Nifty

:

11999.55

Sensex

:

40874.05

102.75 (0.86%)
329.68 (0.81%)

Login

Nifty
Sensex

:
:

11999.55
40874.05

102.75 (0.86%)
329.68 (0.81%)

Walchand Peoplefirst Ltd.

Finance - Investment

Rating :

N/A

BSE: 501370 | NSE: Not Listed

Watchlist

NSE BSE

56.20

20-Oct-2020

Open
High
Low
Previous Close

53.60
56.20
53.60
53.60

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

5
0.07
75.00
34.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

16.32
18.15
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6.82
N/A
0.97

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.59
-0.44
-6.03

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-6.81
-30.23
-42.08

P:E (Median)

8 Years
5 Years
3 Years

18.56
16.90
15.14

P:BV (Average)

8 Years
5 Years
3 Years

0.87
0.87
0.87

EV:EBITDA (Average)

8 Years
5 Years
3 Years

11.19
13.09
14.11

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 1.17 4.39 -73.35% 4.46 5.51 -19.06% 6.15 6.46 -4.80% 7.25 7.47 -2.95%
Expenses 2.73 5.92 -53.89% 4.84 6.77 -28.51% 5.57 6.38 -12.70% 5.95 6.36 -6.45%
EBITDA -1.56 -1.54 - -0.37 -1.26 - 0.58 0.07 728.57% 1.31 1.11 18.02%
EBIDTM -133.08% -35.04% -0.29% -22.88% 9.37% 1.15% 17.99% 14.86%
Other Income 0.73 0.62 17.74% 0.55 0.33 66.67% 0.45 0.37 21.62% 0.47 0.48 -2.08%
Interest 0.01 0.05 -80.00% 0.05 0.01 400.00% 0.05 0.01 400.00% 0.05 0.01 400.00%
Depreciation 0.20 0.21 -4.76% 0.22 0.10 120.00% 0.22 0.10 120.00% 0.22 0.10 120.00%
PBT -1.04 -1.18 - -0.09 -1.05 - 0.77 0.33 133.33% 1.50 1.48 1.35%
Tax -0.27 0.08 - -0.06 -0.34 - 0.19 -0.03 - 0.38 0.40 -5.00%
PAT -0.77 -1.26 - -0.03 -0.71 - 0.57 0.36 58.33% 1.12 1.09 2.75%
PATM -65.81% -28.72% 2.87% -12.87% 9.36% 5.55% 15.46% 14.55%
EPS -2.66 -4.34 - -0.09 -2.44 - 1.98 1.23 60.98% 3.87 3.75 3.20%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 19.03 22.25 25.48 26.81 23.24 22.75 18.05 15.26 17.19 16.43 12.91 Net Sales Growth -20.14% -12.68% -4.96% 15.36% 2.15% 26.04% 18.28% -11.23% 4.63% 27.27% Cost Of Goods Sold 499.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit -480.08 22.25 25.48 26.81 23.24 22.75 18.05 15.26 17.19 16.43 12.91 GP Margin -2,522.77% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 19.09 22.28 25.55 24.85 23.16 20.02 17.00 15.13 15.16 15.81 12.46 Power & Fuel Cost - 0.15 0.16 0.16 0.20 0.20 0.17 0.14 0.14 0.08 0.08 % Of Sales - 0.67% 0.63% 0.60% 0.86% 0.88% 0.94% 0.92% 0.81% 0.49% 0.62% Employee Cost - 13.82 15.14 14.14 13.40 11.21 9.81 8.63 8.32 7.70 5.98 % Of Sales - 62.11% 59.42% 52.74% 57.66% 49.27% 54.35% 56.55% 48.40% 46.87% 46.32% Manufacturing Exp. - 3.10 3.95 4.30 4.32 3.84 3.39 2.86 3.03 2.48 1.84 % Of Sales - 13.93% 15.50% 16.04% 18.59% 16.88% 18.78% 18.74% 17.63% 15.09% 14.25% General & Admin Exp. - 4.39 5.53 5.52 4.73 4.19 3.12 2.64 2.90 4.64 4.17 % Of Sales - 19.73% 21.70% 20.59% 20.35% 18.42% 17.29% 17.30% 16.87% 28.24% 32.30% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.96 0.94 0.89 0.71 0.78 0.68 0.99 0.91 0.99 0.00 % Of Sales - 4.31% 3.69% 3.32% 3.06% 3.43% 3.77% 6.49% 5.29% 6.03% 3.72% EBITDA -0.04 -0.03 -0.07 1.96 0.08 2.73 1.05 0.13 2.03 0.62 0.45 EBITDA Margin -0.21% -0.13% -0.27% 7.31% 0.34% 12.00% 5.82% 0.85% 11.81% 3.77% 3.49% Other Income 2.20 2.09 1.48 1.35 1.73 1.40 1.06 1.26 1.20 3.30 1.26 Interest 0.16 0.20 0.03 0.03 0.02 0.00 0.08 0.14 0.21 0.28 0.40 Depreciation 0.86 0.86 0.40 0.46 0.49 0.37 0.41 0.41 0.53 0.75 0.51 PBT 1.14 1.00 0.97 2.83 1.30 3.76 1.62 0.84 2.50 2.90 0.79 Tax 0.24 0.59 0.08 0.71 0.36 1.28 0.46 0.39 0.73 0.63 -0.03 Tax Rate 21.05% 59.00% 8.25% 25.09% 27.69% 34.04% 28.40% 46.43% 29.20% 21.72% -3.80% PAT 0.89 0.41 0.89 2.11 0.93 2.48 1.16 0.45 1.76 2.26 0.83 PAT before Minority Interest 0.89 0.41 0.89 2.11 0.93 2.48 1.16 0.45 1.76 2.26 0.83 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 4.68% 1.84% 3.49% 7.87% 4.00% 10.90% 6.43% 2.95% 10.24% 13.76% 6.43% PAT Growth 271.15% -53.93% -57.82% 126.88% -62.50% 113.79% 157.78% -74.43% -22.12% 172.29% EPS 3.07 1.41 3.07 7.28 3.21 8.55 4.00 1.55 6.07 7.79 2.86

