Nifty
Sensex
:
:
10746.05
35765.96
63.85 (0.60%)
308.80 (0.87%)

Construction - Real Estate

Rating :
61/99

BSE: 532553 | NSE: WELENT

122.20
-1.15 (-0.93%)
19-Nov-2018 | 2:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  124.35
  •  124.35
  •  122.15
  •  123.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  98646
  •  120.55
  •  203.00
  •  108.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,834.75
  • 19.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,216.95
  • 1.21%
  • 1.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.04%
  • 12.13%
  • 29.28%
  • FII
  • DII
  • Others
  • 4.19%
  • 0.57%
  • 7.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.39
  • 33.97
  • 78.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.44
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.60
  • -
  • 36.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.40
  • 31.32
  • 461.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.61
  • 0.79
  • 1.14

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.98
  • 25.42
  • 30.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
259.97
154.41
68.36%
355.10
208.51
70.30%
405.30
0.00
0.00
298.91
0.00
0.00
Expenses
233.60
145.35
60.72%
324.66
194.29
67.10%
360.02
0.00
0.00
287.32
0.00
0.00
EBITDA
26.37
9.06
191.06%
30.44
14.22
114.06%
45.28
0.00
0.00
11.59
0.00
0.00
EBIDTM
10.14%
5.87%
8.57%
6.82%
11.17%
0.00%
3.88%
0.00%
Other Income
30.42
34.13
-10.87%
24.94
29.18
-14.53%
26.57
0.00
0.00
25.37
0.00
0.00
Interest
14.23
6.90
106.23%
12.60
5.27
139.09%
11.49
0.00
0.00
9.51
0.00
0.00
Depreciation
1.59
5.66
-71.91%
2.61
6.88
-62.06%
4.88
0.00
0.00
6.16
0.00
0.00
PBT
42.13
27.21
54.83%
40.36
20.02
101.60%
45.56
0.00
0.00
25.82
0.00
0.00
Tax
13.16
9.71
35.53%
16.82
8.16
106.13%
18.91
0.00
0.00
9.53
0.00
0.00
PAT
28.97
17.50
65.54%
23.54
11.86
98.48%
26.65
0.00
0.00
16.29
0.00
0.00
PATM
11.14%
11.33%
6.63%
5.69%
6.58%
0.00%
5.45%
0.00%
EPS
2.10
1.17
79.49%
1.54
0.77
100.00%
1.71
0.00
0.00
1.06
0.00
0.00

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
1,319.28
1,067.13
305.44
188.05
826.68
247.28
421.36
341.21
244.88
370.97
303.65
Net Sales Growth
263.52%
249.37%
62.42%
-77.25%
234.31%
-41.31%
23.49%
39.34%
-33.99%
22.17%
 
Cost Of Goods Sold
20.48
14.14
69.59
109.24
591.28
88.68
167.14
155.33
107.75
196.50
171.09
Gross Profit
1,298.80
1,052.99
235.85
78.81
235.40
158.61
254.23
185.88
137.13
174.47
132.56
GP Margin
98.45%
98.67%
77.22%
41.91%
28.48%
64.14%
60.34%
54.48%
56.00%
47.03%
43.66%
Total Expenditure
1,205.60
987.00
335.21
259.62
864.82
267.89
316.94
299.43
212.63
295.12
246.52
Power & Fuel Cost
-
4.19
3.95
4.39
7.39
1.24
3.35
4.00
6.65
4.54
2.51
% Of Sales
-
0.39%
1.29%
2.33%
0.89%
0.50%
0.80%
1.17%
2.72%
1.22%
0.83%
Employee Cost
-
51.68
29.91
29.05
46.62
28.57
33.13
27.17
21.20
20.00
17.31
% Of Sales
-
4.84%
9.79%
15.45%
5.64%
11.55%
7.86%
7.96%
8.66%
5.39%
5.70%
Manufacturing Exp.
-
848.95
179.87
43.45
101.28
77.81
60.32
73.96
67.23
67.08
76.62
% Of Sales
-
79.55%
58.89%
23.11%
12.25%
31.47%
14.32%
21.68%
27.45%
18.08%
25.23%
General & Admin Exp.
-
48.49
29.66
30.63
47.28
16.89
28.23
23.74
27.26
29.16
18.79
% Of Sales
-
4.54%
9.71%
16.29%
5.72%
6.83%
6.70%
6.96%
11.13%
7.86%
6.19%
Selling & Distn. Exp.
-
1.65
1.12
0.83
0.61
0.00
0.00
0.00
0.00
0.04
0.00
% Of Sales
-
0.15%
0.37%
0.44%
0.07%
0%
0%
0%
0%
0.01%
0%
Miscellaneous Exp.
-
17.90
21.11
42.03
70.36
54.72
24.78
16.76
10.69
34.04
0.00
% Of Sales
-
1.68%
6.91%
22.35%
8.51%
22.13%
5.88%
4.91%
4.37%
9.18%
7.29%
EBITDA
113.68
80.13
-29.77
-71.57
-38.14
-20.61
104.42
41.78
32.25
75.85
57.13
EBITDA Margin
8.62%
7.51%
-9.75%
-38.06%
-4.61%
-8.33%
24.78%
12.24%
13.17%
20.45%
18.81%
Other Income
107.30
114.81
100.96
102.73
72.98
31.95
14.32
21.62
21.35
5.91
5.18
Interest
47.83
33.17
10.17
12.82
137.99
39.69
47.38
51.55
59.10
32.32
28.19
Depreciation
15.24
23.59
20.90
2.44
59.92
5.31
68.49
8.16
25.72
11.35
10.22
PBT
153.87
138.18
40.12
15.90
-163.07
-33.66
2.88
3.69
-31.22
38.08
23.91
Tax
58.42
46.30
10.14
-4.60
10.48
-6.72
-3.01
0.37
0.34
14.74
3.71
Tax Rate
37.97%
39.05%
59.23%
63.10%
93.99%
9.92%
-104.51%
10.03%
-1.09%
38.71%
15.52%
PAT
95.45
72.28
6.98
-2.69
0.67
-61.01
5.89
3.32
-31.57
23.34
20.20
PAT before Minority Interest
95.45
72.28
6.98
-2.69
0.67
-61.01
5.89
3.32
-31.57
23.34
20.20
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
7.24%
6.77%
2.29%
-1.43%
0.08%
-24.67%
1.40%
0.97%
-12.89%
6.29%
6.65%
PAT Growth
225.10%
935.53%
-
-
-
-
77.41%
-
-
15.54%
 
Unadjusted EPS
6.41
4.71
0.29
0.04
0.04
-15.25
1.47
0.83
-8.15
10.23
8.85

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
1,338.68
1,258.41
1,420.96
1,514.92
458.51
520.68
514.79
511.47
322.82
296.53
Share Capital
147.53
147.29
174.04
173.32
40.00
40.00
40.00
40.00
22.82
22.82
Total Reserves
1,182.11
1,110.21
1,246.16
1,341.37
418.51
480.68
474.79
471.47
300.00
273.71
Non-Current Liabilities
438.63
153.71
112.95
346.27
247.17
226.95
302.48
317.87
421.99
361.87
Secured Loans
415.15
124.53
79.41
289.90
254.73
224.00
286.10
310.53
409.69
347.91
Unsecured Loans
0.00
0.00
0.00
16.40
0.00
0.00
8.81
0.00
5.83
13.00
Long Term Provisions
30.54
28.80
37.00
37.90
1.93
0.88
0.81
0.63
0.00
0.00
Current Liabilities
414.90
208.48
78.38
247.05
145.97
266.58
161.66
223.47
79.33
96.06
Trade Payables
208.28
65.62
23.46
19.83
54.69
82.08
40.27
53.82
43.92
39.74
Other Current Liabilities
185.06
122.98
42.24
66.50
59.07
106.27
55.26
85.64
30.39
53.41
Short Term Borrowings
14.29
19.74
12.61
123.97
31.01
77.91
65.64
83.79
0.00
0.00
Short Term Provisions
7.27
0.14
0.07
36.74
1.20
0.32
0.50
0.22
5.02
2.92
Total Liabilities
2,192.21
1,620.60
1,612.29
2,117.68
851.65
1,014.21
978.93
1,052.83
824.14
754.46
Net Block
26.88
110.11
168.64
500.89
534.91
579.07
646.46
78.00
85.86
82.11
Gross Block
203.12
248.84
240.88
733.30
769.51
795.12
795.59
127.36
127.11
112.88
Accumulated Depreciation
176.24
138.73
72.24
232.42
234.60
216.05
149.13
49.36
41.25
30.78
Non Current Assets
996.94
457.72
623.74
1,220.69
595.27
745.94
685.83
685.67
619.50
516.42
Capital Work in Progress
63.81
63.81
63.81
215.46
25.73
17.05
8.05
586.37
533.43
0.00
Non Current Investment
418.86
51.56
305.30
326.57
0.39
115.42
0.39
0.29
0.21
0.42
Long Term Loans & Adv.
36.80
103.01
85.99
177.00
34.24
34.39
30.93
21.01
0.00
0.00
Other Non Current Assets
450.59
129.23
0.00
0.77
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,194.97
1,162.27
988.54
896.97
256.35
268.24
293.06
367.06
204.56
237.97
Current Investments
699.23
749.77
804.67
627.78
90.42
58.53
5.06
144.38
0.00
0.00
Inventories
0.71
2.96
25.88
3.72
5.88
14.82
40.11
55.69
32.80
22.95
Sundry Debtors
34.00
19.18
37.35
33.45
46.90
88.85
122.00
95.40
85.89
80.80
Cash & Bank
77.63
306.52
38.12
70.10
16.85
28.05
63.43
49.11
53.55
73.67
Other Current Assets
383.40
25.36
1.42
40.35
96.32
77.98
62.45
22.47
32.31
60.55
Short Term Loans & Adv.
131.07
58.48
81.10
121.56
73.02
55.19
54.37
17.66
32.10
60.06
Net Current Assets
780.07
953.79
910.16
649.92
110.38
1.65
131.39
143.59
125.22
141.90
Total Assets
2,192.21
1,620.60
1,612.29
2,117.67
851.65
1,014.22
978.95
1,052.82
824.16
754.47

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
-287.30
-23.65
-17.43
-9.72
-11.47
217.59
-22.83
23.56
81.89
31.24
PBT
115.73
15.10
-3.97
-163.07
-33.66
2.88
3.74
-30.93
35.81
23.12
Adjustment
-14.24
-23.69
-21.95
165.97
84.70
133.55
73.98
69.98
58.19
49.80
Changes in Working Capital
-342.85
-7.38
6.95
-13.32
-63.51
78.14
-94.27
-9.20
-6.68
-42.20
Cash after chg. in Working capital
-241.36
-15.97
-18.97
-10.42
-12.47
214.57
-16.55
29.84
87.32
30.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-45.94
-7.68
1.54
0.70
1.00
3.01
-6.23
-6.57
-7.70
-2.36
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
-250.28
327.07
161.14
-125.18
88.00
-177.95
126.81
-212.09
-121.64
-115.05
Net Fixed Assets
-2.19
105.36
202.66
59.99
7.05
-9.78
-66.77
0.74
-269.05
-36.77
Net Investments
-225.36
200.58
-137.93
-1,036.16
85.94
-168.51
139.22
-144.47
0.01
-5.86
Others
-22.73
21.13
96.41
850.99
-4.99
0.34
54.36
-68.36
147.40
-72.42
Cash from Financing Activity
267.68
-122.18
-35.67
-101.81
-55.85
-75.02
-89.66
184.09
19.63
95.67
Net Cash Inflow / Outflow
-269.90
181.24
108.04
-236.71
20.68
-35.38
14.32
-4.44
-20.12
11.85
Opening Cash & Equivalents
966.61
785.38
677.34
101.08
80.40
63.43
49.11
53.55
73.67
61.83
Closing Cash & Equivalent
696.71
966.62
785.38
680.61
101.08
28.05
63.43
49.11
53.55
73.67

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.)
90.11
85.33
81.60
87.39
114.62
130.16
128.68
127.84
141.41
129.90
ROA
3.79%
0.43%
-0.14%
0.05%
-6.54%
0.59%
0.33%
-3.36%
2.96%
3.00%
ROE
5.59%
0.52%
-0.18%
0.07%
-12.46%
1.14%
0.65%
-7.57%
7.54%
7.36%
ROCE
9.47%
1.87%
0.32%
10.87%
-3.33%
5.56%
5.97%
3.32%
10.09%
9.10%
Fixed Asset Turnover
4.72
1.25
0.39
1.19
0.32
0.53
0.74
1.92
3.09
3.30
Receivable days
9.09
33.78
68.71
16.45
100.19
91.33
116.28
135.11
82.00
85.91
Inventory Days
0.63
17.23
28.73
1.97
15.27
23.79
51.24
65.95
27.43
20.10
Payable days
52.64
50.96
38.18
16.73
123.27
66.91
63.48
77.55
50.42
52.61
Cash Conversion Cycle
-42.92
0.05
59.26
1.68
-7.81
48.20
104.04
123.52
59.01
53.39
Total Debt/Equity
0.35
0.12
0.07
0.30
0.71
0.73
0.76
0.84
1.29
1.22
Interest Cover
4.57
2.68
0.43
1.08
-0.71
1.06
1.07
0.47
2.18
1.85

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.