alphaveSWANCORP₹295.95

Swan Corp Ltd.

Annual Quarterly₹ CrorePeersANURAS ATUL SHK BAYERCROP CAMLINFINE DEEPAKFERT CLEAN CHAMBLFERTMcap ₹9,277 Cr

View

In ₹ Crore except Per Share 12 Months Ending	Q2 FY24 30/09/2023	Q3 FY24 31/12/2023	Q4 FY24 31/03/2024	Q1 FY25 30/06/2024	Q2 FY25 30/09/2024	Q3 FY25 31/12/2024	Q4 FY25 31/03/2025	Q1 FY26 30/06/2025	Q2 FY26 30/09/2025	Q3 FY26 31/12/2025	Q4 FY26 31/03/2026	Q1 FY27 30/06/2026
Revenue from Operations	1,223.3	1,591.7	1,397.9	1,141.7	1,032.2	1,908.2	855.8	1,213.2	1,138.3	1,150.0	869.7	1,013.7
Other Income	6.8	62.8	9.1	19.8	31.3	1,868.4	26.3	58.9	47.0	27.5	638.9	34.0
Total Income	1,230.1	1,654.5	1,407.0	1,161.6	1,063.5	3,776.6	882.0	1,272.1	1,185.4	1,177.5	1,508.6	1,047.7
Expenses
+ Cost of Materials Consumed	949.1	1,292.4	1,126.0	705.9	865.3	1,822.1	761.7	1,108.2	1,089.4	1,031.0	590.4	949.6
+ Changes in Inventories	-23.8	-4.9	93.1	10.5	8.4	-11.8	24.4	27.4	-27.8	19.4	448.5	-2.2
+ Employee Benefit Expense	8.3	10.7	11.3	11.3	11.6	28.9	22.8	21.8	27.2	34.0	30.9	32.0
+ Finance Costs	58.3	57.5	53.0	52.6	65.7	44.7	22.6	22.3	21.5	17.9	19.6	34.5
+ Depreciation & Amortisation	27.1	27.2	33.9	27.5	28.4	60.6	30.8	30.1	30.4	31.0	32.4	30.6
+ Other Expenses	32.7	37.7	50.0	33.1	26.8	725.2	32.9	29.0	44.5	40.3	60.8	38.2
Total Expenses	1,051.7	1,420.5	1,367.3	841.0	1,006.1	2,669.8	895.3	1,238.8	1,185.2	1,173.7	1,182.5	1,082.6
EBITDA	257.0	255.8	117.5	380.9	120.1	-656.3	13.9	26.7	5.0	25.3	-260.9	-3.8
EBIT	229.9	228.7	83.6	353.4	91.7	-716.8	-16.9	-3.4	-25.4	-5.7	-293.2	-34.4
Profit
PBT before Exceptional Items	178.4	233.9	39.7	320.6	57.4	1,106.8	-13.3	33.3	0.2	3.8	326.1	-34.9
+ Exceptional Items	0.0	0.0	0.0	0.0	0.0	0.0	-2.2	0.0	0.0	0.0	0.0	0.0
Pretax Income	178.4	233.9	39.7	320.6	57.4	1,106.8	-15.5	33.3	0.2	3.8	326.1	-34.9
+ Current Tax	0.6	0.6	1.2	2.0	1.4	556.8	7.8	6.9	6.7	5.4	76.3	1.1
+ Deferred Tax	12.2	13.4	-17.0	50.9	-11.1	-11.6	-0.8	-0.3	-0.2	-0.1	-1.0	-0.1
Tax Expense	12.8	13.9	-15.8	52.9	-9.7	545.2	7.0	6.6	6.5	5.3	75.3	1.0
+ Share of Associates & JVs	0.0	0.0	0.0	0.0	0.0	0.3	0.1	0.4	0.5	0.3	0.5	-0.1
Net Income	165.6	220.0	55.6	267.7	67.1	561.9	-22.3	27.0	-5.9	-1.2	251.3	-36.0
+ Net Income — Continuing Ops	165.6	220.0	55.6	267.7	67.1	561.6	-22.5	26.6	-6.3	-1.5	250.8	-35.9
+ Other Comprehensive Income	11.1	1.0	3.1	1.0	4.5	25.0	-1.2	-0.6	45.9	16.5	66.7	-1.6
Total Comprehensive Income	176.7	221.0	58.7	268.7	71.6	586.9	-23.5	26.4	40.1	15.3	318.0	-37.6
Net Income to Common	84.6	0.0	26.6	138.9	51.3	582.8	-17.7	19.1	-3.8	-9.9	268.7	-31.4
Minority Interest	81.0	0.0	29.0	128.7	15.9	-20.9	-4.6	7.9	-2.0	8.7	-17.4	-4.6
Per Share
Basic EPS	6.69	8.38	2.02	8.57	2.28	18.72	-0.75	0.84	-0.19	-0.04	8.02	-1.15
Diluted EPS	6.69	8.38	2.02	8.57	2.28	18.72	-0.75	0.84	-0.19	-0.04	8.02	-1.15
Other Comprehensive Income — detail
+ Other Comprehensive Income	—	—	—	—	—	—	-1.2	-0.6	45.9	16.5	66.7	-1.6
+ Items NOT to be Reclassified to P&L	—	—	3.1	—	4.5	—	-1.2	-0.6	45.9	0.0	-0.2	-0.9
+ Items to be Reclassified to P&L	—	—	—	1.0	—	25.0	—	—	—	16.5	67.0	-0.7
Comprehensive Income — Owners of Parent	0.0	115.1	28.3	139.5	53.7	13.7	-18.4	18.8	25.2	-0.6	305.4	-32.6
Comprehensive Income — Non-controlling Interests	0.0	104.9	30.4	129.2	17.9	11.2	-5.1	7.6	20.7	15.9	12.6	-5.0
Per Share — as-filed variants
Basic EPS — Continuing Operations	6.69	8.38	2.02	8.57	2.28	18.72	-0.75	0.84	-0.19	-0.04	8.02	-1.15
Diluted EPS — Continuing Operations	6.69	8.38	2.02	8.57	2.28	18.72	-0.75	0.84	-0.19	-0.04	8.02	-1.15
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	298.0	304.2	178.8	425.3	158.5	97.9	69.6	77.5	76.7	99.6	-169.2	66.3
Gross Margin %	24.36	19.11	12.79	37.25	15.36	5.13	8.14	6.39	6.74	8.66	-19.45	6.54
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	178.4	233.9	39.7	320.6	57.4	1,106.8	-13.3	33.3	0.2	3.8	326.1	-34.9
− Exceptional Items (reconciliation)	0.0	0.0	0.0	0.0	0.0	0.0	-2.2	0.0	0.0	0.0	0.0	0.0
Net Income Adj (tax-effected)	165.6	220.0	55.6	267.7	67.1	561.9	-20.1	27.0	-5.9	-1.2	251.3	-36.0
EPS Adj	6.69	8.38	2.02	8.57	2.28	18.72	-0.68	0.84	-0.19	-0.04	8.02	-1.15
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	0.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00
Paid Up Equity Capital	26.4	26.4	31.3	31.3	31.3	31.3	31.3	31.3	31.3	31.3	31.3	31,34,568.9

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: Q1 FY27 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.