Nifty

:

22570.35

Sensex

:

74339.44

167.95 (0.75%)
486.50 (0.66%)

Login

Nifty
Sensex

:
:

22570.35
74339.44

167.95 (0.75%)
486.50 (0.66%)

Western India Shipyard Ltd.

Ship Building

Rating :

N/A

BSE: 531217 | NSE: Not Listed

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

Volume
Traded Value (lacs)
52 Week High
52 Week Low

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

34.07
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

162.38
N/A
N/A

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07
Net Sales - 7.06 28.24 39.14 72.96 141.76 94.72 65.68 63.01 35.53 62.96 Net Sales Growth - -75.00% -27.85% -46.35% -48.53% 49.66% 44.21% 4.24% 77.34% -43.57% Cost Of Goods Sold - 0.00 0.00 0.00 0.00 0.00 -0.02 -6.37 6.07 0.35 19.24 Gross Profit - 7.06 28.24 39.14 72.96 141.76 94.74 72.05 56.95 35.18 43.72 GP Margin - 100% 100% 100% 100% 100% 100.02% 109.70% 90.38% 99.01% 69.44% Total Expenditure - 22.69 48.74 50.68 65.57 109.63 58.89 51.24 55.55 38.87 59.24 Power & Fuel Cost - 1.17 2.31 2.66 2.99 3.46 1.83 1.67 2.18 1.42 1.49 % Of Sales - 16.57% 8.18% 6.80% 4.10% 2.44% 1.93% 2.54% 3.46% 4.00% 2.37% Employee Cost - 10.37 12.59 13.68 14.82 13.62 13.58 10.01 8.89 8.04 5.58 % Of Sales - 146.88% 44.58% 34.95% 20.31% 9.61% 14.34% 15.24% 14.11% 22.63% 8.86% Manufacturing Exp. - 1.53 19.82 18.30 36.60 81.55 27.14 20.96 26.50 20.78 21.87 % Of Sales - 21.67% 70.18% 46.76% 50.16% 57.53% 28.65% 31.91% 42.06% 58.49% 34.74% General & Admin Exp. - 9.27 10.83 8.86 10.06 9.98 7.69 12.25 9.27 5.18 5.80 % Of Sales - 131.30% 38.35% 22.64% 13.79% 7.04% 8.12% 18.65% 14.71% 14.58% 9.21% Selling & Distn. Exp. - 0.05 0.30 0.18 0.79 0.12 2.16 6.95 1.81 0.96 0.47 % Of Sales - 0.71% 1.06% 0.46% 1.08% 0.08% 2.28% 10.58% 2.87% 2.70% 0.75% Miscellaneous Exp. - 0.30 2.89 7.01 0.31 0.89 6.51 5.78 0.83 2.14 0.47 % Of Sales - 4.25% 10.23% 17.91% 0.42% 0.63% 6.87% 8.80% 1.32% 6.02% 7.59% EBITDA - -15.63 -20.50 -11.54 7.39 32.13 35.83 14.44 7.46 -3.34 3.72 EBITDA Margin - -221.39% -72.59% -29.48% 10.13% 22.67% 37.83% 21.99% 11.84% -9.40% 5.91% Other Income - 0.27 5.86 6.04 5.57 2.65 2.25 52.96 6.66 6.72 1.74 Interest - 10.97 7.88 7.81 12.69 12.02 11.95 6.92 24.78 21.28 15.55 Depreciation - 13.08 12.26 13.15 13.15 10.47 10.78 10.70 10.69 10.75 10.60 PBT - -39.41 -34.78 -26.45 -12.88 12.29 15.34 49.78 -21.35 -28.65 -20.68 Tax - 0.00 -0.12 0.32 0.10 0.07 0.00 0.00 0.09 0.08 0.08 Tax Rate - 0.00% 0.35% -1.21% -0.78% 0.57% 0.00% 0.00% -0.42% -0.28% -0.39% PAT - -39.41 -34.66 -26.77 -12.98 12.22 15.34 49.78 -21.44 -28.73 -20.76 PAT before Minority Interest - -39.41 -34.66 -26.77 -12.98 12.22 15.34 49.78 -21.44 -28.73 -20.76 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - -558.22% -122.73% -68.40% -17.79% 8.62% 16.20% 75.79% -34.03% -80.86% -32.97% PAT Growth - - - - - -20.34% -69.18% - - - EPS - -1.34 -1.18 -0.91 -0.44 0.41 0.52 1.69 -0.73 -0.98 -0.70

