Nifty

:

22475.85

Sensex

:

73878.15

-172.35 (-0.76%)
-732.96 (-0.98%)

Login

Nifty
Sensex

:
:

22475.85
73878.15

-172.35 (-0.76%)
-732.96 (-0.98%)

D.P. Wires Ltd.

Steel & Iron Products

Rating :

70/99

BSE: 543962 | NSE: DPWIRES

Watchlist

NSE BSE

497.80

03-May-2024

Open
High
Low
Previous Close

501.05
507.95
493.55
501.45

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

34684
173.43
681.45
335.69

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

770.53
18.54
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

798.40
0.24%
3.50

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

29.35
29.66
37.58

EBITDA CAGR (%)

10 Years
5 Years
3 Years

29.26
16.36
10.55

PAT CAGR (%)

10 Years
5 Years
3 Years

40.69
18.68
19.42

P:E (Median)

8 Years
5 Years
3 Years

-
13.42
15.92

P:BV (Average)

8 Years
5 Years
3 Years

-
2.55
3.14

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
7.73
9.45

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 251.91 344.16 -26.80% 272.79 283.70 -3.85% 265.93 200.42 32.69% 386.70 178.33 116.85%
Expenses 244.61 332.22 -26.37% 262.69 271.97 -3.41% 250.25 189.50 32.06% 356.18 168.99 110.77%
EBITDA 7.30 11.94 -38.86% 10.10 11.73 -13.90% 15.68 10.92 43.59% 30.52 9.34 226.77%
EBIDTM 2.90% 3.47% 3.70% 4.14% 5.89% 5.45% 7.89% 5.24%
Other Income 2.97 1.90 56.32% 3.70 1.37 170.07% 1.47 0.55 167.27% 2.50 1.27 96.85%
Interest 0.70 0.57 22.81% 0.63 0.28 125.00% 1.33 0.56 137.50% 0.61 0.44 38.64%
Depreciation 1.00 0.89 12.36% 1.01 0.78 29.49% 0.96 0.77 24.68% 11.65 0.74 1,474.32%
PBT 8.58 12.39 -30.75% 12.16 12.05 0.91% 14.85 10.13 46.59% 20.76 9.42 120.38%
Tax 2.25 3.08 -26.95% 3.10 3.02 2.65% 3.74 2.52 48.41% 5.69 2.44 133.20%
PAT 6.32 9.31 -32.12% 9.06 9.03 0.33% 11.11 7.61 45.99% 15.07 6.99 115.59%
PATM 2.51% 2.70% 3.32% 3.18% 4.18% 3.80% 3.90% 3.92%
EPS 4.08 6.01 -32.11% 5.85 5.83 0.34% 7.17 4.91 46.03% 9.72 4.51 115.52%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 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

