Nifty
:
22368.00
Sensex
:
73738.45
31.60 (0.14%)
650.12 (0.89%)
Nifty
Sensex
:
:
22368.00
73738.45
31.60 (0.14%)
650.12 (0.89%)

The Indian Wood Products Company Ltd.

Cigarettes/Tobacco

Rating :
48/99

BSE: 540954 | NSE: Not Listed

NSE BSE
32.06
23-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  30.42
  •  34.00
  •  29.56
  •  29.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  658
  •  64.88
  •  40.50
  •  20.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 205.10
  • 73.69
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 284.30
  • 0.16%
  • 0.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.12%
  • 2.06%
  • 22.98%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.84%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.93
  • -1.91
  • 4.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.17
  • -20.70
  • -1.04

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.81
  • -36.51
  • -4.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 41.64
  • 71.11

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 0.63
  • 0.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 20.49
  • 24.19

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
44.49
44.51
-0.04%
48.42
43.57
11.13%
50.81
49.85
1.93%
44.15
49.76
-11.27%
Expenses
41.17
41.20
-0.07%
45.35
41.03
10.53%
47.12
46.86
0.55%
42.70
44.56
-4.17%
EBITDA
3.33
3.31
0.60%
3.07
2.53
21.34%
3.69
3.00
23.00%
1.45
5.19
-72.06%
EBIDTM
7.48%
7.43%
6.34%
5.82%
7.26%
6.01%
3.28%
10.44%
Other Income
0.18
0.07
157.14%
0.23
0.23
0.00%
0.16
0.09
77.78%
1.23
0.07
1,657.14%
Interest
2.03
1.93
5.18%
2.12
1.72
23.26%
2.05
1.73
18.50%
1.41
2.09
-32.54%
Depreciation
0.77
0.88
-12.50%
0.77
0.88
-12.50%
0.77
0.88
-12.50%
0.67
0.98
-31.63%
PBT
0.71
0.57
24.56%
0.40
0.17
135.29%
1.02
0.47
117.02%
0.60
2.19
-72.60%
Tax
0.17
0.11
54.55%
0.08
0.01
700.00%
0.25
0.08
212.50%
0.23
-0.11
-
PAT
0.53
0.46
15.22%
0.32
0.16
100.00%
0.78
0.39
100.00%
0.37
2.30
-83.91%
PATM
1.20%
1.04%
0.66%
0.38%
1.53%
0.78%
0.83%
4.61%
EPS
0.10
0.10
0.00%
0.10
0.08
25.00%
0.16
0.06
166.67%
0.05
0.36
-86.11%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
187.87
182.08
177.61
157.43
194.66
200.50
215.62
179.72
119.30
Net Sales Growth
0.10%
2.52%
12.82%
-19.13%
-2.91%
-7.01%
19.98%
50.65%
 
Cost Of Goods Sold
115.94
112.75
113.63
90.69
112.66
110.05
124.66
103.37
69.88
Gross Profit
71.93
69.33
63.97
66.74
82.00
90.45
90.96
76.35
49.41
GP Margin
38.28%
38.08%
36.02%
42.39%
42.12%
45.11%
42.19%
42.48%
41.42%
Total Expenditure
176.34
171.80
168.62
146.60
174.11
167.72
183.67
156.62
111.18
Power & Fuel Cost
-
10.77
9.60
8.92
9.92
8.56
6.70
6.39
6.95
% Of Sales
-
5.91%
5.41%
5.67%
5.10%
4.27%
3.11%
3.56%
5.83%
Employee Cost
-
20.00
20.14
21.75
26.08
24.11
22.69
17.00
16.29
% Of Sales
-
10.98%
11.34%
13.82%
13.40%
12.02%
10.52%
9.46%
13.65%
Manufacturing Exp.
-
16.30
14.74
13.96
14.46
14.49
14.65
13.96
11.89
% Of Sales
-
8.95%
8.30%
8.87%
7.43%
7.23%
6.79%
7.77%
9.97%
General & Admin Exp.
-
6.77
5.45
5.67
5.64
5.75
10.40
12.45
1.71
% Of Sales
-
3.72%
3.07%
3.60%
2.90%
2.87%
4.82%
6.93%
1.43%
Selling & Distn. Exp.
-
2.81
3.07
2.72
3.00
2.37
1.66
1.16
0.01
% Of Sales
-
1.54%
1.73%
1.73%
1.54%
1.18%
0.77%
0.65%
0.01%
Miscellaneous Exp.
-
2.39
1.97
2.89
2.35
2.38
2.90
2.29
4.45
% Of Sales
-
1.31%
1.11%
1.84%
1.21%
1.19%
1.34%
1.27%
3.73%
EBITDA
11.54
10.28
8.99
10.83
20.55
32.78
31.95
23.10
8.12
EBITDA Margin
6.14%
5.65%
5.06%
6.88%
10.56%
16.35%
14.82%
12.85%
6.81%
Other Income
1.80
1.62
0.29
0.48
0.25
1.10
0.73
0.50
0.35
Interest
7.61
6.79
6.61
6.82
6.53
4.94
5.50
3.08
2.11
Depreciation
2.98
3.30
3.85
3.97
3.79
3.30
2.78
2.23
1.49
PBT
2.73
1.81
-1.18
0.51
10.48
25.63
24.40
18.29
4.87
Tax
0.73
0.43
-0.14
0.18
2.89
7.79
9.32
6.84
1.19
Tax Rate
26.74%
23.76%
11.86%
35.29%
27.58%
30.39%
35.00%
37.40%
24.44%
PAT
2.00
1.84
-0.58
2.08
7.59
17.84
17.32
11.45
3.68
PAT before Minority Interest
2.00
1.84
-0.58
2.08
7.59
17.84
17.32
11.45
3.68
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.06%
1.01%
-0.33%
1.32%
3.90%
8.90%
8.03%
6.37%
3.08%
PAT Growth
-39.58%
-
-
-72.60%
-57.46%
3.00%
51.27%
211.14%
 
