Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

Weizmann Ltd.

Textile

Rating :
54/99

BSE: 523011 | NSE: WEIZMANIND

NSE BSE
115.05
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  115.70
  •  117.85
  •  114.00
  •  116.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7580
  •  8.78
  •  155.00
  •  84.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 183.33
  • 22.23
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 190.65
  • 0.43%
  • 2.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.87%
  • 0.15%
  • 15.70%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 16.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.37
  • 5.23
  • 11.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.98
  • 2.71
  • 3.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.10
  • -6.51
  • 7.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.91
  • 18.64
  • 23.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.37
  • 1.56
  • 2.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.19
  • 9.74
  • 12.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
28.42
29.42
-3.40%
30.57
31.50
-2.95%
33.27
36.53
-8.92%
37.68
31.31
20.34%
Expenses
25.24
26.66
-5.33%
27.01
28.20
-4.22%
28.66
33.51
-14.47%
34.20
28.05
21.93%
EBITDA
3.18
2.76
15.22%
3.57
3.31
7.85%
4.61
3.02
52.65%
3.48
3.27
6.42%
EBIDTM
11.20%
9.39%
11.67%
10.50%
13.86%
8.28%
9.23%
10.43%
Other Income
0.41
0.06
583.33%
0.03
0.25
-88.00%
0.02
0.06
-66.67%
0.06
1.95
-96.92%
Interest
0.19
0.22
-13.64%
0.15
0.24
-37.50%
0.17
0.26
-34.62%
0.24
0.11
118.18%
Depreciation
0.65
0.77
-15.58%
0.66
0.77
-14.29%
0.78
0.85
-8.24%
0.78
0.83
-6.02%
PBT
2.76
1.83
50.82%
2.79
2.55
9.41%
3.68
1.96
87.76%
2.52
4.27
-40.98%
Tax
-0.10
0.18
-
1.02
0.61
67.21%
1.13
0.84
34.52%
1.11
1.71
-35.09%
PAT
2.86
1.65
73.33%
1.77
1.94
-8.76%
2.55
1.12
127.68%
1.41
2.56
-44.92%
PATM
10.05%
5.62%
5.79%
6.15%
7.68%
3.07%
3.75%
8.17%
EPS
1.54
0.98
57.14%
1.11
0.42
164.29%
1.85
0.60
208.33%
0.69
2.92
-76.37%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
129.94
135.14
99.84
97.62
96.35
104.73
86.86
83.88
57.07
51.30
60.50
Net Sales Growth
0.92%
35.36%
2.27%
1.32%
-8.00%
20.57%
3.55%
46.98%
11.25%
-15.21%
 
