Nifty

:

11504.95

Sensex

:

38845.82

-11.15 (-0.10%)
-134.03 (-0.34%)

Login

Nifty
Sensex

:
:

11504.95
38845.82

-11.15 (-0.10%)
-134.03 (-0.34%)

Walchandnagar Industries Ltd.

Engineering - Industrial Equipments

Rating :

39/99

BSE: 507410 | NSE: WALCHANNAG

Watchlist

NSE BSE

53.45

18-Sep-2020

Open
High
Low
Previous Close

53.90
54.90
53.00
52.95

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

63506
34.32
76.45
22.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

203.10
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

565.09
N/A
0.82

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-17.30
-9.22

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-22.85
-26.13

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-1.80
36.36

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.63
0.63
0.63

EV:EBITDA (Average)

8 Years
5 Years
3 Years

29.97
13.77
9.89

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 47.83 62.79 -23.83% 60.43 98.32 -38.54% 74.66 95.08 -21.48% 100.17 104.46 -4.11%
Expenses 47.26 59.64 -20.76% 64.81 84.18 -23.01% 66.53 71.46 -6.90% 73.33 87.74 -16.42%
EBITDA 0.57 3.15 -81.90% -4.38 14.14 - 8.13 23.62 -65.58% 26.84 16.72 60.53%
EBIDTM 1.19% 5.02% -7.25% 14.38% 10.89% 24.84% 26.79% 16.01%
Other Income 1.34 4.56 -70.61% 7.78 8.13 -4.31% 5.00 4.94 1.21% 2.77 11.38 -75.66%
Interest 19.03 22.27 -14.55% 20.16 22.26 -9.43% 21.44 19.70 8.83% 22.65 19.19 18.03%
Depreciation 5.40 5.93 -8.94% 5.38 6.35 -15.28% 5.81 6.89 -15.67% 5.88 6.74 -12.76%
PBT -22.52 -20.49 - -22.14 -6.34 - -23.91 1.97 - 1.08 2.17 -50.23%
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT -22.52 -20.49 - -22.14 -6.34 - -23.91 1.97 - 1.08 2.17 -50.23%
PATM -47.08% -32.63% -36.64% -6.45% -32.03% 2.07% 1.08% 2.08%
EPS -5.91 -5.38 - -5.81 -1.66 - -6.28 0.52 - 0.28 0.57 -50.88%

Description Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var% Jun 19 Jun 18 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 20 Mar 19 Mar 18 Mar 17 Mar 16 Sep 14 Sep 13 Sep 12 Sep 11 Sep 10
Net Sales 283.09 298.05 364.05 398.41 397.91 770.65 620.53 726.51 881.47 957.67 672.37 Net Sales Growth -21.51% -18.13% -8.62% 0.13% -48.37% 24.19% -14.59% -17.58% -7.96% 42.43% Cost Of Goods Sold 87.93 83.24 111.02 162.80 171.28 373.15 277.01 398.23 500.56 521.86 387.13 Gross Profit 195.16 214.81 253.03 235.61 226.63 397.50 343.52 328.29 380.91 435.82 285.24 GP Margin 68.94% 72.07% 69.50% 59.14% 56.96% 51.58% 55.36% 45.19% 43.21% 45.51% 42.42% Total Expenditure 251.93 281.42 312.17 322.80 349.92 709.81 604.98 749.82 823.21 914.48 647.99 Power & Fuel Cost - 13.34 14.89 11.98 12.86 18.58 12.59 12.77 10.90 9.67 8.16 % Of Sales - 4.48% 4.09% 3.01% 3.23% 2.41% 2.03% 1.76% 1.24% 1.01% 1.21% Employee Cost - 83.66 84.41 77.73 82.32 135.83 92.43 96.47 93.68 78.44 60.15 % Of Sales - 28.07% 23.19% 19.51% 20.69% 17.63% 14.90% 13.28% 10.63% 8.19% 8.95% Manufacturing Exp. - 37.50 53.45 47.76 49.59 97.68 148.83 122.82 120.74 210.96 130.13 % Of Sales - 12.58% 14.68% 11.99% 12.46% 12.68% 23.98% 16.91% 13.70% 22.03% 19.35% General & Admin Exp. - 12.60 13.30 12.87 17.63 46.21 35.39 36.60 33.50 40.25 40.07 % Of Sales - 4.23% 3.65% 3.23% 4.43% 6.00% 5.70% 5.04% 3.80% 4.20% 5.96% Selling & Distn. Exp. - 4.63 5.26 0.34 6.79 26.14 29.95 58.48 48.53 37.98 21.42 % Of Sales - 1.55% 1.44% 0.09% 1.71% 3.39% 4.83% 8.05% 5.51% 3.97% 3.19% Miscellaneous Exp. - 46.45 29.84 9.32 9.45 12.22 8.78 24.45 15.31 15.33 21.42 % Of Sales - 15.58% 8.20% 2.34% 2.37% 1.59% 1.41% 3.37% 1.74% 1.60% 0.14% EBITDA 31.16 16.63 51.88 75.61 47.99 60.84 15.55 -23.31 58.26 43.19 24.38 EBITDA Margin 11.01% 5.58% 14.25% 18.98% 12.06% 7.89% 2.51% -3.21% 6.61% 4.51% 3.63% Other Income 16.89 38.41 54.61 8.95 3.53 5.24 7.85 5.63 13.71 6.64 21.31 Interest 83.28 87.71 81.60 76.92 70.04 90.71 49.18 41.69 31.79 16.98 9.31 Depreciation 22.47 23.00 27.03 33.46 35.67 33.84 17.25 18.15 17.98 15.89 13.35 PBT -67.49 -55.67 -2.14 -25.82 -54.19 -58.46 -43.04 -77.52 22.20 16.95 23.02 Tax 0.00 0.00 0.00 0.00 25.33 3.11 -6.22 2.51 4.78 4.16 -0.39 Tax Rate 0.00% 0.00% 0.00% 0.00% -46.74% -4.54% 33.46% -7.02% 28.27% 24.54% -1.78% PAT -67.49 -65.46 -2.14 -25.82 -79.52 -71.68 -12.37 -38.28 12.13 12.80 22.29 PAT before Minority Interest -67.49 -65.46 -2.14 -25.82 -79.52 -71.68 -12.37 -38.28 12.13 12.80 22.29 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 -23.84% -21.96% -0.59% -6.48% -19.98% -9.30% -1.99% -5.27% 1.38% 1.34% 3.32% PAT Growth 0.00% - - - - - - - -5.23% -42.58% EPS -17.71 -17.18 -0.56 -6.78 -20.87 -18.81 -3.25 -10.05 3.18 3.36 5.85

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Sep 14 Sep 13 Sep 12 Sep 11 Sep 10
Shareholder's Funds 269.08 335.34 339.04 364.44 561.95 670.35 706.43 401.08 406.96 411.02 Share Capital 7.61 7.61 7.61 7.61 7.61 7.61 7.61 7.61 7.61 7.61 Total Reserves 261.47 327.73 331.43 356.83 554.33 662.74 698.82 393.46 399.35 403.41 Non-Current Liabilities 273.40 277.65 309.68 119.21 128.24 147.11 70.38 158.53 299.67 109.82 Secured Loans 159.12 202.20 248.53 52.55 89.43 75.07 0.11 21.27 37.14 88.89 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15.03 Long Term Provisions 13.00 11.98 11.93 12.46 8.09 5.56 4.10 0.98 0.85 0.00 Current Liabilities 503.65 563.44 505.92 725.42 689.09 778.59 790.13 693.92 545.55 649.95 Trade Payables 87.24 94.97 95.45 87.20 98.56 205.62 271.99 256.70 252.34 260.80 Other Current Liabilities 191.29 248.47 221.58 275.57 287.03 293.91 267.54 263.01 186.09 382.71 Short Term Borrowings 221.49 216.65 185.80 361.14 300.06 275.19 235.74 165.42 99.83 0.00 Short Term Provisions 3.63 3.35 3.09 1.51 3.44 3.86 14.86 8.79 7.28 6.44 Total Liabilities 1,046.13 1,176.43 1,154.64 1,209.07 1,379.28 1,596.05 1,566.94 1,253.53 1,252.18 1,170.79 Net Block 343.89 343.21 362.24 388.50 560.45 617.04 638.26 301.11 294.42 281.45 Gross Block 460.18 436.71 429.68 424.17 1,056.43 1,047.52 1,029.35 667.25 631.40 590.51 Accumulated Depreciation 116.29 93.50 67.44 35.67 495.98 430.48 391.09 366.14 336.99 309.06 Non Current Assets 460.76 513.67 446.46 442.38 593.33 662.58 697.48 330.38 346.39 386.72 Capital Work in Progress 8.55 4.80 1.61 1.03 0.56 4.39 20.41 23.05 43.81 58.52 Non Current Investment 1.97 3.37 3.34 3.39 0.12 5.20 10.22 1.36 1.36 46.76 Long Term Loans & Adv. 101.47 139.87 61.76 35.73 30.82 34.58 27.22 3.49 5.44 0.00 Other Non Current Assets 4.88 22.42 17.51 13.73 1.37 1.37 1.37 1.37 1.37 0.00 Current Assets 585.37 662.76 708.18 766.69 785.95 933.47 869.46 923.15 905.78 784.07 Current Investments 0.00 1.70 1.58 3.61 0.16 19.34 20.69 18.54 17.29 0.00 Inventories 234.93 194.76 171.10 192.28 279.13 317.93 262.67 314.39 289.75 223.15 Sundry Debtors 198.67 230.43 369.85 360.08 396.19 404.70 417.22 439.09 397.67 357.25 Cash & Bank 43.07 89.82 31.80 17.67 24.77 46.86 12.27 18.54 29.52 34.72 Other Current Assets 108.70 93.26 86.99 56.96 85.69 144.65 156.62 132.59 171.56 168.95 Short Term Loans & Adv. 45.75 52.79 46.86 136.09 33.85 88.35 138.91 98.76 156.59 168.66 Net Current Assets 81.72 99.32 202.26 41.27 96.86 154.88 79.33 229.22 360.24 134.12 Total Assets 1,046.13 1,176.43 1,154.64 1,209.07 1,379.28 1,596.05 1,566.94 1,253.53 1,252.17 1,170.79

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Sep 14 Sep 13 Sep 12 Sep 11 Sep 10
Cash From Operating Activity 58.55 145.95 49.83 62.55 0.13 -38.23 -37.76 -16.00 -42.06 37.24 PBT -65.46 -2.14 -25.82 -54.19 -68.57 -18.59 -35.77 16.91 16.95 21.90 Adjustment 128.07 59.28 103.12 112.70 132.59 38.26 16.21 46.63 26.46 8.04 Changes in Working Capital -4.06 87.53 -30.86 2.28 -51.49 -35.01 -5.51 -75.40 -80.92 14.87 Cash after chg. in Working capital 58.55 144.67 46.44 60.79 12.52 -15.34 -25.07 -11.86 -37.50 44.81 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 1.28 3.39 1.76 -12.39 -22.90 -12.69 -4.14 -4.56 -7.57 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 39.03 -49.31 3.35 -9.64 15.16 31.36 26.70 -9.85 5.82 -11.13 Net Fixed Assets -27.22 -10.22 -6.09 631.79 -5.08 -2.15 -359.46 -15.09 -26.18 -22.63 Net Investments 3.10 -0.15 2.08 -6.72 24.26 6.37 -11.01 -1.25 28.11 -0.54 Others 63.15 -38.94 7.36 -634.71 -4.02 27.14 397.17 6.49 3.89 12.04 Cash from Financing Activity -121.14 -78.32 -55.46 -66.41 -37.37 41.46 4.79 14.87 32.40 -32.87 Net Cash Inflow / Outflow -23.56 18.32 -2.28 -13.50 -22.09 34.59 -6.27 -10.98 -3.83 -6.76 Opening Cash & Equivalents 26.77 8.45 10.73 24.23 46.86 12.27 18.54 29.52 33.35 41.49 Closing Cash & Equivalent 3.21 26.77 8.45 10.73 24.77 46.86 12.27 18.54 29.52 34.72

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Sep 14 Sep 13 Sep 12 Sep 11 Sep 10
Book Value (Rs.) 70.72 88.13 89.10 95.78 29.50 49.37 52.50 63.21 61.60 59.40 ROA -5.92% -0.18% -2.18% -6.14% -4.82% -0.78% -2.71% 0.97% 1.06% 2.07% ROE -21.66% -0.63% -7.34% -33.36% -47.75% -6.38% -17.38% 5.10% 5.56% 9.79% ROCE 3.04% 10.14% 6.52% 2.42% 4.20% 6.12% 1.30% 11.63% 9.43% 9.12% Fixed Asset Turnover 0.66 0.84 0.93 0.57 0.76 0.62 0.88 1.38 1.60 1.19 Receivable days 262.74 300.92 334.36 325.76 183.72 234.40 209.34 169.92 141.31 164.40 Inventory Days 263.10 183.41 166.45 203.06 136.96 165.58 141.08 122.68 96.01 104.11 Payable days 128.39 116.71 99.29 93.96 80.43 149.51 136.07 116.59 105.72 123.04 Cash Conversion Cycle 397.45 367.62 401.52 434.85 240.25 250.47 214.35 176.00 131.60 145.47 Total Debt/Equity 1.51 1.37 1.28 1.18 3.60 1.86 1.31 0.86 0.66 0.46 Interest Cover 0.25 0.97 0.66 0.23 0.24 0.62 0.14 1.53 2.00 3.35

Top Investors:

Annual Reports:

News Update:

No Latest News!

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