Swasti Vinayaka Synthetics (BSE 510245)₹3.35−4.01%Other Textile Products
In the Mar 2026 quarter (standalone), Swasti Vinayaka Synthetics reported sales of ₹6.88 Cr, down 35.1% from Mar 2025, and net profit of ₹1.26 Cr, up 142.3% year on year. For the year to Mar 2026, sales were ₹31.92 Cr and net profit ₹3.06 Cr.
Company filings, standalone accounts; latest reported quarter Mar 2026
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 5.82 | 7.08 | 10.77 | 6.91 | 9.49 | 8.38 | 9.79 | 10.60 | 7.39 | 7.84 | 9.82 | 6.88 |
| Expenses | 5.25 | 6.26 | 9.86 | 6.01 | 8.52 | 7.50 | 8.95 | 9.16 | 6.92 | 8.69 | 8.35 | 4.51 |
| Operating Profit | 0.59 | 0.82 | 0.94 | 0.92 | 0.99 | 0.90 | 0.86 | 1.46 | 0.49 | −0.85 | 1.49 | 2.39 |
| OPM % | 10.0% | 11.5% | 8.7% | 13.2% | 10.3% | 10.6% | 8.7% | 13.7% | 6.5% | −10.6% | 15.1% | 34.6% |
| Other Income | 0.04 | 0.02 | 0.03 | 0.13 | 0.00 | 0.04 | 0.04 | 0.06 | 0.01 | 1.62 | 0.03 | 0.14 |
| Interest | 0.12 | 0.08 | 0.20 | 0.10 | 0.09 | 0.25 | 0.15 | 0.20 | 0.15 | 0.31 | 0.20 | 0.22 |
| Depreciation | 0.00 | 0.17 | 0.08 | 0.04 | 0.26 | 0.09 | 0.01 | −0.02 | 0.08 | 0.10 | 0.11 | 0.07 |
| Profit before tax | 0.50 | 0.58 | 0.68 | 0.90 | 0.63 | 0.59 | 0.73 | 1.35 | 0.26 | 0.37 | 1.20 | 2.23 |
| Tax % | 0.0% | 0.0% | 0.0% | 73.0% | 0.0% | 0.0% | 0.0% | 61.9% | 0.0% | 0.0% | 0.0% | 44.1% |
| Net Profit | 0.49 | 0.58 | 0.68 | 0.25 | 0.62 | 0.59 | 0.73 | 0.52 | 0.26 | 0.37 | 1.20 | 1.26 |
| EPS (Rs) | 0.04 | 0.05 | 0.06 | 0.02 | 0.06 | 0.05 | 0.07 | 0.05 | 0.02 | 0.03 | 0.12 | 0.13 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 16.04 | 16.49 | 19.25 | 19.01 | 20.84 | 14.23 | 20.31 | 26.76 | 30.57 | 38.23 | 31.92 | 31.93 |
| Expenses | 13.72 | 13.64 | 16.19 | 15.37 | 18.33 | 11.47 | 17.57 | 23.59 | 27.38 | 34.11 | 28.47 | 28.47 |
| Operating Profit | 2.35 | 2.85 | 3.11 | 3.67 | 2.55 | 2.79 | 2.75 | 3.18 | 3.23 | 4.18 | 3.51 | 3.52 |
| OPM % | 14.6% | 17.2% | 16.1% | 19.3% | 12.2% | 19.5% | 13.5% | 11.8% | 10.6% | 10.9% | 11.0% | 11.0% |
| Other Income | 0.07 | 0.07 | 0.31 | 0.45 | 0.25 | 0.13 | 0.11 | 0.25 | 0.25 | 0.17 | 1.84 | 1.80 |
| Interest | 0.40 | 0.27 | 0.21 | 0.24 | 0.39 | 0.63 | 0.29 | 0.46 | 0.52 | 0.72 | 0.91 | 0.88 |
| Depreciation | 0.65 | 0.48 | 0.46 | 0.41 | 0.48 | 0.27 | 0.27 | 0.31 | 0.31 | 0.35 | 0.39 | 0.36 |
| Profit before tax | 1.36 | 2.16 | 2.74 | 3.46 | 1.92 | 2.01 | 2.29 | 2.65 | 2.64 | 3.27 | 4.04 | 4.06 |
| Tax % | 34.1% | 43.7% | 24.5% | 26.9% | 25.1% | 23.0% | 23.7% | 24.6% | 24.7% | 25.4% | 24.3% | — |
| Net Profit | 0.89 | 1.22 | 2.07 | 2.53 | 1.44 | 1.55 | 1.76 | 2.00 | 1.99 | 2.43 | 3.06 | 3.09 |
| EPS (Rs) | 0.09 | 0.12 | 0.22 | 0.27 | 0.15 | 0.16 | 0.18 | 0.21 | 0.21 | 0.26 | 0.33 | 0.30 |
| Dividend payout % | 63.6% | 52.1% | 34.0% | 30.5% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6.99 | 6.99 | 6.99 | 6.99 | 6.99 | 6.99 | 6.99 | 8.99 | 8.99 | 8.99 | 8.99 | 8.99 |
| Reserves | 1.78 | 1.94 | 2.34 | 3.51 | 5.77 | 5.93 | 7.84 | 7.58 | 9.57 | 11.56 | 13.94 | 17.07 |
| Borrowings | 2.43 | 0.81 | 1.46 | 1.85 | 3.20 | 6.41 | 2.65 | 0.84 | 2.36 | 2.76 | 5.53 | 4.26 |