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 1,177.33 1,215.31 613.24 466.72 283.87 331.62 208.07 196.35 159.42 137.64 92.67 Net Sales Growth 16.96% 98.18% 31.39% 64.41% -14.40% 59.38% 5.97% 23.17% 15.82% 48.53% Cost Of Goods Sold 1,049.18 1,076.08 494.35 370.45 216.78 252.40 157.25 153.77 125.52 116.13 75.80 Gross Profit 128.15 139.24 118.88 96.28 67.09 79.22 50.82 42.58 33.90 21.51 16.87 GP Margin 10.88% 11.46% 19.39% 20.63% 23.63% 23.89% 24.42% 21.69% 21.26% 15.63% 18.20% Total Expenditure 1,113.73 1,160.50 572.57 433.52 260.57 305.92 190.61 185.80 153.84 133.83 88.46 Power & Fuel Cost - 19.85 18.40 13.74 11.79 10.88 9.29 8.67 7.44 5.41 4.21 % Of Sales - 1.63% 3.00% 2.94% 4.15% 3.28% 4.46% 4.42% 4.67% 3.93% 4.54% Employee Cost - 6.15 5.86 3.62 4.10 4.02 3.33 3.35 2.98 2.29 0.45 % Of Sales - 0.51% 0.96% 0.78% 1.44% 1.21% 1.60% 1.71% 1.87% 1.66% 0.49% Manufacturing Exp. - 25.58 24.15 19.69 8.22 18.30 9.54 8.54 6.72 3.08 3.95 % Of Sales - 2.10% 3.94% 4.22% 2.90% 5.52% 4.58% 4.35% 4.22% 2.24% 4.26% General & Admin Exp. - 4.38 3.12 3.79 3.51 3.00 2.33 2.02 1.39 0.84 0.66 % Of Sales - 0.36% 0.51% 0.81% 1.24% 0.90% 1.12% 1.03% 0.87% 0.61% 0.71% Selling & Distn. Exp. - 24.59 25.72 21.57 14.52 16.27 8.72 9.27 8.04 5.44 3.18 % Of Sales - 2.02% 4.19% 4.62% 5.12% 4.91% 4.19% 4.72% 5.04% 3.95% 3.43% Miscellaneous Exp. - 3.87 0.97 0.65 1.65 1.04 0.14 0.17 1.77 0.64 3.18 % Of Sales - 0.32% 0.16% 0.14% 0.58% 0.31% 0.07% 0.09% 1.11% 0.46% 0.23% EBITDA 63.60 54.81 40.67 33.20 23.30 25.70 17.46 10.55 5.58 3.81 4.21 EBITDA Margin 5.40% 4.51% 6.63% 7.11% 8.21% 7.75% 8.39% 5.37% 3.50% 2.77% 4.54% Other Income 10.64 6.00 2.74 2.53 2.27 2.50 0.43 0.73 0.29 0.40 0.04 Interest 3.27 2.01 2.13 1.10 1.35 2.33 1.58 2.76 2.04 1.10 1.45 Depreciation 14.62 3.47 2.47 2.22 1.96 1.58 1.37 1.48 1.26 1.02 0.98 PBT 56.35 55.33 38.81 32.41 22.26 24.29 14.94 7.03 2.56 2.10 1.82 Tax 14.78 14.31 9.75 8.33 5.57 6.87 5.11 2.01 0.59 0.44 0.47 Tax Rate 26.23% 25.86% 25.12% 25.70% 25.02% 28.28% 34.23% 28.55% 23.05% 20.95% 25.82% PAT 41.56 41.01 29.05 24.08 16.69 17.42 9.83 5.02 1.97 1.66 1.35 PAT before Minority Interest 41.56 41.01 29.05 24.08 16.69 17.42 9.83 5.02 1.97 1.66 1.35 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 3.53% 3.37% 4.74% 5.16% 5.88% 5.25% 4.72% 2.56% 1.24% 1.21% 1.46% PAT Growth 26.17% 41.17% 20.64% 44.28% -4.19% 77.21% 95.82% 154.82% 18.67% 22.96% EPS 26.81 26.46 18.74 15.54 10.77 11.24 6.34 3.24 1.27 1.07 0.87

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 14 Mar 13 Mar 12
Shareholder's Funds 191.47 151.79 122.66 98.61 82.02 64.60 27.89 19.25 17.90 16.28 Share Capital 13.57 13.57 13.57 13.57 13.57 13.57 2.50 2.50 2.50 2.50 Total Reserves 177.90 138.22 109.09 85.05 68.45 51.03 25.39 16.75 15.40 13.78 Non-Current Liabilities 0.93 2.62 3.54 3.21 3.45 3.24 13.87 0.56 0.73 0.88 Secured Loans 0.75 2.11 0.53 0.02 0.09 0.25 0.33 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 2.31 2.35 2.52 2.51 13.08 0.00 0.00 0.00 Long Term Provisions 0.06 0.41 0.55 0.45 0.30 0.25 0.16 0.04 0.13 0.10 Current Liabilities 58.91 41.45 27.40 23.36 36.20 28.56 39.60 11.35 26.67 22.86 Trade Payables 22.09 8.92 4.15 10.00 9.03 6.44 14.96 4.19 4.81 2.68 Other Current Liabilities 31.51 19.94 16.24 11.16 5.83 12.14 4.11 2.22 1.54 7.37 Short Term Borrowings 0.96 10.68 4.77 0.61 19.60 3.31 16.94 4.94 20.12 12.82 Short Term Provisions 4.35 1.91 2.24 1.59 1.73 6.67 3.59 0.00 0.20 0.00 Total Liabilities 251.31 195.86 153.60 125.18 121.67 96.40 81.36 31.16 45.30 40.02 Net Block 20.12 16.43 11.44 22.98 15.74 7.99 8.18 5.16 4.87 6.28 Gross Block 31.78 24.63 17.16 26.48 17.32 30.46 29.46 22.54 21.35 22.68 Accumulated Depreciation 11.66 8.19 5.72 3.50 1.58 22.47 21.28 17.38 16.48 16.40 Non Current Assets 33.98 29.57 25.92 26.64 20.30 9.56 9.19 5.16 6.11 6.28 Capital Work in Progress 0.00 0.00 0.00 0.00 3.38 0.00 0.00 0.00 1.24 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 2.57 1.60 1.21 1.40 1.18 1.58 1.01 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 1.77 2.26 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 217.33 166.28 127.69 98.55 101.37 86.83 72.17 26.01 39.19 33.74 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 49.65 47.10 25.35 24.68 29.95 25.10 25.90 6.58 3.86 7.16 Sundry Debtors 86.99 87.81 62.39 46.37 45.78 26.14 30.80 12.29 21.60 13.02 Cash & Bank 33.27 8.29 5.27 12.86 1.75 2.76 1.65 0.99 0.57 1.87 Other Current Assets 47.41 1.81 2.24 1.41 23.88 32.83 13.82 6.15 13.16 11.69 Short Term Loans & Adv. 45.87 21.28 32.42 13.23 23.44 32.02 13.42 5.73 12.57 11.60 Net Current Assets 158.42 124.84 100.29 75.18 65.17 58.27 32.57 14.65 12.52 10.88 Total Assets 251.31 195.85 153.61 125.19 121.67 96.39 81.36 31.17 45.30 40.02

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 45.54 4.48 -12.18 38.24 -5.08 -12.18 1.73 0.00 -0.85 5.24 PBT 55.33 38.81 32.41 22.26 24.29 14.89 7.03 0.00 2.82 -0.06 Adjustment 6.58 3.34 1.07 2.70 1.91 2.68 4.25 0.00 2.85 3.53 Changes in Working Capital -3.94 -28.38 -36.72 17.58 -21.21 -24.59 -7.40 0.00 -3.57 4.25 Cash after chg. in Working capital 57.96 13.76 -3.24 42.54 4.99 -7.01 3.87 0.00 2.10 7.72 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -1.76 -2.22 Tax Paid -12.41 -9.28 -8.94 -4.30 -10.08 -5.17 -2.14 0.00 -0.27 -0.20 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 -0.92 -0.07 Cash From Investing Activity -6.08 -4.80 11.64 -17.38 -8.89 -2.88 0.31 0.00 -0.91 -0.40 Net Fixed Assets -7.15 -7.47 9.32 -5.78 9.76 -1.00 -6.92 0.05 0.09 -0.37 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 1.07 2.67 2.32 -11.60 -18.65 -1.88 7.23 -0.05 -1.00 -0.03 Cash from Financing Activity -14.75 2.93 3.66 -20.52 13.90 15.00 -2.08 0.00 0.46 -4.64 Net Cash Inflow / Outflow 24.71 2.62 3.11 0.34 -0.08 -0.06 -0.04 0.00 -1.30 0.19 Opening Cash & Equivalents 6.14 3.52 0.41 0.06 0.15 0.21 0.24 0.00 1.87 1.68 Closing Cash & Equivalent 30.85 6.14 3.52 0.41 0.06 0.15 0.21 0.00 0.57 1.87

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 123.48 97.89 90.41 72.68 60.45 47.61 111.73 77.11 71.70 65.22 ROA 18.34% 16.63% 17.27% 13.52% 15.98% 11.06% 6.70% 3.53% 3.79% -0.26% ROE 23.90% 21.17% 21.76% 18.48% 23.77% 21.25% 19.79% 7.27% 9.46% -0.68% ROCE 32.03% 27.75% 28.88% 22.92% 30.39% 25.57% 18.67% 13.45% 10.92% 5.97% Fixed Asset Turnover 43.09 29.35 21.39 12.96 13.88 7.12 7.55 4.68 4.74 3.68 Receivable days 26.25 44.70 42.53 59.25 39.58 48.72 48.39 60.17 60.51 53.56 Inventory Days 14.53 21.56 19.57 35.13 30.30 43.65 35.23 18.54 19.27 31.11 Payable days 5.26 4.83 6.97 16.03 9.23 20.53 30.72 21.92 16.69 7.13 Cash Conversion Cycle 35.52 61.44 55.12 78.34 60.65 71.84 52.91 56.80 63.09 77.54 Total Debt/Equity 0.01 0.09 0.06 0.03 0.27 0.10 1.09 0.26 1.12 0.79 Interest Cover 28.49 19.26 30.55 17.54 11.41 10.43 3.55 1.77 2.08 0.94

Top Investors:

amitabh harivansh rai bachchan

prem cables pvt ltd

Annual Reports:

News Update:

D.P. Wires - Quarterly Results
13th Feb 2024, 18:29 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.

Feedback