Description TTM Mar 15 Mar 14
Net Sales - 0.00 0.00 Net Sales Growth - 0 Cost Of Goods Sold - 0.00 0.00 Gross Profit - 0.00 0.00 GP Margin - 0 0 Total Expenditure - 0.00 0.00 Power & Fuel Cost - 0.00 0.00 % Of Sales - 0 0 Employee Cost - 0.00 0.00 % Of Sales - 0 0 Manufacturing Exp. - 0.00 0.00 % Of Sales - 0 0 General & Admin Exp. - 0.00 0.00 % Of Sales - 0 0 Selling & Distn. Exp. - 0.00 0.00 % Of Sales - 0 0 Miscellaneous Exp. - 0.00 0.00 % Of Sales - 0 0 EBITDA - 0.00 0.00 EBITDA Margin - 0 0 Other Income - 0.00 0.00 Interest - 0.00 0.00 Depreciation - 0.00 0.00 PBT - 0.00 0.00 Tax - 0.00 0.00 Tax Rate - 0.00% 0.00% PAT - 0.00 0.00 PAT before Minority Interest - 0.00 0.00 Minority Interest - 0.00 0.00 PAT Margin - 0 0 PAT Growth - 0 EPS - 0.00 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07
Shareholder's Funds -92.67 -53.26 -13.36 13.54 23.36 11.14 -0.41 -143.19 -127.33 -99.04 Share Capital 58.93 58.93 58.93 58.93 58.93 58.93 58.93 23.42 21.71 108.54 Total Reserves -151.60 -112.18 -72.29 -45.38 -35.57 -47.79 -59.34 -166.61 -149.04 -207.58 Non-Current Liabilities 101.23 99.54 106.47 108.25 143.51 151.09 156.97 276.04 259.24 245.44 Secured Loans 71.15 69.77 77.52 79.27 114.14 138.32 111.97 254.21 236.68 222.88 Unsecured Loans 25.00 25.00 25.00 25.00 25.70 10.00 45.00 21.82 22.56 22.56 Long Term Provisions 5.08 4.77 3.95 3.99 3.67 2.77 0.00 0.00 0.00 0.00 Current Liabilities 113.15 150.94 105.78 104.75 126.70 58.46 40.46 36.02 27.66 24.63 Trade Payables 28.60 35.26 26.14 21.03 26.46 24.43 21.81 23.76 15.71 17.22 Other Current Liabilities 57.47 86.88 55.92 57.11 69.13 32.85 15.88 10.15 10.30 6.21 Short Term Borrowings 26.36 28.11 23.02 25.90 28.02 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.72 0.70 0.70 0.71 3.10 1.19 2.77 2.10 1.65 1.20 Total Liabilities 121.71 197.22 198.89 226.54 293.57 220.69 197.02 168.87 159.57 171.03 Net Block 21.08 34.24 51.23 64.33 77.14 74.62 84.17 93.63 103.78 114.34 Gross Block 226.80 229.10 228.60 228.55 228.23 216.65 215.45 214.97 214.45 214.93 Accumulated Depreciation 205.72 194.85 177.36 164.22 151.09 142.03 131.28 121.34 110.67 100.59 Non Current Assets 59.82 72.50 139.05 142.83 154.16 132.25 84.22 93.68 103.83 114.39 Capital Work in Progress 23.30 23.08 19.68 15.86 6.58 5.73 0.00 0.00 0.00 0.00 Non Current Investment 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 0.05 Long Term Loans & Adv. 12.48 11.90 63.63 60.20 70.39 51.85 0.00 0.00 0.00 0.00 Other Non Current Assets 2.91 3.23 4.46 2.38 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 61.89 124.72 59.85 83.72 139.41 88.44 112.46 74.76 55.24 56.06 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 4.12 4.53 15.05 8.11 96.69 45.26 27.22 16.58 10.05 5.53 Sundry Debtors 39.31 108.88 19.16 42.08 11.06 25.19 33.47 41.75 25.73 31.17 Cash & Bank 1.91 1.37 0.85 0.57 1.18 1.06 4.81 0.96 4.69 3.50 Other Current Assets 16.55 0.77 9.68 8.03 30.48 16.93 46.95 15.47 14.76 15.86 Short Term Loans & Adv. 15.51 9.17 15.10 24.92 24.80 16.38 46.58 15.14 14.68 15.71 Net Current Assets -51.26 -26.22 -45.94 -21.03 12.71 29.98 72.00 38.74 27.59 31.43 Total Assets 121.71 197.22 198.90 226.55 293.57 220.69 197.01 168.86 159.57 171.03