Description TTM Mar 09 Mar 08
Net Sales - 11.79 0.34 Net Sales Growth - 3367.65% Cost Of Goods Sold - 0.00 0.00 Gross Profit - 11.79 0.34 GP Margin - 100% 100% Total Expenditure - 14.22 16.20 Power & Fuel Cost - 0.22 0.12 % Of Sales - 1.87% 35.29% Employee Cost - 6.49 6.80 % Of Sales - 55.05% 2000% Manufacturing Exp. - 4.21 4.64 % Of Sales - 35.71% 1364.71% General & Admin Exp. - 3.30 4.50 % Of Sales - 27.99% 1323.53% Selling & Distn. Exp. - 0.00 0.00 % Of Sales - 0% 0% Miscellaneous Exp. - 0.21 0.25 % Of Sales - 1.78% 73.53% EBITDA - -2.43 -15.86 EBITDA Margin - -20.61% -4664.71% Other Income - 1.50 11.84 Interest - 0.43 0.01 Depreciation - 0.61 0.55 PBT - -1.97 -4.59 Tax - 1.56 1.47 Tax Rate - -79.19% -32.03% PAT - -3.51 -6.05 PAT before Minority Interest - -3.53 -6.05 Minority Interest - 0.02 0.00 PAT Margin - -29.77% -1779.41% PAT Growth - - EPS - -12.10 -20.86

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 17.53 17.35 16.49 14.38 13.56 11.52 10.84 10.39 8.97 7.04 Share Capital 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 2.90 Total Reserves 14.62 14.45 13.58 11.48 10.66 8.61 7.94 7.49 6.06 4.14 Non-Current Liabilities 3.43 -0.16 0.03 -0.06 1.55 1.23 2.08 2.38 2.47 2.98 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.17 0.38 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.60 0.60 0.60 1.20 Long Term Provisions 1.90 0.02 0.20 0.00 1.37 1.15 1.42 1.26 1.88 0.01 Current Liabilities 5.04 5.28 6.79 4.20 4.63 3.69 3.03 3.79 4.79 6.07 Trade Payables 0.88 0.64 1.27 0.80 0.70 0.60 0.55 0.57 0.42 0.53 Other Current Liabilities 3.24 3.53 4.38 2.60 3.04 2.52 1.77 2.14 3.42 1.80 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.57 0.61 0.49 1.00 Short Term Provisions 0.91 1.11 1.14 0.80 0.89 0.57 0.14 0.48 0.47 2.74 Total Liabilities 26.00 22.47 23.31 18.52 19.74 16.44 15.95 16.56 16.23 16.09 Net Block 3.91 2.16 2.37 2.57 2.56 2.45 2.83 3.23 4.10 4.28 Gross Block 6.07 3.48 3.30 3.05 6.94 6.76 6.65 6.84 7.91 7.98 Accumulated Depreciation 2.16 1.31 0.93 0.48 4.37 4.31 3.82 3.60 3.82 3.70 Non Current Assets 11.25 9.07 6.20 6.66 8.98 8.79 9.36 9.60 10.93 6.67 Capital Work in Progress 0.00 0.00 0.00 0.00 0.16 0.00 0.04 0.09 0.00 0.18 Non Current Investment 0.08 0.10 0.17 0.17 0.04 0.03 0.02 0.69 1.11 1.16 Long Term Loans & Adv. 7.26 6.75 3.67 3.86 6.22 6.31 6.47 5.59 5.72 1.05 Other Non Current Assets 0.00 0.06 0.00 0.06 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 14.75 13.40 17.10 11.87 10.76 7.65 6.59 6.96 5.30 9.41 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 4.59 5.18 10.45 4.19 5.48 3.35 2.77 3.49 2.12 1.54 Cash & Bank 9.50 7.65 6.10 6.78 4.49 3.97 3.40 3.18 2.85 0.42 Other Current Assets 0.65 0.47 0.49 0.53 0.78 0.33 0.43 0.29 0.33 7.46 Short Term Loans & Adv. 0.09 0.10 0.07 0.37 0.38 0.07 0.21 0.10 0.07 7.36 Net Current Assets 9.71 8.12 10.32 7.67 6.13 3.96 3.56 3.17 0.50 3.34 Total Assets 26.00 22.47 23.30 18.53 19.74 16.44 15.95 16.56 16.23 16.08

Description Mar 09 Mar 08
Shareholder's Funds 6.99 10.01 Share Capital 2.85 2.85 Total Reserves 4.15 7.16 Non-Current Liabilities 1.56 23.38 Secured Loans 1.51 0.13 Unsecured Loans 0.34 25.00 Long Term Provisions 0.00 0.00 Current Liabilities 6.92 7.09 Trade Payables 0.74 1.18 Other Current Liabilities 4.05 3.52 Short Term Borrowings 0.00 0.00 Short Term Provisions 2.14 2.38 Total Liabilities 15.88 40.48 Net Block 4.16 4.68 Gross Block 6.98 7.13 Accumulated Depreciation 2.77 2.45 Non Current Assets 6.67 7.24 Capital Work in Progress 0.00 0.00 Non Current Investment 2.51 2.57 Long Term Loans & Adv. 0.00 0.00 Other Non Current Assets 0.00 0.00 Current Assets 9.22 33.24 Current Investments 0.02 0.08 Inventories 0.00 0.00 Sundry Debtors 1.36 2.03 Cash & Bank 0.46 0.57 Other Current Assets 7.38 0.00 Short Term Loans & Adv. 7.31 30.56 Net Current Assets 2.30 26.15 Total Assets 15.89 40.48

