Nifty
Sensex
:
:
10656.20
35474.51
-107.20 (-1.00%)
-300.37 (-0.84%)

Railways Wagons

Rating :
21/99

BSE: 532966 | NSE: TWL

74.45
-0.85 (-1.13%)
20-Nov-2018 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  76.00
  •  77.50
  •  73.50
  •  75.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  338800
  •  252.24
  •  189.70
  •  61.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 863.57
  • 144.38
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,413.83
  • 0.40%
  • 0.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.74%
  • 0.00%
  • 32.06%
  • FII
  • DII
  • Others
  • 0.55%
  • 9.38%
  • 12.27%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.52
  • 3.74
  • 0.20

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.50
  • 8.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -26.65
  • -4.93
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 69.92
  • 117.75
  • 132.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.27
  • 1.40
  • 1.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.51
  • 31.64
  • 39.07

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
328.81
-100.00%
301.42
661.87
-54.46%
273.98
380.00
-27.90%
367.23
411.39
-10.73%
Expenses
0.00
307.33
-100.00%
407.08
626.04
-34.98%
299.31
354.70
-15.62%
354.46
378.89
-6.45%
EBITDA
0.00
21.49
-100.00%
-105.67
35.83
-
-25.33
25.30
-
12.77
32.49
-60.70%
EBIDTM
0.00%
6.53%
-35.06%
5.41%
-9.24%
6.66%
3.48%
7.90%
Other Income
0.00
5.01
-100.00%
13.55
7.74
75.06%
5.26
5.93
-11.30%
6.06
6.09
-0.49%
Interest
0.00
8.95
-100.00%
13.57
9.91
36.93%
9.83
8.92
10.20%
11.72
6.38
83.70%
Depreciation
0.00
12.35
-100.00%
13.17
15.58
-15.47%
12.81
11.68
9.67%
12.50
12.31
1.54%
PBT
0.00
5.20
-100.00%
-123.95
16.83
-
-42.71
10.63
-
-5.39
16.64
-
Tax
0.00
4.31
-100.00%
-23.71
4.79
-
-3.20
4.64
-
2.65
8.50
-68.82%
PAT
0.00
0.88
-100.00%
-100.24
12.05
-
-39.52
5.99
-
-8.04
8.14
-
PATM
0.00%
0.27%
-33.26%
1.82%
-14.42%
1.58%
-2.19%
1.98%
EPS
0.00
0.03
-100.00%
-8.43
0.98
-
-3.35
0.47
-
-0.69
0.70
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
1,268.19
1,713.60
959.17
761.12
624.12
782.35
890.95
724.41
554.22
685.88
Net Sales Growth
-
-25.99%
78.65%
26.02%
21.95%
-20.22%
-12.19%
22.99%
30.71%
-19.20%
 
Cost Of Goods Sold
-
757.24
1,079.80
555.06
473.49
378.23
474.70
501.16
402.22
338.22
492.22
Gross Profit
-
510.95
633.80
404.11
287.63
245.89
307.65
389.79
322.19
216.00
193.65
GP Margin
-
40.29%
36.99%
42.13%
37.79%
39.40%
39.32%
43.75%
44.48%
38.97%
28.23%
Total Expenditure
-
1,379.57
1,654.61
930.65
736.30
620.66
742.98
755.40
613.28
470.04
595.13
Power & Fuel Cost
-
27.68
28.59
27.58
24.41
27.85
38.58
37.65
31.52
20.70
9.49
% Of Sales
-
2.18%
1.67%
2.88%
3.21%
4.46%
4.93%
4.23%
4.35%
3.73%
1.38%
Employee Cost
-
239.32
212.13
168.16
73.52
87.54
73.05
48.38
37.66
16.12
10.89
% Of Sales
-
18.87%
12.38%
17.53%
9.66%
14.03%
9.34%
5.43%
5.20%
2.91%
1.59%
Manufacturing Exp.
-
139.90
134.58
80.84
67.60
57.43
83.34
87.09
74.55
59.68
49.73
% Of Sales
-
11.03%
7.85%
8.43%
8.88%
9.20%
10.65%
9.77%
10.29%
10.77%
7.25%
General & Admin Exp.
-
65.72
66.21
51.29
32.63
29.49
27.64
32.58
23.80
16.30
16.16
% Of Sales
-
5.18%
3.86%
5.35%
4.29%
4.73%
3.53%
3.66%
3.29%
2.94%
2.36%
Selling & Distn. Exp.
-
18.96
8.88
8.03
17.82
8.78
6.06
3.47
3.73
1.84
1.72
% Of Sales
-
1.50%
0.52%
0.84%
2.34%
1.41%
0.77%
0.39%
0.51%
0.33%
0.25%
Miscellaneous Exp.
-
130.76
124.42
39.69
46.84
31.34
39.61
45.07
39.79
17.20
1.72
% Of Sales
-
10.31%
7.26%
4.14%
6.15%
5.02%
5.06%
5.06%
5.49%
3.10%
2.17%
EBITDA
-
-111.38
58.99
28.52
24.82
3.46
39.37
135.55
111.13
84.18
90.75
EBITDA Margin
-
-8.78%
3.44%
2.97%
3.26%
0.55%
5.03%
15.21%
15.34%
15.19%
13.23%
Other Income
-
44.52
78.09
42.74
42.76
33.07
33.64
27.94
23.29
24.55
18.56
Interest
-
44.06
31.31
17.29
17.65
13.63
22.12
16.04
9.23
10.56
9.30
Depreciation
-
50.84
51.52
45.92
25.67
18.27
14.62
10.77
8.31
4.53
2.87
PBT
-
-161.76
54.25
8.05
24.25
4.62
36.26
136.68
116.88
93.64
97.15
Tax
-
-19.94
22.27
6.71
6.28
3.85
13.82
40.12
39.22
33.47
33.04
Tax Rate
-
11.95%
44.76%
-52.38%
-176.90%
-57.89%
38.11%
32.28%
35.10%
35.74%
34.01%
PAT
-
-143.30
26.96
-16.46
-3.31
-8.94
23.58
83.17
71.30
60.18
64.12
PAT before Minority Interest
-
-146.91
27.49
-19.52
-9.83
-10.50
22.44
84.18
72.54
60.17
64.10
Minority Interest
-
3.61
-0.53
3.06
6.52
1.56
1.14
-1.01
-1.24
0.01
0.02
PAT Margin
-
-11.30%
1.57%
-1.72%
-0.43%
-1.43%
3.01%
9.33%
9.84%
10.86%
9.35%
PAT Growth
-
-
-
-
-
-
-71.65%
16.65%
18.48%
-6.14%
 