| Other Liabilities | 5.48 | 6.38 | 7.31 | 9.53 | 8.92 | 9.98 | 10.08 | 11.84 | 14.36 | 10.93 | 16.19 | 10.75 |
| Total Liabilities | 16.68 | 16.12 | 18.10 | 21.88 | 24.88 | 29.31 | 27.56 | 29.25 | 35.28 | 34.24 | 44.65 | 41.07 |
| Fixed Assets | 5.59 | 4.96 | 4.79 | 4.28 | 4.21 | 4.90 | 4.61 | 4.74 | 4.85 | 4.64 | 4.40 | 8.22 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.84 | 0.84 | 0.84 | 1.79 | 1.37 | 0.86 | 0.35 | 0.15 | 1.90 | 0.27 | 0.28 | 0.00 |
| Other Assets | 10.25 | 10.32 | 12.47 | 15.81 | 19.30 | 23.55 | 22.60 | 24.36 | 28.53 | 29.33 | 39.97 | 32.85 |
| Inventories | 3.57 | 3.52 | 4.52 | 5.46 | 6.19 | 8.47 | 6.98 | 7.66 | 9.28 | 11.62 | 13.49 | 15.87 |
| Trade receivables | 2.43 | 2.44 | 2.63 | 3.95 | 5.89 | 6.83 | 6.86 | 7.27 | 9.13 | 7.12 | 14.58 | 12.97 |
| Cash & equivalents | 0.13 | 0.14 | 0.36 | 0.49 | 0.17 | 0.19 | 0.18 | 0.17 | 0.15 | 0.53 | 0.91 | 0.21 |
| Total Assets | 16.68 | 16.12 | 18.10 | 21.88 | 24.88 | 29.31 | 27.56 | 29.25 | 35.28 | 34.24 | 44.65 | 41.07 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 2.70 | 3.21 | 3.29 | 3.42 | 1.37 | 2.96 | −0.15 | 1.84 | 3.12 | −2.77 | −1.18 | 5.08 |
| Cash from investing activity | −2.03 | −0.05 | −0.32 | −0.99 | 0.40 | −0.87 | 1.02 | −0.26 | −2.04 | 1.70 | −0.12 | −2.38 |
| Cash from financing activity | −0.71 | −3.16 | −2.76 | −2.32 | −2.08 | −2.09 | −0.84 | −1.57 | −1.11 | 1.46 | 1.66 | −3.40 |
| Net cash flow | −0.04 | 0.02 | 0.23 | 0.13 | −0.33 | 0.03 | −0.02 | −0.02 | −0.03 | 0.39 | 0.39 | −0.71 |
| Capex | 1.46 | 0.07 | 0.35 | 0.00 | 0.40 | 1.23 | 0.03 | 0.44 | 0.47 | 0.15 | 0.16 | 4.27 |
| Free cash flow | 1.25 | 3.17 | 2.95 | 3.43 | 1.20 | 1.76 | −0.21 | 1.39 | 2.66 | −2.95 | −1.37 | 2.36 |
| CFO / OP % | 153.0% | 138.0% | 116.0% | 111.0% | 38.0% | 117.0% | −6.0% | 67.0% | 98.9% | −86.0% | −29.1% | 145.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 56 | 57 | 59 | 76 | 114 | 120 | 177 | 132 | 125 | 86 | 140 | 149 |
| Inventory days | 121 | 128 | 172 | 174 | 234 | 269 | 444 | 277 | 258 | 246 | 216 | 378 |
| Days payable | 18 | 5 | 19 | 45 | 28 | 39 | 28 | 32 | 46 | 27 | 33 | 39 |
| Cash conversion cycle | 159 | 179 | 211 | 204 | 319 | 349 | 592 | 376 | 337 | 304 | 322 | 487 |
| Working capital days | 62 | 82 | 95 | 95 | 150 | 149 | 295 | 237 | 182 | 247 | 237 | 265 |
| ROCE % | 14.3% | 16.8% | 23.7% | 25.5% | 26.1% | 13.1% | 14.3% | 14.8% | 16.2% | 14.2% | 15.4% | 16.8% |
For the Mar 2026 quarter, Swasti Vinayaka Synthetics reported sales of ₹6.88 Cr, down 35.1% year on year and net profit of ₹1.26 Cr, up 142.3% year on year. The operating margin was 34.6%.
Swasti Vinayaka Synthetics' sales for the year to Mar 2026 were ₹31.92 Cr; over the last twelve months they were ₹31.93 Cr.
Net profit for the year to Mar 2026 was ₹3.06 Cr, and ₹3.09 Cr over the last twelve months. Earnings per share over the same trailing period were ₹0.30.
Swasti Vinayaka Synthetics reported borrowings of ₹4.26 Cr at Mar 2026, against cash and equivalents of ₹0.21 Cr.
Cash from operations was ₹5.08 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹2.36 Cr.