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 0.75 0.58 -1.61 2.79 1.21 1.79 0.44 0.85 4.63 0.94 PBT 1.00 0.97 2.83 1.30 3.76 1.62 0.84 2.50 2.90 0.79 Adjustment -0.69 -0.97 -0.63 -0.13 0.11 0.28 0.68 0.78 1.33 0.54 Changes in Working Capital -0.29 3.70 -3.15 1.23 -1.82 0.42 0.18 -1.30 -0.08 0.38 Cash after chg. in Working capital 0.02 3.70 -0.94 2.39 2.05 2.32 1.70 1.97 4.15 1.71 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.73 -3.12 -0.67 0.40 -0.84 -0.53 -1.26 -1.13 0.48 -0.78 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 -1.36 0.52 1.84 -2.37 -1.53 -0.70 0.47 0.44 -0.68 0.30 Net Fixed Assets -2.59 -0.18 -0.25 4.05 -0.34 -0.07 0.24 0.98 0.25 -0.98 Net Investments 0.02 0.07 0.00 -0.13 -0.01 -0.01 0.67 0.42 0.05 1.32 Others 1.21 0.63 2.09 -6.29 -1.18 -0.62 -0.44 -0.96 -0.98 -0.04 Cash from Financing Activity -0.02 0.01 0.00 -0.41 -0.35 -1.31 -0.69 -0.96 -1.52 -1.20 Net Cash Inflow / Outflow -0.62 1.10 0.23 0.00 -0.66 -0.22 0.22 0.33 2.43 0.03 Opening Cash & Equivalents 1.53 0.50 0.27 0.27 0.93 1.15 3.18 2.85 0.42 0.39 Closing Cash & Equivalent 0.91 1.61 0.50 0.27 0.27 0.93 3.40 3.18 2.85 0.42

Description Mar 09
Cash From Operating Activity 22.19 PBT -1.97 Adjustment 0.43 Changes in Working Capital 25.39 Cash after chg. in Working capital 23.84 Interest Paid 0.00 Tax Paid -1.64 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity 0.76 Net Fixed Assets Net Investments Others Cash from Financing Activity -23.06 Net Cash Inflow / Outflow -0.11 Opening Cash & Equivalents 0.57 Closing Cash & Equivalent 0.46

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 60.36 59.75 56.77 49.53 46.70 39.66 37.34 35.79 30.88 24.25 ROA 1.62% 3.90% 10.11% 4.87% 13.72% 7.16% 2.77% 10.76% 14.01% 5.06% ROE 2.35% 5.27% 13.70% 6.67% 19.78% 10.38% 4.24% 18.23% 28.27% 12.60% ROCE 6.88% 5.91% 18.49% 9.43% 29.98% 14.40% 8.23% 23.93% 30.47% 11.98% Fixed Asset Turnover 4.66 7.52 8.45 4.66 3.32 2.69 2.26 2.33 2.07 1.70 Receivable days 80.18 111.96 99.63 75.97 70.84 61.81 74.78 59.52 40.62 46.60 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 15.30 17.55 19.70 14.78 15.08 15.19 16.83 14.86 15.58 61.17 Cash Conversion Cycle 64.88 94.41 79.93 61.20 55.76 46.62 57.94 44.66 25.04 -14.57 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.11 0.14 0.20 0.42 Interest Cover 5.95 32.67 113.71 60.69 7519.20 21.85 7.05 12.80 11.49 2.98

Description Mar 09 Mar 08 Mar 03 Mar 02
Book Value (Rs.) 24.55 35.14 60.96 77.07 ROA -12.53% -18.70% -17.14% -1.87% ROE -41.53% -44.21% -23.20% -2.47% ROCE -7.01% -17.20% -22.17% -1.84% Fixed Asset Turnover 1.67 0.05 0.13 0.17 Receivable days 52.53 1889.77 823.89 899.34 Inventory Days 0.00 0.00 0.00 0.00 Payable days 28.27 21.74 81.29 83.77 Cash Conversion Cycle 24.27 1868.02 742.60 815.57 Total Debt/Equity 0.26 2.51 0.04 0.02 Interest Cover -3.55 -338.66 0.00 -18.84

Top Investors:

vivek wadhavkar (trustee)

pallavi sanjay jha (trustee)

investor education and protection fund

dnyana anand patil

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