0	0	0	0	0	1,915	1,352	2,246
Cash & Bank	45	55	40	49	111	954	202	1,320	1,576	822
	701	893	1,469	1,487	878	1,009	2,605	1,128	1,080	1,324
Total Assets	1,848	2,636	3,170	3,489	4,929	6,360	10,178	12,143	13,603	13,853

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	70	64	55	-90	302	35	-237	26	-529	-14
Cash from Investing	-29	-533	-763	-324	-2,001	-494	-1,116	-512	1,346	294
Cash from Financing	-29	481	707	427	1,760	1,309	599	1,604	-560	-1,034
	12	10	-14	8	62	843	-752	1,118	257	-754

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026

Shareholding Pattern

Numbers in percentages

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	53.96	53.96	53.96	53.96	53.96	53.96	53.96	53.96	53.96
	11.85	11.79	10.83	10.25	9.36	8.89	9.70	10.41	10.35
	14.81	13.65	13.13	13.24	13.22	12.90	12.82	12.88	12.90
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	19.39	20.58	22.07	22.54	23.45	24.25	23.51	22.73	22.78

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

2026-09-04

Change in Director(s)

2026-09-04 - SWAN CORP LIMITED has informed the Exchange regarding Change in Director(s) of the company.

2026-09-04

Shareholders meeting

2026-09-04 - SWAN CORP LIMITED has informed the Exchange regarding Proceedings of 118th Annual General Meeting held on September 04, 2026. Further, the company has submitted the Exchange a copy of Srutinizers report along with voting results.

2026-08-15

Copy of Newspaper Publication

2026-08-15 - Submission of Copies of Newspaper Advertisement - Results publication

2026-08-14

General Updates

2026-08-14 - Physical letter to shareholders of Swan Corp Limited.

2026-08-13

Outcome of Board Meeting

2026-08-13 - SWAN CORP LIMITED has submitted to the Exchange, the financial results for the period ended Jun 30, 2026.

2026-08-13

Copy of Newspaper Publication

2026-08-13 - Newspaper Publication of Notice of 118th Annual General Meeting of the Company

2026-08-12

Shareholders meeting

2026-08-12 - SWAN CORP LIMITED has informed the Exchange regarding Notice of Annual General Meeting to be held on 4th September, 2026

2026-08-07

Analysts/Institutional Investor Meet/Con. Call Updates

2026-08-07 - Schedule of Investors' meet

2026-08-07

Copy of Newspaper Publication

2026-08-07 - Copy of Newspaper Publication of Notice of 118th Annual General Meeting of the Company.