Unadjusted EPS
-
-12.44
2.33
-1.76
-1.65
-0.89
11.76
44.20
37.90
32.00
34.86

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
854.67
967.57
952.59
688.93
662.53
676.26
664.13
576.40
453.62
391.04
Share Capital
23.10
23.08
23.08
20.06
20.06
20.06
20.06
18.81
18.81
18.44
Total Reserves
828.83
943.29
928.97
668.77
642.47
656.20
644.07
545.50
434.81
372.60
Non-Current Liabilities
268.86
262.05
385.26
48.29
30.13
41.40
50.66
53.00
155.84
12.53
Secured Loans
167.39
140.96
133.63
40.00
16.48
29.37
39.47
52.57
157.26
11.32
Unsecured Loans
19.86
18.82
30.43
2.70
6.72
6.76
6.62
0.00
0.76
0.52
Long Term Provisions
2.98
3.40
92.79
7.38
5.11
4.69
4.68
4.95
0.00
0.00
Current Liabilities
1,501.74
1,386.54
1,261.41
284.22
365.47
338.77
302.82
291.60
288.97
217.25
Trade Payables
306.31
442.49
377.78
95.64
82.60
108.25
92.24
98.63
68.64
44.03
Other Current Liabilities
625.41
622.26
733.26
104.64
161.56
136.34
86.48
72.61
75.03
62.62
Short Term Borrowings
389.21
182.06
52.27
53.52
100.29
78.29
98.36
79.49
0.00
0.00
Short Term Provisions
180.81
139.72
98.10
30.42
21.02
15.89
25.74
40.88
145.29
110.59
Total Liabilities
2,688.83
2,694.97
2,678.19
1,057.79
1,079.62
1,081.92
1,046.53
940.36
899.01
620.84
Net Block
949.28
924.85
977.27
415.56
323.49
272.12
253.77
236.09
118.29
64.08
Gross Block
1,108.57
1,017.00
1,022.44
596.49
457.19
383.60
346.84
317.94
191.17
75.97
Accumulated Depreciation
154.20
92.15
45.17
180.93
133.69
111.48
93.07
81.85
72.88
11.89
Non Current Assets
1,103.86
1,082.52
1,062.43
512.01
398.54
368.81
311.44
290.87
151.86
80.05
Capital Work in Progress
27.10
15.46
13.18
26.56
10.75
25.52
16.50
16.45
27.63
15.77
Non Current Investment
91.06
90.12
21.33
1.21
33.21
33.25
33.19
2.55
5.95
0.20
Long Term Loans & Adv.
24.72
31.46
32.94
27.19
29.15
20.18
7.38
5.56
0.00
0.00
Other Non Current Assets
11.69
20.63
17.72
41.50
1.94
17.73
0.58
30.22
0.00
0.00
Current Assets
1,584.97
1,612.45
1,615.76
545.78
681.09
713.11
735.08
649.50
747.14
540.59
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
441.54
537.28
716.24
224.34
308.40
316.38
240.66
248.51
227.97
143.21
Sundry Debtors
276.14
234.01
229.92
112.83
139.03
184.21
98.07
141.68
96.71
56.59
Cash & Bank
73.72
46.20
203.73
147.22
139.10
101.94
222.87
97.53
115.10
98.21
Other Current Assets
793.57
566.64
217.13
21.89
94.57
110.59
173.47
161.77
307.37
242.58
Short Term Loans & Adv.
315.13
228.31
248.75
39.49
54.93
75.41
137.75
125.03
301.05
238.67
Net Current Assets
83.22
225.91
354.35
261.56
315.62
374.34
432.26
357.89
458.17
323.34
Total Assets
2,688.83
2,694.97
2,678.19
1,057.79
1,079.63
1,081.92
1,046.52
940.37
899.00
620.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-121.07
-177.11
-154.54
102.00
68.36
-39.55
109.31
33.50
18.23
1.16
PBT
-167.18
49.70
-8.96
-3.55
-6.64
36.26
124.30
111.75
93.64
97.15
Adjustment
111.28
64.19
34.91
28.32
18.46
15.25
15.78
17.21
-3.28
-4.84
Changes in Working Capital
-44.86
-280.40
-162.44
86.94
64.29
-66.59
20.17
-65.73
-42.99
-57.25
Cash after chg. in Working capital
-100.75
-166.51
-136.49
111.71
76.11
-15.08
160.25
63.23
47.37
35.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.31
-10.60
-18.05
-9.70
-7.75
-24.48
-50.94
-29.73
-29.13
-33.90
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
-25.57
68.34
-67.52
-31.08
-35.07
42.44
-71.13
-27.95
-68.46
-51.91
Net Fixed Assets
-18.34
-22.52
-110.08
-3.27
-9.92
-15.57
-12.52
-1.29
-66.33
-38.30
Net Investments
-20.48
-130.28
-17.14
-38.37
-32.65
0.14
-70.38
-25.25
-41.42
-6.67
Others
13.25
221.14
59.70
10.56
7.50
57.87
11.77
-1.41
39.29
-6.94
Cash from Financing Activity
190.52
111.39
222.78
-68.53
-16.51
-54.72
17.59
-1.22
35.67
-48.36
Net Cash Inflow / Outflow
43.89
2.61
0.71
2.39
16.78
-51.84
55.77
4.33
-14.57
-99.12
Opening Cash & Equivalents
33.82
55.74
44.88
36.41
18.48
71.39
14.26
9.65
24.22
114.14
Closing Cash & Equivalent
58.40
33.82
56.17
44.88
36.41
18.48
71.39
14.26
9.65
15.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
73.76
83.73
82.51
57.84
60.28
61.49
60.12
52.65
47.00
42.39
ROA
-5.46%
1.02%
-1.05%
-0.92%
-0.97%
2.11%
8.47%
7.89%
7.92%
10.61%
ROE
-16.16%
2.87%
-2.55%
-1.66%
-1.72%
3.68%
15.33%
15.48%
14.45%
20.79%
ROCE
-8.72%
6.42%
0.47%
1.96%
0.94%
7.81%
20.16%
19.49%
20.78%
27.18%
Fixed Asset Turnover
1.20
1.71
1.20
1.48
1.53
2.20
2.75
2.92
4.28
13.60
Receivable days
73.23
48.68
64.17
58.86
91.82
64.23
47.79
58.44
48.94
28.74
Inventory Days
140.50
131.54
176.10
124.50
177.47
126.75
97.51
116.80
118.48
67.06
Payable days
102.61
91.41
164.60
47.65
51.66
38.81
38.53
40.47
37.08
26.79
Cash Conversion Cycle
111.12
88.81
75.67
135.71
217.62
152.17
106.76
134.76
130.34
69.01
Total Debt/Equity
0.73
0.38
0.24
0.22
0.22
0.21
0.25
0.27
0.36
0.03
Interest Cover
-2.79
2.59
0.26
0.80
0.51
2.64
8.75
13.10
9.87
11.45

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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