Cost Of Goods Sold
43.69
51.22
43.15
37.59
36.02
44.84
49.96
50.34
24.36
21.61
30.54
Gross Profit
86.25
83.92
56.68
60.03
60.33
59.89
36.90
33.53
32.71
29.68
29.96
GP Margin
66.38%
62.10%
56.77%
61.49%
62.62%
57.19%
42.48%
39.97%
57.32%
57.86%
49.52%
Total Expenditure
115.11
122.58
93.90
86.82
87.59
93.74
83.52
79.87
52.13
48.46
57.39
Power & Fuel Cost
-
25.81
16.53
13.28
14.10
13.36
8.77
8.58
8.21
7.91
7.06
% Of Sales
-
19.10%
16.56%
13.60%
14.63%
12.76%
10.10%
10.23%
14.39%
15.42%
11.67%
Employee Cost
-
7.85
8.08
7.31
6.84
6.82
6.31
4.47
2.46
1.81
2.48
% Of Sales
-
5.81%
8.09%
7.49%
7.10%
6.51%
7.26%
5.33%
4.31%
3.53%
4.10%
Manufacturing Exp.
-
29.49
20.47
22.58
19.01
17.36
12.03
12.03
11.88
12.13
11.05
% Of Sales
-
21.82%
20.50%
23.13%
19.73%
16.58%
13.85%
14.34%
20.82%
23.65%
18.26%
General & Admin Exp.
-
2.74
1.35
1.00
1.85
2.64
3.26
1.31
1.60
1.63
1.59
% Of Sales
-
2.03%
1.35%
1.02%
1.92%
2.52%
3.75%
1.56%
2.80%
3.18%
2.63%
Selling & Distn. Exp.
-
4.09
3.08
3.62
6.95
7.03
2.91
1.42
1.11
1.74
2.35
% Of Sales
-
3.03%
3.08%
3.71%
7.21%
6.71%
3.35%
1.69%
1.94%
3.39%
3.88%
Miscellaneous Exp.
-
1.38
1.22
1.45
2.82
1.69
0.27
1.72
2.50
1.63
2.35
% Of Sales
-
1.02%
1.22%
1.49%
2.93%
1.61%
0.31%
2.05%
4.38%
3.18%
3.82%
EBITDA
14.84
12.56
5.94
10.80
8.76
10.99
3.34
4.01
4.94
2.84
3.11
EBITDA Margin
11.42%
9.29%
5.95%
11.06%
9.09%
10.49%
3.85%
4.78%
8.66%
5.54%
5.14%
Other Income
0.52
0.43
2.48
1.19
0.13
1.99
2.91
3.07
0.43
1.69
1.78
Interest
0.75
0.96
0.28
1.29
0.46
0.09
0.12
0.05
0.11
0.35
1.20
Depreciation
2.87
3.18
3.38
3.11
2.41
1.72
1.36
1.17
0.93
1.16
0.95
PBT
11.75
8.87
4.75
7.59
6.02
11.18
4.77
5.86
4.32
3.02
2.74
Tax
3.16
2.74
1.87
2.66
1.70
2.61
1.75
2.43
1.28
1.52
1.25
Tax Rate
26.89%
30.89%
39.37%
35.05%
28.24%
23.35%
36.69%
41.47%
29.63%
43.93%
45.62%
PAT
8.59
6.12
2.88
4.92
4.32
8.57
3.01
3.42
3.04
1.93
1.50
PAT before Minority Interest
8.59
6.12
2.88
4.92
4.32
8.57
3.01
3.42
3.04
1.93
1.50
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.61%
4.53%
2.88%
5.04%
4.48%
8.18%
3.47%
4.08%
5.33%
3.76%
2.48%
PAT Growth
18.16%
112.50%
-41.46%
13.89%
-49.59%
184.72%
-11.99%
12.50%
57.51%
28.67%
 
