Nifty
Sensex
:
:
11937.65
40707.31
40.85 (0.34%)
162.94 (0.40%)

Wood & Wood Products

Rating :
56/99

BSE: 531859 | NSE: Not Listed

37.90
21-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  38.70
  •  38.70
  •  37.00
  •  36.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6
  •  0.12
  •  65.00
  •  24.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 197.28
  • 8.15
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 369.98
  • 0.55%
  • 2.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.85%
  • 5.47%
  • 36.64%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 27.08
  • 26.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 40.89
  • 17.90

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 48.94
  • 27.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.03
  • 27.63
  • 24.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.64
  • 8.65
  • 6.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.38
  • 23.64
  • 15.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
31.84
33.40
-4.67%
86.58
41.03
111.02%
92.96
35.52
161.71%
53.74
30.72
74.93%
Expenses
25.71
28.02
-8.24%
74.32
35.48
109.47%
76.38
30.14
153.42%
44.38
26.24
69.13%
EBITDA
6.13
5.38
13.94%
12.26
5.55
120.90%
16.58
5.38
208.18%
9.36
4.48
108.93%
EBIDTM
19.26%
16.11%
14.16%
13.52%
17.84%
15.14%
17.41%
14.57%
Other Income
0.55
0.55
0.00%
0.74
0.58
27.59%
0.65
0.51
27.45%
0.55
0.44
25.00%
Interest
1.89
1.35
40.00%
2.86
1.02
180.39%
3.10
0.99
213.13%
2.64
0.85
210.59%
Depreciation
1.23
0.67
83.58%
1.22
0.69
76.81%
1.22
0.69
76.81%
1.06
0.67
58.21%
PBT
3.56
3.92
-9.18%
8.91
4.42
101.58%
12.92
4.22
206.16%
6.20
3.40
82.35%
Tax
0.78
1.02
-23.53%
1.59
0.70
127.14%
4.21
1.38
205.07%
0.80
1.15
-30.43%
PAT
2.78
2.90
-4.14%
7.33
3.72
97.04%
8.71
2.84
206.69%
5.39
2.24
140.62%
PATM
8.73%
8.69%
8.46%
9.07%
9.37%
7.99%
10.03%
7.30%
EPS
0.52
0.54
-3.70%
1.36
0.69
97.10%
1.62
0.53
205.66%
1.00
0.42
138.10%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
265.12
266.67
139.24
131.02
97.45
80.45
77.37
Net Sales Growth
88.47%
91.52%
6.27%
34.45%
21.13%
3.98%
 
Cost Of Goods Sold
183.89
180.71
86.17
82.52
55.70
56.02
61.91
Gross Profit
81.23
85.96
53.08
48.50
41.75
24.42
15.45
GP Margin
30.64%
32.23%
38.12%
37.02%
42.84%
30.35%
19.97%
Total Expenditure
220.79
223.09
119.06
111.89
81.85
72.60
73.88
Power & Fuel Cost
-
6.59
5.69
3.66
2.89
2.88
2.00
% Of Sales
-
2.47%
4.09%
2.79%
2.97%
3.58%
2.58%
Employee Cost
-
17.25
12.14
11.68
9.21
8.12
6.80
% Of Sales
-
6.47%
8.72%
8.91%
9.45%
10.09%
8.79%
Manufacturing Exp.
-
4.78
3.11
2.58
9.61
1.23
1.00
% Of Sales
-
1.79%
2.23%
1.97%
9.86%
1.53%
1.29%
General & Admin Exp.
-
8.30
7.13
6.33
3.47
3.30
1.76
% Of Sales
-
3.11%
5.12%
4.83%
3.56%
4.10%
2.27%
Selling & Distn. Exp.
-
5.22
4.60
5.12
0.92
0.77
0.35
% Of Sales
-
1.96%
3.30%
3.91%
0.94%
0.96%
0.45%
Miscellaneous Exp.
-
0.24
0.22
0.00
0.05
0.27
0.03
% Of Sales
-
0.09%
0.16%
0%
0.05%
0.34%
0.04%
EBITDA
44.33
43.58
20.18
19.13
15.60
7.85
3.49
EBITDA Margin
16.72%
16.34%
14.49%
14.60%
16.01%
9.76%
4.51%
Other Income
2.49
2.49
2.02
2.34
1.94
2.66
3.31
Interest
10.49
9.95
3.55
2.71
3.31
2.04
1.08
Depreciation
4.73
4.17
2.70
2.53
2.54
1.43
1.03
PBT
31.59
31.95
15.95
16.22
11.68
7.04
4.69
Tax
7.38
7.61
4.21
4.58
3.96
3.19
1.55
Tax Rate
23.36%
23.82%
26.39%
28.24%
33.90%
49.38%
33.05%
PAT
24.21
24.33
11.74
11.65
7.72
3.32
3.13
PAT before Minority Interest
24.21
24.33
11.74
11.65
7.72
3.27
3.13
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.05
0.00
PAT Margin
9.13%
9.12%
8.43%
8.89%
7.92%
4.13%
4.05%
PAT Growth
106.92%
107.24%
0.77%
50.91%
132.53%
6.07%
 
