Nifty

:

21995.85

Sensex

:

72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Login

Nifty
Sensex

:
:

21995.85
72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Poojawestern Metaliks Ltd.

Metal - Non Ferrous

Rating :

57/99

BSE: 540727 | NSE: Not Listed

Watchlist

NSE BSE

42.15

18-Apr-2024

Open
High
Low
Previous Close

41.11
42.48
41.11
41.32

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

185
9.05
53.80
26.30

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

42.75
24.93
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

56.83
2.37%
3.14

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
23.43
27.19

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
21.59
21.18

PAT CAGR (%)

10 Years
5 Years
3 Years

-
22.14
64.07

P:E (Median)

8 Years
5 Years
3 Years

-
-
36.84

P:BV (Average)

8 Years
5 Years
3 Years

-
-
3.25

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
20.49

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 15.56 4.25 266.12% 14.56 5.14 183.27% 15.16 7.00 116.57% 14.79 3.96 273.48%
Expenses 14.46 3.51 311.97% 13.63 4.39 210.48% 14.08 6.59 113.66% 13.57 3.47 291.07%
EBITDA 1.10 0.73 50.68% 0.94 0.74 27.03% 1.08 0.41 163.41% 1.22 0.50 144.00%
EBIDTM 7.09% 17.26% 6.43% 14.50% 7.09% 5.87% 8.24% 12.51%
Other Income 0.05 0.06 -16.67% 0.14 0.13 7.69% 0.05 0.25 -80.00% 0.15 0.08 87.50%
Interest 0.31 0.28 10.71% 0.33 0.23 43.48% 0.31 0.22 40.91% 0.35 0.16 118.75%
Depreciation 0.27 0.23 17.39% 0.29 0.28 3.57% 0.26 0.25 4.00% 0.38 0.13 192.31%
PBT 0.57 0.28 103.57% 0.45 0.36 25.00% 0.55 0.20 175.00% 0.64 0.29 120.69%
Tax 0.10 0.05 100.00% 0.07 0.13 -46.15% 0.07 -0.03 - 0.26 0.09 188.89%
PAT 0.47 0.23 104.35% 0.39 0.23 69.57% 0.48 0.23 108.70% 0.38 0.20 90.00%
PATM 3.05% 5.42% 2.64% 4.46% 3.16% 3.23% 2.55% 4.92%
EPS 0.47 0.23 104.35% 0.38 0.23 65.22% 0.47 0.22 113.64% 0.37 0.19 94.74%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 15.56 4.25 266.12% 14.56 5.14 183.27% 15.16 7.00 116.57% 14.79 3.96 273.48%
Expenses 14.46 3.51 311.97% 13.63 4.39 210.48% 14.08 6.59 113.66% 13.57 3.47 291.07%
EBITDA 1.10 0.73 50.68% 0.94 0.74 27.03% 1.08 0.41 163.41% 1.22 0.50 144.00%
EBIDTM 7.09% 17.26% 6.43% 14.50% 7.09% 5.87% 8.24% 12.51%
Other Income 0.05 0.06 -16.67% 0.14 0.13 7.69% 0.05 0.25 -80.00% 0.15 0.08 87.50%
Interest 0.31 0.28 10.71% 0.33 0.23 43.48% 0.31 0.22 40.91% 0.35 0.16 118.75%
Depreciation 0.27 0.23 17.39% 0.29 0.28 3.57% 0.26 0.25 4.00% 0.38 0.13 192.31%
PBT 0.57 0.28 103.57% 0.45 0.36 25.00% 0.55 0.20 175.00% 0.64 0.29 120.69%
Tax 0.10 0.05 100.00% 0.07 0.13 -46.15% 0.07 -0.03 - 0.26 0.09 188.89%
PAT 0.47 0.23 104.35% 0.39 0.23 69.57% 0.48 0.23 108.70% 0.38 0.20 90.00%
PATM 3.05% 5.42% 2.64% 4.46% 3.16% 3.23% 2.56% 4.94%
EPS 0.47 0.23 104.35% 0.38 0.23 65.22% 0.47 0.22 113.64% 0.37 0.19 94.74%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 60.07 31.17 20.82 15.15 23.13 10.88 12.46 2.70 Net Sales Growth 195.18% 49.71% 37.43% -34.50% 112.59% -12.68% 361.48% Cost Of Goods Sold 49.72 23.52 14.86 10.88 17.77 7.98 9.58 2.07 Gross Profit 10.35 7.64 5.96 4.28 5.37 2.90 2.88 0.63 GP Margin 17.22% 24.51% 28.63% 28.25% 23.22% 26.65% 23.11% 23.33% Total Expenditure 55.74 28.06 18.91 13.96 21.65 9.71 11.55 2.39 Power & Fuel Cost - 0.66 0.04 0.44 0.36 0.24 0.22 0.05 % Of Sales - 2.12% 0.19% 2.90% 1.56% 2.21% 1.77% 1.85% Employee Cost - 1.16 0.83 0.74 0.81 0.61 0.44 0.10 % Of Sales - 3.72% 3.99% 4.88% 3.50% 5.61% 3.53% 3.70% Manufacturing Exp. - 0.74 2.11 1.13 0.76 0.37 0.61 0.07 % Of Sales - 2.37% 10.13% 7.46% 3.29% 3.40% 4.90% 2.59% General & Admin Exp. - 0.84 0.72 0.33 0.19 0.16 0.17 0.02 % Of Sales - 2.69% 3.46% 2.18% 0.82% 1.47% 1.36% 0.74% Selling & Distn. Exp. - 0.88 0.06 0.26 1.46 0.14 0.33 0.02 % Of Sales - 2.82% 0.29% 1.72% 6.31% 1.29% 2.65% 0.74% Miscellaneous Exp. - 0.26 0.29 0.19 0.30 0.19 0.20 0.06 % Of Sales - 0.83% 1.39% 1.25% 1.30% 1.75% 1.61% 2.22% EBITDA 4.34 3.11 1.91 1.19 1.48 1.17 0.91 0.31 EBITDA Margin 7.22% 9.98% 9.17% 7.85% 6.40% 10.75% 7.30% 11.48% Other Income 0.39 0.59 0.24 0.25 0.76 0.39 0.27 0.00 Interest 1.30 1.08 0.56 0.55 0.62 0.65 0.69 0.10 Depreciation 1.20 1.14 0.52 0.55 0.59 0.59 0.40 0.05 PBT 2.21 1.48 1.07 0.33 1.04 0.33 0.08 0.17 Tax 0.50 0.41 0.29 0.09 0.28 -0.06 0.07 0.00 Tax Rate 22.62% 27.70% 27.10% 27.27% 26.92% -18.18% 87.50% 0.00% PAT 1.72 1.06 0.77 0.24 0.77 0.39 0.02 0.17 PAT before Minority Interest 1.72 1.06 0.77 0.24 0.77 0.39 0.02 0.17 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.86% 3.40% 3.70% 1.58% 3.33% 3.58% 0.16% 6.30% PAT Growth 93.26% 37.66% 220.83% -68.83% 97.44% 1,850.00% -88.24% EPS 1.70 1.05 0.76 0.24 0.76 0.39 0.02 0.17

Description TTM Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 60.07 31.17 20.82 15.15 23.13 Net Sales Growth 195.18% 49.71% 37.43% -34.50% Cost Of Goods Sold 49.72 23.52 14.86 10.88 17.77 Gross Profit 10.35 7.64 5.96 4.28 5.37 GP Margin 17.22% 24.51% 28.63% 28.25% 23.22% Total Expenditure 55.74 28.06 18.91 13.96 21.65 Power & Fuel Cost - 0.66 0.52 0.44 0.36 % Of Sales - 2.12% 2.50% 2.90% 1.56% Employee Cost - 1.16 0.83 0.74 0.81 % Of Sales - 3.72% 3.99% 4.88% 3.50% Manufacturing Exp. - 0.74 1.03 1.13 0.76 % Of Sales - 2.37% 4.95% 7.46% 3.29% General & Admin Exp. - 0.84 0.60 0.35 0.20 % Of Sales - 2.69% 2.88% 2.31% 0.86% Selling & Distn. Exp. - 0.88 0.66 0.26 1.46 % Of Sales - 2.82% 3.17% 1.72% 6.31% Miscellaneous Exp. - 0.26 0.41 0.17 0.30 % Of Sales - 0.83% 1.97% 1.12% 1.30% EBITDA 4.34 3.11 1.91 1.19 1.48 EBITDA Margin 7.22% 9.98% 9.17% 7.85% 6.40% Other Income 0.39 0.59 0.24 0.25 0.76 Interest 1.30 1.08 0.56 0.55 0.62 Depreciation 1.20 1.14 0.52 0.55 0.59 PBT 2.21 1.48 1.07 0.33 1.04 Tax 0.50 0.41 0.29 0.09 0.28 Tax Rate 22.62% 27.70% 27.10% 27.27% 26.92% PAT 1.72 1.06 0.77 0.24 0.77 PAT before Minority Interest 1.72 1.06 0.77 0.24 0.77 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 2.86% 3.40% 3.70% 1.58% 3.33% PAT Growth 93.26% 37.66% 220.83% -68.83% EPS 1.70 1.05 0.76 0.24 0.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 12.30 11.21 10.44 10.20 9.47 9.08 2.62 Share Capital 10.14 10.14 10.14 10.14 5.07 5.07 2.55 Total Reserves 2.15 1.07 0.30 0.06 4.40 4.01 0.07 Non-Current Liabilities 2.90 3.36 0.08 0.20 0.67 1.56 -0.06 Secured Loans 3.09 3.67 0.32 0.39 0.83 1.56 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 13.77 10.47 9.72 10.19 9.73 7.67 7.14 Trade Payables 1.26 0.84 0.55 0.99 1.02 0.40 0.44 Other Current Liabilities 0.71 0.27 0.12 0.70 0.78 0.41 0.59 Short Term Borrowings 11.08 8.93 8.61 8.19 7.82 6.85 6.06 Short Term Provisions 0.72 0.43 0.44 0.31 0.12 0.02 0.05 Total Liabilities 28.97 25.04 20.24 20.59 19.87 18.31 9.70 Net Block 9.33 6.69 6.41 6.65 6.61 7.03 4.51 Gross Block 14.17 10.44 9.64 6.65 8.69 8.52 5.61 Accumulated Depreciation 4.84 3.74 3.22 0.00 2.08 1.49 1.10 Non Current Assets 9.80 9.86 6.65 6.97 6.97 7.37 5.37 Capital Work in Progress 0.00 2.74 0.00 0.00 0.00 0.00 0.76 Non Current Investment 0.11 0.10 0.09 0.21 0.20 0.18 0.00 Long Term Loans & Adv. 0.35 0.33 0.15 0.11 0.16 0.17 0.10 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 19.17 15.19 13.59 13.39 12.56 10.48 4.33 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 9.70 10.05 8.51 8.84 5.77 3.43 1.41 Sundry Debtors 5.63 3.16 2.99 2.42 3.78 3.60 2.28 Cash & Bank 0.17 0.08 0.09 0.10 0.22 0.29 0.08 Other Current Assets 3.67 0.00 0.00 0.00 2.78 3.16 0.56 Short Term Loans & Adv. 3.67 1.90 2.00 2.03 2.78 3.16 0.56 Net Current Assets 5.40 4.72 3.87 3.20 2.83 2.80 -2.81 Total Assets 28.97 25.05 20.24 20.59 19.87 18.30 9.70

Description Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 12.27 11.21 10.44 10.20 Share Capital 10.14 10.14 10.14 10.14 Total Reserves 2.13 1.07 0.30 0.05 Non-Current Liabilities 2.90 3.36 0.08 0.20 Secured Loans 3.09 3.67 0.32 0.39 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 13.79 10.46 9.72 10.20 Trade Payables 1.25 0.84 0.55 0.99 Other Current Liabilities 1.53 0.97 0.12 0.70 Short Term Borrowings 10.29 8.23 8.61 8.19 Short Term Provisions 0.72 0.43 0.44 0.31 Total Liabilities 28.96 25.03 20.24 20.60 Net Block 9.33 6.69 6.41 6.65 Gross Block 14.17 10.44 9.64 6.65 Accumulated Depreciation 4.84 3.74 3.22 0.00 Non Current Assets 9.79 9.85 6.64 6.96 Capital Work in Progress 0.00 2.74 0.00 0.00 Non Current Investment 0.10 0.09 0.08 0.20 Long Term Loans & Adv. 0.35 0.33 0.15 0.11 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 19.17 15.19 13.60 13.40 Current Investments 0.00 0.00 0.00 0.00 Inventories 9.70 10.05 8.51 8.84 Sundry Debtors 5.63 3.16 2.99 2.42 Cash & Bank 0.17 0.08 0.10 0.11 Other Current Assets 3.67 0.00 0.00 0.00 Short Term Loans & Adv. 3.67 1.90 2.00 2.03 Net Current Assets 5.38 4.73 3.87 3.20 Total Assets 28.96 25.04 20.24 20.59

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 0.72 0.58 1.04 1.42 1.56 -4.52 1.78 PBT 1.48 1.07 0.33 1.04 0.33 0.08 0.17 Adjustment 2.19 1.07 1.10 1.31 1.32 1.21 0.15 Changes in Working Capital -2.58 -0.99 -0.39 -0.94 -0.09 -5.81 1.47 Cash after chg. in Working capital 1.09 1.14 1.04 1.42 1.56 -4.52 1.78 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.37 -0.56 0.00 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 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 Cash From Investing Activity -1.13 -3.71 -0.23 -0.58 -0.15 -2.41 -1.12 Net Fixed Assets -0.99 -3.54 -2.99 2.04 -0.17 -2.15 Net Investments -0.01 -0.01 0.12 -0.01 -0.02 -0.18 Others -0.13 -0.16 2.64 -2.61 0.04 -0.08 Cash from Financing Activity 0.50 3.11 -0.82 -0.96 -1.48 7.14 -0.61 Net Cash Inflow / Outflow 0.09 -0.02 -0.01 -0.13 -0.06 0.21 0.06 Opening Cash & Equivalents 0.08 0.09 0.10 0.22 0.29 0.08 0.02 Closing Cash & Equivalent 0.17 0.08 0.09 0.10 0.22 0.29 0.08

Description Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 0.72 0.58 1.04 1.42 PBT 1.48 1.07 0.33 1.04 Adjustment 2.19 1.07 1.10 1.31 Changes in Working Capital -2.58 -1.00 -0.39 -0.93 Cash after chg. in Working capital 1.09 1.13 1.04 1.42 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -0.37 -0.56 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -1.13 -3.70 -0.23 -0.57 Net Fixed Assets -0.99 -3.54 -2.99 Net Investments -0.01 -0.01 0.12 Others -0.13 -0.15 2.64 Cash from Financing Activity 0.50 3.11 -0.82 -0.96 Net Cash Inflow / Outflow 0.09 -0.01 -0.01 -0.12 Opening Cash & Equivalents 0.08 0.09 0.11 0.22 Closing Cash & Equivalent 0.17 0.08 0.10 0.11

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 12.12 11.06 10.30 9.83 9.00 8.50 5.13 ROA 3.94% 3.41% 1.19% 3.80% 2.04% 0.12% 1.78% ROE 9.05% 7.12% 2.39% 8.05% 4.40% 0.29% 6.62% ROCE 10.17% 7.53% 4.57% 8.86% 5.50% 5.97% 3.10% Fixed Asset Turnover 2.53 2.07 1.86 3.02 1.26 1.76 0.48 Receivable days 51.44 53.84 65.13 48.89 123.67 86.01 307.51 Inventory Days 115.62 162.74 209.00 115.31 154.33 70.88 190.79 Payable days 16.31 17.14 25.87 20.60 23.05 11.45 87.00 Cash Conversion Cycle 150.76 199.45 248.26 143.60 254.95 145.44 411.30 Total Debt/Equity 1.15 1.12 0.85 0.92 1.01 1.01 2.32 Interest Cover 2.36 2.90 1.60 2.69 1.52 1.12 2.68

Description Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 12.10 11.05 10.29 9.83 ROA 3.94% 3.41% 1.19% 3.72% ROE 9.06% 7.13% 2.39% 7.69% ROCE 10.18% 7.53% 4.57% 8.67% Fixed Asset Turnover 2.53 2.07 1.86 3.48 Receivable days 51.44 53.84 65.13 38.19 Inventory Days 115.62 162.74 209.00 139.51 Payable days 16.19 17.08 25.94 20.38 Cash Conversion Cycle 150.88 199.51 248.19 157.32 Total Debt/Equity 1.16 1.12 0.86 0.92 Interest Cover 2.36 2.90 1.60 2.69

Top Investors:

harkishan kanji radia

Annual Reports:

News Update:

Poojawestern Metalik - Quarterly Results
25th Jan 2024, 16:55 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