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07
Cash From Operating Activity 8.61 -35.25 19.13 47.25 48.04 13.81 -14.30 -4.91 -11.52 -0.20 PBT -39.41 -34.66 -26.58 -12.76 9.73 16.46 1.38 -25.38 -34.61 -16.17 Adjustment 22.34 19.69 20.82 28.66 24.44 21.54 13.72 35.45 38.36 21.34 Changes in Working Capital 25.68 -20.27 24.89 31.55 13.87 -24.19 -29.40 -14.89 -15.15 -5.31 Cash after chg. in Working capital 8.61 -35.25 19.13 47.45 48.04 13.81 -14.30 -4.82 -11.40 -0.13 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 -0.20 0.00 0.00 0.00 -0.09 -0.12 -0.07 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.04 -3.81 -3.84 -9.60 -13.87 -6.91 -1.12 -0.53 -0.26 -2.23 Net Fixed Assets 2.08 -3.90 -3.87 -9.60 -12.43 -6.93 -0.48 -0.52 0.48 -2.23 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -2.12 0.09 0.03 0.00 -1.44 0.02 -0.64 -0.01 -0.74 0.00 Cash from Financing Activity -8.02 39.58 -15.01 -38.27 -34.05 -10.65 19.28 1.70 12.97 4.88 Net Cash Inflow / Outflow 0.54 0.52 0.28 -0.61 0.13 -3.75 3.86 -3.74 1.19 2.45 Opening Cash & Equivalents 1.37 0.85 0.57 1.18 1.06 4.81 0.96 4.69 3.50 1.05 Closing Cash & Equivalent 1.91 1.37 0.85 0.57 1.18 1.06 4.81 0.96 4.69 3.50

Description Mar 15 Mar 14
Cash From Operating Activity 0.00 0.00 PBT 0.00 0.00 Adjustment 0.00 0.00 Changes in Working Capital 0.00 0.00 Cash after chg. in Working capital 0.00 0.00 Interest Paid 0.00 0.00 Tax Paid 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity 0.00 0.00 Net Fixed Assets -3.90 Net Investments 0.00 Others 3.90 Cash from Financing Activity 0.00 0.00 Net Cash Inflow / Outflow 0.00 0.00 Opening Cash & Equivalents 0.00 0.00 Closing Cash & Equivalent 0.00 0.00

Financial Ratios

Standalone

Right to Left

Description Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07
Book Value (Rs.) -3.15 -1.81 -0.45 0.46 0.79 0.38 -0.03 -12.26 -11.78 -9.18 ROA -24.72% -17.50% -12.58% -4.99% 4.75% 7.35% 27.21% -13.06% -17.38% -12.05% ROE 0.00% 0.00% 0.00% -70.35% 70.87% 295.26% 0.00% 0.00% 0.00% 0.00% ROCE -49.50% -26.22% -11.83% -0.09% 12.44% 16.61% 39.29% 2.61% -5.31% -3.51% Fixed Asset Turnover 0.03 0.12 0.17 0.32 0.64 0.44 0.31 0.29 0.17 0.30 Receivable days 3831.34 827.61 285.55 132.93 46.66 113.03 209.03 195.45 292.27 166.64 Inventory Days 223.46 126.55 108.02 262.13 182.74 139.66 121.73 77.14 80.01 59.69 Payable days 433.43 231.74 177.55 125.40 84.48 151.15 186.49 126.80 141.12 90.47 Cash Conversion Cycle 3621.38 722.42 216.02 269.67 144.93 101.54 144.27 145.79 231.16 135.85 Total Debt/Equity -1.41 -2.45 -10.57 12.82 8.36 14.48 -211.34 -1.92 -2.03 -2.46 Interest Cover -2.59 -3.41 -2.39 -0.01 2.02 2.28 8.20 0.14 -0.35 -0.33

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback