Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Railways Wagons

Rating :
51/99

BSE: 532966 | NSE: TWL

89.15
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  89.80
  •  91.20
  •  88.60
  •  89.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  249134
  •  224.02
  •  109.80
  •  44.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,064.78
  • 46.84
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,786.23
  • N/A
  • 1.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.77%
  • 0.00%
  • 30.62%
  • FII
  • DII
  • Others
  • 5.37%
  • 9.34%
  • 8.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.49
  • -2.36
  • -3.85

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.57
  • 0.91
  • 24.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.13
  • 21.13
  • -19.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.24
  • 1.10
  • 0.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.26
  • 6.85
  • 6.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
507.25
218.38
132.28%
429.88
412.28
4.27%
449.37
454.16
-1.05%
423.01
416.13
1.65%
Expenses
462.77
215.79
114.45%
409.62
381.31
7.42%
421.64
420.30
0.32%
392.95
386.42
1.69%
EBITDA
44.49
2.59
1,617.76%
20.27
30.97
-34.55%
27.73
33.85
-18.08%
30.06
29.71
1.18%
EBIDTM
8.77%
1.18%
4.71%
7.51%
6.17%
7.45%
7.11%
7.14%
Other Income
9.03
2.00
351.50%
13.94
5.36
160.07%
5.84
6.74
-13.35%
3.08
8.65
-64.39%
Interest
20.40
19.73
3.40%
22.03
26.98
-18.35%
19.16
21.92
-12.59%
20.29
19.19
5.73%
Depreciation
7.82
8.90
-12.13%
8.12
9.89
-17.90%
8.35
6.34
31.70%
4.50
6.80
-33.82%
PBT
25.30
-24.04
-
4.05
-0.54
-
6.06
12.33
-50.85%
8.35
12.37
-32.50%
Tax
7.91
-2.30
-
3.29
-33.10
-
6.88
4.28
60.75%
5.34
4.58
16.59%
PAT
17.39
-21.74
-
0.77
32.56
-97.64%
-0.81
8.06
-
3.01
7.79
-61.36%
PATM
3.43%
-9.96%
0.18%
7.90%
-0.18%
1.77%
0.71%
1.87%
EPS
1.46
-1.76
-
0.06
-0.77
-
-0.02
0.68
-
0.41
0.68
-39.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
1,809.51
1,520.64
1,766.32
1,710.78
1,268.19
1,713.60
959.17
761.12
624.12
782.35
890.95
Net Sales Growth
20.56%
-13.91%
3.25%
34.90%
-25.99%
78.65%
26.02%
21.95%
-20.22%
-12.19%
 
Cost Of Goods Sold
1,189.49
993.42
1,151.49
1,055.00
757.24
1,079.80
555.06
473.49
378.23
474.70
501.16
Gross Profit
620.02
527.22
614.83
655.78
510.95
633.80
404.11
287.63
245.89
307.65
389.79
GP Margin
34.26%
34.67%
34.81%
38.33%
40.29%
36.99%
42.13%
37.79%
39.40%
39.32%
43.75%
Total Expenditure
1,686.98
1,458.92
1,759.78
1,689.79
1,379.57
1,654.61
930.65
736.30
620.66
742.98
755.40
Power & Fuel Cost
-
34.22
45.58
35.04
27.68
28.59
27.58
24.41
27.85
38.58
37.65
% Of Sales
-
2.25%
2.58%
2.05%
2.18%
1.67%
2.88%
3.21%
4.46%
4.93%
4.23%
Employee Cost
-
210.57
151.77
225.06
239.32
212.13
168.16
73.52
87.54
73.05
48.38
% Of Sales
-
13.85%
8.59%
13.16%
18.87%
12.38%
17.53%
9.66%
14.03%
9.34%
5.43%
Manufacturing Exp.
-
111.41
207.74
185.36
139.90
134.58
80.84
67.60
57.43
83.34
87.09
% Of Sales
-
7.33%
11.76%
10.83%
11.03%
7.85%
8.43%
8.88%
9.20%
10.65%
9.77%
General & Admin Exp.
-
53.39
52.04
52.66
65.72
66.21
51.29
32.63
29.49
27.64
32.58
% Of Sales
-
3.51%
2.95%
3.08%
5.18%
3.86%
5.35%
4.29%
4.73%
3.53%
3.66%
Selling & Distn. Exp.
-
21.05
22.56
26.50
18.96
8.88
8.03
17.82
8.78
6.06
3.47
% Of Sales
-
1.38%
1.28%
1.55%
1.50%
0.52%
0.84%
2.34%
1.41%
0.77%
0.39%
Miscellaneous Exp.
-
34.86
128.60
110.17
130.76
124.42
39.69
46.84
31.34
39.61
3.47
% Of Sales
-
2.29%
7.28%
6.44%
10.31%
7.26%
4.14%
6.15%
5.02%
5.06%
5.06%
EBITDA
122.55
61.72
6.54
20.99
-111.38
58.99
28.52
24.82
3.46
39.37
135.55
EBITDA Margin
6.77%
4.06%
0.37%
1.23%
-8.78%
3.44%
2.97%
3.26%
0.55%
5.03%
15.21%
Other Income
31.89
43.78
54.31
66.41
44.52
78.09
42.74
42.76
33.07
33.64
27.94
Interest
81.88
81.20
88.27
68.38
44.06
31.31
17.29
17.65
13.63
22.12
16.04
Depreciation
28.79
29.87
29.13
36.15
50.84
51.52
45.92
25.67
18.27
14.62
10.77
PBT
43.76
-5.57
-56.55
-17.13
-161.76
54.25
8.05
24.25
4.62
36.26
136.68
Tax
23.42
13.21
-20.51
-32.97
-19.94
22.27
6.71
6.28
3.85
13.82
40.12
Tax Rate
53.52%
-237.16%
36.27%
59.45%
11.95%
44.76%
-52.38%
-176.90%
-57.89%
38.11%
32.28%
PAT
20.36
-14.99
-34.09
-28.49
-143.30
26.96
-16.46
-3.31
-8.94
23.58
83.17
PAT before Minority Interest
22.72
-18.78
-36.04
-22.49
-146.91
27.49
-19.52
-9.83
-10.50
22.44
84.18
Minority Interest
2.36
3.79
1.95
-6.00
3.61
-0.53
3.06
6.52
1.56
1.14
-1.01
PAT Margin
1.13%
-0.99%
-1.93%
-1.67%
-11.30%
1.57%
-1.72%
-0.43%
-1.43%
3.01%
9.33%
PAT Growth
-23.66%
-
-
-
-
-
-
-
-
-71.65%
 
EPS
1.70
-1.25
-2.85
-2.38
-11.99
2.26
-1.38
-0.28
-0.75
1.97
6.96

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
840.55
766.61
816.18
854.67
967.57
952.59
688.93
662.53
676.26
664.13
Share Capital
23.88
23.12
23.11
23.10
23.08
23.08
20.06
20.06
20.06
20.06
Total Reserves
815.01
740.99
789.38
828.83
943.29
928.97
668.77
642.47
656.20
644.07
Non-Current Liabilities
900.26
868.60
634.16
314.82
262.05
385.26
48.29
30.13
41.40
50.66
Secured Loans
433.53
552.46
536.01
119.87
140.96
133.63
40.00
16.48
29.37
39.47
Unsecured Loans
102.91
0.00
13.06
19.86
18.82
30.43
2.70
6.72
6.76
6.62
Long Term Provisions
213.69
211.91
72.98
96.47
3.40
92.79
7.38
5.11
4.69
4.68
Current Liabilities
905.24
726.21
1,324.88
1,672.59
1,386.54
1,261.41
284.22
365.47
338.77
302.82
Trade Payables
397.99
351.15
535.16
306.31
442.49
377.78
95.64
82.60
108.25
92.24
Other Current Liabilities
121.06
100.34
251.99
625.41
622.26
733.26
104.64
161.56
136.34
86.48
Short Term Borrowings
308.09
176.27
320.91
436.73
182.06
52.27
53.52
100.29
78.29
98.36
Short Term Provisions
78.10
98.45
216.82
304.13
139.72
98.10
30.42
21.02
15.89
25.74
Total Liabilities
2,646.05
2,440.29
2,847.84
2,905.64
2,694.97
2,678.19
1,057.79
1,079.62
1,081.92
1,046.53
Net Block
863.07
863.41
926.72
949.28
924.85
977.27
415.56
323.49
272.12
253.77
Gross Block
1,053.33
1,029.49
1,142.44
1,108.57
1,017.00
1,022.44
596.49
457.19
383.60
346.84
Accumulated Depreciation
185.18
160.99
185.47
154.20
92.15
45.17
180.93
133.69
111.48
93.07
Non Current Assets
1,241.48
1,195.75
1,166.52
1,197.35
1,082.52
1,062.43
512.01
398.54
368.81
311.44
Capital Work in Progress
41.32
0.00
35.66
27.10
15.46
13.18
26.56
10.75
25.52
16.50
Non Current Investment
39.49
37.09
95.19
91.06
90.12
21.33
1.21
33.21
33.25
33.19
Long Term Loans & Adv.
245.57
247.77
107.56
118.21
31.46
32.94
27.19
29.15
20.18
7.38
Other Non Current Assets
52.03
47.48
1.40
11.69
20.63
17.72
41.50
1.94
17.73
0.58
Current Assets
1,404.58
1,244.54
1,681.31
1,708.29
1,612.45
1,615.76
545.78
681.09
713.11
735.08
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
385.19
376.29
521.26
441.54
537.28
716.24
224.34
308.40
316.38
240.66
Sundry Debtors
214.17
252.32
344.07
276.14
234.01
229.92
112.83
139.03
184.21
98.07
Cash & Bank
124.04
56.06
119.47
73.72
46.20
203.73
147.22
139.10
101.94
222.87
Other Current Assets
681.18
81.97
66.82
478.44
794.95
465.88
61.38
94.57
110.59
173.47
Short Term Loans & Adv.
640.89
477.89
629.70
438.45
228.31
248.75
39.49
54.93
75.41
137.75
Net Current Assets
499.34
518.33
356.44
35.70
225.91
354.35
261.56
315.62
374.34
432.26
Total Assets
2,646.06
2,440.29
2,847.83
2,905.64
2,694.97
2,678.19
1,057.79
1,079.63
1,081.92
1,046.52

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
67.76
153.73
-124.39
-121.07
-177.11
-154.54
102.00
68.36
-39.55
109.31
PBT
-5.58
-56.65
-55.49
-166.85
49.70
-8.96
-3.55
-6.64
36.26
124.30
Adjustment
106.50
208.74
114.92
110.96
64.19
34.91
28.32
18.46
15.25
15.78
Changes in Working Capital
-34.55
11.83
-162.77
-44.86
-280.40
-162.44
86.94
64.29
-66.59
20.17
Cash after chg. in Working capital
66.38
163.93
-103.35
-100.75
-166.51
-136.49
111.71
76.11
-15.08
160.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.37
-10.19
-21.04
-20.31
-10.60
-18.05
-9.70
-7.75
-24.48
-50.94
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
-72.07
-9.55
-48.39
-25.57
68.34
-67.52
-31.08
-35.07
42.44
-71.13
Net Fixed Assets
-13.18
4.31
-322.04
-18.34
-22.52
-110.08
-3.27
-9.92
-15.57
-12.52
Net Investments
-28.54
54.03
217.15
-20.48
-130.28
-17.14
-38.37
-32.65
0.14
-70.38
Others
-30.35
-67.89
56.50
13.25
221.14
59.70
10.56
7.50
57.87
11.77
Cash from Financing Activity
43.15
-227.08
213.65
190.52
111.39
222.78
-68.53
-16.51
-54.72
17.59
Net Cash Inflow / Outflow
38.84
-82.90
40.87
43.89
2.61
0.71
2.39
16.78
-51.84
55.77
Opening Cash & Equivalents
28.97
98.65
58.40
33.82
55.74
44.88
36.41
18.48
71.39
14.26
Closing Cash & Equivalent
79.69
28.97
98.65
58.40
33.82
56.17
44.88
36.41
18.48
71.39

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
70.27
66.10
70.33
73.76
83.73
82.51
57.84
60.28
61.49
60.12
ROA
-0.74%
-1.36%
-0.78%
-5.25%
1.02%
-1.05%
-0.92%
-0.97%
2.11%
8.47%
ROE
-2.34%
-4.57%
-2.70%
-16.16%
2.87%
-2.55%
-1.66%
-1.72%
3.68%
15.33%
ROCE
4.75%
1.98%
0.81%
-8.72%
6.42%
0.47%
1.96%
0.94%
7.81%
20.16%
Fixed Asset Turnover
1.46
1.63
1.52
1.20
1.71
1.20
1.48
1.53
2.20
2.75
Receivable days
55.99
61.62
66.16
73.23
48.68
64.17
58.86
91.82
64.23
47.79
Inventory Days
91.39
92.74
102.71
140.50
131.54
176.10
124.50
177.47
126.75
97.51
Payable days
93.01
97.39
95.80
104.45
91.41
164.60
47.65
51.66
38.81
38.53
Cash Conversion Cycle
54.37
56.97
73.07
109.27
88.81
75.67
135.71
217.62
152.17
106.76
Total Debt/Equity
1.01
0.96
1.10
0.73
0.38
0.24
0.22
0.22
0.21
0.25
Interest Cover
0.93
0.36
0.19
-2.79
2.59
0.26
0.80
0.51
2.64
8.75

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.