EPS
4.49
4.51
2.18
2.16
1.43
0.62
0.58

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
75.71
52.67
42.23
32.14
25.30
22.25
Share Capital
5.39
5.39
5.39
5.39
5.39
5.39
Total Reserves
70.32
47.28
36.84
26.75
19.91
16.86
Non-Current Liabilities
93.83
94.48
84.88
49.61
43.28
21.99
Secured Loans
16.08
17.95
9.64
12.01
12.08
0.38
Unsecured Loans
74.87
74.88
74.59
35.80
29.27
20.39
Long Term Provisions
0.76
0.61
0.53
0.48
0.35
0.40
Current Liabilities
145.12
120.69
87.74
64.68
49.36
43.26
Trade Payables
29.69
22.42
32.95
16.33
16.34
12.13
Other Current Liabilities
10.39
25.82
7.27
5.38
8.12
9.67
Short Term Borrowings
96.16
66.53
40.12
37.21
20.00
18.83
Short Term Provisions
8.87
5.91
7.39
5.76
4.90
2.64
Total Liabilities
314.66
267.84
214.85
146.43
118.39
88.00
Net Block
78.10
34.43
35.58
33.61
33.55
7.03
Gross Block
95.93
48.09
46.64
42.27
39.66
17.25
Accumulated Depreciation
17.83
13.66
11.06
8.66
6.12
10.21
Non Current Assets
121.12
92.40
78.44
48.25
37.32
22.76
Capital Work in Progress
13.89
45.41
35.37
13.67
2.83
14.24
Non Current Investment
0.06
0.05
0.05
0.05
0.05
0.64
Long Term Loans & Adv.
15.98
12.51
7.43
0.91
0.90
0.86
Other Non Current Assets
13.10
0.00
0.00
0.00
0.00
0.00
Current Assets
193.53
175.44
136.41
98.17
81.04
65.19
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
91.60
75.16
49.72
30.72
24.54
13.19
Sundry Debtors
49.81
35.01
33.44
28.93
21.40
18.16
Cash & Bank
17.93
33.62
29.20
27.41
27.36
28.88
Other Current Assets
34.20
1.00
0.74
1.28
7.74
4.96
Short Term Loans & Adv.
32.55
30.65
23.31
9.84
7.44
3.87
Net Current Assets
48.42
54.75
48.67
33.49
31.68
21.93
Total Assets
314.65
267.84
214.85
146.42
118.39
87.99

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
-9.28
-16.08
-9.25
1.43
-9.45
10.95
PBT
31.95
15.95
16.22
11.68
6.46
4.69
Adjustment
12.02
4.32
3.07
3.94
0.82
-0.69
Changes in Working Capital
-45.64
-32.14
-23.97
-10.23
-14.12
8.62
Cash after chg. in Working capital
-1.67
-11.87
-4.67
5.39
-6.84
12.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.61
-4.21
-4.58
-3.96
-3.19
-1.66
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.58
0.00
Cash From Investing Activity
-14.48
-9.65
-24.28
-11.58
-14.49
-17.48
Net Fixed Assets
-1.06
-0.76
-2.53
-1.14
4.61
Net Investments
-6.25
0.00
0.00
-0.50
-3.16
Others
-7.17
-8.89
-21.75
-9.94
-15.94
Cash from Financing Activity
16.73
30.15
35.32
10.20
22.43
6.22
Net Cash Inflow / Outflow
-7.03
4.42
1.79
0.05
-1.51
-0.31
Opening Cash & Equivalents
24.98
29.20
27.41
27.36
28.88
29.19
Closing Cash & Equivalent
18.00
33.62
29.20
27.41
27.36
28.88

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
14.05
9.77
7.83
5.96
4.69
4.12
ROA
8.35%
4.86%
6.45%
5.83%
3.17%
3.56%
ROE
37.91%
24.74%
31.32%
26.91%
13.78%
14.11%
ROCE
17.47%
10.22%
13.19%
14.55%
11.37%
9.29%
Fixed Asset Turnover
3.70
2.94
2.98
2.53
3.14
5.04
Receivable days
58.05
89.71
85.78
88.48
80.78
76.29
Inventory Days
114.12
163.67
110.63
97.15
77.05
55.42
Payable days
43.43
87.83
84.46
72.19
72.61
61.15
Cash Conversion Cycle
128.73
165.55
111.96
113.44
85.21
70.56
Total Debt/Equity
2.52
3.05
2.99
2.70
2.46
1.80
Interest Cover
4.21
5.49
6.98
4.53
4.17
5.32

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.