EPS
5.40
3.85
1.81
3.09
2.72
5.39
1.89
2.15
1.91
1.21
0.94

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
64.73
66.23
74.50
70.34
85.52
118.14
81.83
61.92
59.16
60.08
Share Capital
15.86
15.86
17.27
17.27
17.27
17.27
17.27
17.27
17.27
17.27
Total Reserves
48.87
50.37
57.23
53.06
68.25
100.86
64.56
44.65
41.89
42.81
Non-Current Liabilities
2.13
2.68
2.05
2.48
3.58
6.76
4.09
4.18
4.39
5.46
Secured Loans
0.39
0.51
0.29
0.79
1.40
0.55
0.12
0.04
0.15
0.27
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.16
1.27
Long Term Provisions
0.01
0.01
0.04
0.00
0.05
0.10
0.02
0.12
0.25
0.27
Current Liabilities
34.86
40.53
41.16
36.00
28.09
20.42
11.12
8.36
11.66
26.37
Trade Payables
19.64
20.77
20.19
15.92
22.33
15.16
8.43
5.66
7.72
8.21
Other Current Liabilities
2.95
2.32
5.19
2.33
4.87
5.12
0.82
1.21
2.08
9.68
Short Term Borrowings
11.13
17.28
15.56
17.53
0.69
0.00
0.00
0.01
0.00
6.41
Short Term Provisions
1.15
0.16
0.22
0.22
0.19
0.14
1.86
1.48
1.87
2.08
Total Liabilities
101.72
109.44
117.71
108.82
117.19
145.32
97.04
74.46
75.21
91.91
Net Block
27.27
28.22
29.37
23.26
23.54
19.90
17.35
16.64
16.16
16.08
Gross Block
59.23
58.62
56.50
47.84
45.85
42.81
39.28
37.53
36.09
35.34
Accumulated Depreciation
31.96
30.40
27.14
24.58
22.31
22.92
21.93
20.88
19.93
19.26
Non Current Assets
73.50
80.03
80.09
81.42
89.96
91.46
56.94
34.83
34.05
31.56
Capital Work in Progress
0.30
0.00
0.00
1.59
0.01
0.12
0.41
0.30
0.30
0.71
Non Current Investment
35.56
42.71
43.67
46.65
56.54
67.14
28.73
11.77
11.51
10.22
Long Term Loans & Adv.
9.81
8.61
6.49
9.14
7.68
3.83
9.36
6.11
6.08
4.55
Other Non Current Assets
0.56
0.49
0.56
0.79
2.18
0.48
1.09
0.00
0.00
0.00
Current Assets
28.23
29.40
37.62
27.39
27.24
53.86
40.10
39.63
41.16
60.34
Current Investments
0.01
0.01
0.01
0.53
1.04
1.09
0.99
0.00
0.00
0.00
Inventories
8.41
7.78
10.34
7.11
7.38
12.00
5.21
5.75
4.32
11.80
Sundry Debtors
13.82
11.93
18.14
12.65
12.12
5.76
5.88
5.11
6.33
21.93
Cash & Bank
1.59
2.38
1.24
2.00
1.55
1.44
1.15
1.27
1.33
-1.05
Other Current Assets
4.41
0.39
0.37
0.25
5.15
33.57
26.87
27.51
29.18
27.68
Short Term Loans & Adv.
4.21
6.91
7.54
4.85
1.06
33.53
26.81
27.36
29.02
27.53
Net Current Assets
-6.64
-11.13
-3.53
-8.61
-0.85
33.43
28.98
31.27
29.50
33.98
Total Assets
101.73
109.43
117.71
108.81
117.20
145.32
97.04
74.46
75.21
91.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
9.81
9.71
7.92
-1.61
36.24
4.62
0.94
0.16
11.58
2.53
PBT
8.87
4.75
7.59
6.02
11.18
4.77
5.86
4.32
3.45
2.74
Adjustment
3.97
1.28
3.96
2.79
0.10
-1.02
-0.95
-1.01
-1.22
1.18
Changes in Working Capital
-0.28
5.55
-1.54
-8.35
28.84
1.63
-0.37
-1.85
9.28
-2.24
Cash after chg. in Working capital
12.56
11.58
10.00
0.46
40.11
5.37
4.54
1.46
11.52
1.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.74
-1.87
-2.08
-2.08
-3.87
-0.75
-3.60
-1.30
0.06
0.85
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
-2.12
1.66
-4.02
10.28
-35.68
-4.27
0.09
2.15
2.59
2.68
Net Fixed Assets
-0.91
-2.12
-7.07
-3.57
-2.93
-3.24
-1.86
-1.44
-0.48
-2.74
Net Investments
0.74
1.07
3.31
10.15
-20.91
-7.74
-2.93
0.58
2.34
4.09
Others
-1.95
2.71
-0.26
3.70
-11.84
6.71
4.88
3.01
0.73
1.33
Cash from Financing Activity
-8.48
-10.21
-4.32
-8.05
-0.49
-0.73
-0.74
-2.45
-11.99
-4.23
Net Cash Inflow / Outflow
-0.78
1.16
-0.43
0.62
0.08
-0.38
0.30
-0.13
2.19
0.97
Opening Cash & Equivalents
2.03
0.87
1.30
0.68
0.60
0.99
0.69
0.82
-1.37
-2.34
Closing Cash & Equivalent
1.24
2.03
0.87
1.30
0.68
0.60
0.99
0.69
0.82
-1.37

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
40.82
41.76
43.14
40.72
49.52
68.40
47.38
32.02
30.37
30.84
ROA
5.80%
2.54%
4.35%
3.82%
6.53%
2.49%
3.99%
4.07%
2.31%
1.69%
ROE
9.35%
4.09%
6.80%
5.54%
8.42%
3.01%
4.99%
5.65%
3.66%
2.89%
ROCE
12.21%
5.73%
9.85%
7.31%
10.89%
4.87%
8.58%
8.10%
6.53%
6.39%
Fixed Asset Turnover
2.29
1.73
1.87
2.06
2.36
2.12
2.18
1.55
1.44
1.77
Receivable days
34.76
54.95
57.55
46.91
31.15
24.45
23.91
36.60
100.54
127.44
Inventory Days
21.86
33.12
32.62
27.45
33.78
36.18
23.85
32.18
57.33
69.23
Payable days
143.98
173.17
175.33
81.22
74.60
52.56
32.93
49.54
63.09
55.38
Cash Conversion Cycle
-87.35
-85.10
-85.17
-6.87
-9.67
8.07
14.83
19.23
94.78
141.29
Total Debt/Equity
0.18
0.28
0.22
0.27
0.03
0.01
0.00
0.01
0.03
0.17
Interest Cover
10.28
18.13
6.89
14.17
129.46
40.04
119.31
39.16
11.00
3.28

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Weizmann - Quarterly Results
    8th Feb 2024, 15:25 PM

    Read More

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.