EPS
0.31
0.29
-0.09
0.33
1.19
2.79
2.71
1.79
0.58

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
352.78
351.25
352.04
350.39
345.91
331.02
315.64
23.80
Share Capital
12.80
12.80
12.80
12.80
12.80
6.40
6.40
1.60
Total Reserves
339.98
338.45
339.24
337.59
333.11
324.62
309.24
22.20
Non-Current Liabilities
82.72
88.04
86.13
83.60
78.33
83.55
85.02
5.26
Secured Loans
5.94
9.71
8.16
4.44
2.86
3.54
4.41
2.15
Unsecured Loans
0.94
0.94
0.98
1.02
0.67
3.94
4.10
0.00
Long Term Provisions
0.24
0.25
0.34
0.41
0.48
1.55
1.97
1.25
Current Liabilities
94.76
96.71
88.51
89.48
73.16
75.89
81.44
30.54
Trade Payables
14.80
19.19
17.37
13.13
8.07
32.18
33.51
13.45
Other Current Liabilities
15.24
16.53
14.63
10.94
9.31
5.21
6.75
1.76
Short Term Borrowings
64.40
59.60
54.66
63.73
50.73
30.68
35.02
14.89
Short Term Provisions
0.32
1.39
1.86
1.68
5.05
7.83
6.15
0.44
Total Liabilities
530.26
536.00
526.68
523.47
497.40
490.46
482.10
59.60
Net Block
385.08
387.16
389.86
386.07
381.75
378.61
374.24
13.02
Gross Block
404.87
405.23
404.06
397.36
389.57
383.26
376.20
21.90
Accumulated Depreciation
19.79
18.06
14.21
11.29
7.81
4.66
1.96
8.88
Non Current Assets
396.44
397.90
400.14
404.19
392.05
389.26
379.43
14.26
Capital Work in Progress
0.10
0.26
0.34
10.32
2.04
1.86
0.67
0.10
Non Current Investment
7.86
7.49
6.99
5.12
5.23
6.09
3.39
0.00
Long Term Loans & Adv.
3.35
2.93
2.87
2.58
2.99
2.68
1.13
1.14
Other Non Current Assets
0.05
0.05
0.09
0.10
0.03
0.02
0.00
0.00
Current Assets
133.83
138.11
126.54
119.28
105.35
101.20
102.67
45.34
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
61.92
61.29
58.17
49.16
47.32
49.81
46.22
18.71
Sundry Debtors
44.08
50.71
42.75
50.78
37.34
36.59
40.55
17.50
Cash & Bank
4.31
0.52
1.61
0.63
5.42
7.82
3.16
3.94
Other Current Assets
23.51
0.84
0.24
0.40
15.27
6.98
12.72
5.18
Short Term Loans & Adv.
22.52
24.75
23.77
18.31
14.91
6.87
12.17
5.05
Net Current Assets
39.06
41.40
38.03
29.80
32.19
25.30
21.23
14.80
Total Assets
530.27
536.01
526.68
523.47
497.40
490.46
482.10
59.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
11.75
2.68
17.74
-5.82
-5.67
26.74
-13.91
3.71
PBT
2.27
-0.73
2.26
9.81
25.63
26.63
18.32
4.87
Adjustment
8.95
10.44
10.69
10.40
7.16
4.29
4.22
3.51
Changes in Working Capital
0.80
-6.30
4.57
-19.92
-27.95
1.60
-34.57
-3.17
Cash after chg. in Working capital
12.02
3.42
17.53
0.29
4.84
32.51
-12.04
5.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.27
-0.74
0.21
-6.12
-10.51
-8.00
-1.87
-1.50
Other Direct Exp. Paid
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
2.23
0.00
0.00
Cash From Investing Activity
-2.94
-3.32
-3.55
-4.94
-6.79
-11.09
-11.87
-3.75
Net Fixed Assets
0.52
-1.09
3.28
-16.07
-6.49
-8.25
-355.16
Net Investments
0.00
0.00
0.00
-0.69
-1.07
-4.19
-3.07
Others
-3.46
-2.23
-6.83
11.82
0.77
1.35
346.36
Cash from Financing Activity
-5.02
-0.45
-13.20
5.98
10.06
-11.00
25.01
-0.23
Net Cash Inflow / Outflow
3.79
-1.10
0.98
-4.79
-2.40
4.66
-0.77
-0.27
Opening Cash & Equivalents
0.52
1.61
0.63
5.42
7.82
3.16
3.93
4.18
Closing Cash & Equivalent
4.31
0.52
1.61
0.63
5.42
7.82
3.16
3.94

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
55.15
54.91
55.03
54.77
54.07
51.74
49.34
13.05
ROA
0.34%
-0.11%
0.40%
1.49%
3.61%
3.56%
4.23%
6.17%
ROE
0.52%
-0.17%
0.59%
2.18%
5.27%
5.36%
6.81%
17.63%
ROCE
2.12%
1.39%
2.16%
4.13%
7.90%
8.76%
10.67%
17.93%
Fixed Asset Turnover
0.45
0.44
0.39
0.49
0.52
0.58
0.94
5.71
Receivable days
95.01
96.03
108.42
82.62
67.30
64.33
56.39
51.09
Inventory Days
123.49
122.75
124.43
90.46
88.41
80.09
63.07
54.60
Payable days
55.02
58.72
61.37
34.33
47.04
64.16
56.71
48.52
Cash Conversion Cycle
163.48
160.05
171.48
138.74
108.67
80.27
62.75
57.16
Total Debt/Equity
0.22
0.21
0.19
0.21
0.16
0.12
0.15
0.86
Interest Cover
1.33
0.89
1.33
2.60
6.19
5.84
6.95
3.31

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • The Indian Wood Pro. - Quarterly Results
    13th Feb 2024, 16:59 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.