News

Recent coverage and analyst commentary for SWANCORP

Loading news…

🤖

AI Stock Analyst

Swan Corp Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account

Name

PAGEIND

35260.05

52.03

39328.62

1.56

192.81

-3.98

1420.45

7.89

73.60

20.35

KPRMILL

1140.10

42.71

38970.21

0.44

258.54

21.55

1935.52

14.77

20.16

19.37

WELSPUNLIV

210.60

71.67

19896.49

0.05

162.61

82.09

2795.45

23.66

6.41

11.53

VTL

583.00

19.91

16882.33

0.86

314.56

51.46

2703.08

13.31

8.91

18.11

ARVIND

571.85

37.56

15556.64

0.79

57.77

5.61

2500.96

24.65

15.30

9.64

MANYAVAR

581.80

35.09

14136.47

1.33

66.90

37.31

267.95

22.74

29.45

45.53

PGIL

2279.00

33.92

10526.82

0.64

99.23

51.37

1528.26

24.46

22.42

10.72

ICIL

445.05

58.42

8814.41

0.34

63.22

67.28

1206.96

25.89

8.73

11.88

SWANCORP

277.65

38.93

8703.13

0.05

-35.99

-233.33

1013.75

-16.44

4.50

-0.38

GARFIBRES

815.65

37.92

7964.69

1.10

64.60

21.56

482.37

31.35

20.98

18.70

KUSUMGAR

564.55

60.36

5927.29

0.00

426.47

—

2472.47

—

26.15

30.50

GOKEX

784.15

55.81

5746.07

0.00

44.30

6.81

1153.51

20.69

9.10

9.75

Jun 2023

Sep 2023

Dec 2023

Mar 2024

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

804

1,223

1,592

1,398

1,142

1,032

1,908

856

1,213

1,138

1,150

870

1,014

567

966

1,336

1,280

761

912

2,564

842

1,186

1,133

1,125

1,131

1,083

Operating Profit

237

257

256

118

381

120

-656

-261

-69

OPM %

29.51%

21.01%

16.07%

8.41%

33.36%

11.64%

-34.39%

1.63%

2.20%

0.44%

2.20%

-30.00%

-6.79%

1,868

639

Interest

Depreciation

Profit before Tax

157

178

234

321

1,107

-16

326

-35

Tax %

7.93%

7.18%

5.96%

-39.88%

16.50%

-16.95%

49.26%

-44.78%

19.97%

4313.33%

138.22%

23.08%

-2.96%

Net Profit

268

562

-22

-6

-1

251

-36

5.41

6.69

8.38

2.19

8.57

2.14

17.93

-0.71

0.84

-0.19

-0.04

8.02

-1.15

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

TTM

351

347

892

341

320

487

1,438

5,017

4,938

4,371

4,172

317

323

814

289

253

419

1,207

4,150

5,079

4,575

4,471

Operating Profit

231

867

-141

-204

-299

OPM %

9.55%

6.88%

8.73%

15.28%

21.13%

14.02%

16.07%

17.28%

-2.86%

-4.66%

-7.18%

121

1,944

772

747

Interest

108

189

223

226

186

Depreciation

115

147

124

Profit before Tax

-4

-78

-184

-62

609

1,470

365

295

Tax %

77.62%

25.46%

120.57%

-13.74%

12.09%

14.30%

1.92%

3.84%

40.51%

25.67%

29.84%

Net Profit

-6

-5

-69

-158

-61

586

874

271

207

EPS

0.03

2.25

-0.24

-0.20

-2.80

-6.46

-2.52

9.61

24.10

8.75

—

Dividend Payout %

272.73%

4.47%

-46.00%

-41.79%

-6.39%

-3.01%

-6.80%

1.04%

0.41%

1.72%

—

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Equity Capital

Minority Interest

201

554

523

453

1,451

1,745

1,578

1,658

409

907

899

890

850

1,219

2,257

6,248

7,311

7,505

829

918

983

1,203

3,076

4,119

5,035

3,488

2,795

2,376

Trade Payables

270

207

962

203

800

1,247

505

516

1,022

761

423

335

445

428

1,087

1,035

Total Liabilities

1,848

2,636

3,170

3,489

4,929

6,360

10,178

12,143

13,603

13,853

189

142

135

134

1,868

1,833

3,827

3,761

3,383

3,419

Capital Work in Progress

313

617

1,224

1,685

1,927

2,389

3,253

3,657

3,870

3,997

324

149

134

668

833

592

606

152

126

145

171

261

228

1,674

1,213

1,915

1,352

2,246

Cash & Bank

111

954

202

1,320

1,576

822

701

893

1,469

1,487

878

1,009

2,605

1,128

1,080

1,324

Total Assets

1,848

2,636

3,170

3,489

4,929

6,360

10,178

12,143

13,603

13,853

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

-90

302

-237

-529

-14

Cash from Investing

-29

-533

-763

-324

-2,001

-494

-1,116

-512

1,346

294

Cash from Financing

-29

481

707

427

1,760

1,309

599

1,604

-560

-1,034

-14

843

-752

1,118

257

-754

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

53.96

11.85

11.79

10.83

10.25

9.36

8.89

9.70

10.41

10.35

14.81

13.65

13.13

13.24

13.22

12.90

12.82

12.88

12.90

Government

0.00

19.39

20.58

22.07

22.54

23.45

24.25

23.51

22.73

22.78

Swan Corp Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI

Swan Corp Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI