Nifty

:

11796.45

Sensex

:

39434.94

96.80 (0.83%)
311.98 (0.80%)

Login

Nifty
Sensex

:
:

11796.45
39434.94

96.80 (0.83%)
311.98 (0.80%)

Weizmann Forex Ltd.

Finance - Others

Rating :

65/99

BSE: 533452 | NSE: WEIZFOREX

Watchlist

NSE BSE

372.05

-8.60 (-2.26%)

25-Jun-2019 | 3:59PM

Day's Open
Day's High
Day's Low
Previous Close

380.70
399.00
365.00
380.65

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

997
3.71
685.05
365.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

423.58
239.45
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

473.34
0.26%
4.05

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
10.39
17.18

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
5.40
5.26

PAT CAGR (%)

10 Years
5 Years
3 Years

-
13.31
16.00

P:E (Median)

8 Years
5 Years
3 Years

13.14
16.78
22.52

P:BV (Average)

8 Years
5 Years
3 Years

2.97
3.83
4.60

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.09
9.08
11.01

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 1,971.94 1,764.47 11.76% 2,199.06 1,827.34 20.34% 2,516.80 2,042.78 23.20% 2,474.48 2,057.21 20.28%
Expenses 2,029.05 1,760.85 15.23% 2,198.25 1,808.40 21.56% 2,522.63 2,020.14 24.87% 2,461.37 2,046.97 20.24%
EBITDA -57.12 3.63 - 0.81 18.94 -95.72% -5.83 22.63 - 13.11 10.24 28.03%
EBIDTM -2.90% 0.21% 0.04% 1.04% -0.23% 1.11% 0.53% 0.50%
Other Income 0.74 2.35 -68.51% 2.33 0.85 174.12% 25.42 1.07 2,275.70% 0.59 3.81 -84.51%
Interest 0.79 2.13 -62.91% 2.23 1.43 55.94% 1.19 1.50 -20.67% 1.07 1.75 -38.86%
Depreciation 0.72 1.18 -38.98% 0.80 1.11 -27.93% 1.05 1.02 2.94% 1.13 1.15 -1.74%
PBT -57.89 2.67 - 0.11 17.26 -99.36% 17.35 21.18 -18.08% 11.50 11.15 3.14%
Tax -23.42 1.17 - -0.46 5.99 - 1.84 6.60 -72.12% 4.48 4.20 6.67%
PAT -34.47 1.50 - 0.57 11.27 -94.94% 15.52 14.58 6.45% 7.03 6.96 1.01%
PATM -1.75% 0.09% 0.03% 0.62% 0.62% 0.71% 0.28% 0.34%
EPS -30.98 1.30 - 0.51 9.74 -94.76% 13.42 12.61 6.42% 6.08 6.02 1.00%

Description Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var% Mar 18 Mar 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 9,162.28 7,691.80 5,988.13 4,779.97 4,459.63 4,691.64 4,468.99 4,225.84 3,458.05 0.00 Net Sales Growth 19.12% 28.45% 25.28% 7.18% -4.95% 4.98% 5.75% 22.20% 0 Cost Of Goods Sold 8,968.18 7,485.94 5,787.76 4,598.87 4,287.83 4,527.57 4,316.94 4,092.58 3,349.65 0.00 Gross Profit 194.10 205.86 200.37 181.10 171.81 164.07 152.05 133.25 108.40 0.00 GP Margin 2.12% 2.68% 3.35% 3.79% 3.85% 3.50% 3.40% 3.15% 3.13% 0 Total Expenditure 9,211.30 7,636.52 5,940.20 4,737.18 4,419.96 4,649.14 4,428.34 4,192.92 3,433.96 0.01 Power & Fuel Cost - 1.19 1.21 1.22 1.14 1.11 0.99 0.72 0.76 0.00 % Of Sales - 0.02% 0.02% 0.03% 0.03% 0.02% 0.02% 0.02% 0.02% 0 Employee Cost - 48.62 40.95 36.08 34.76 31.13 29.67 28.37 25.95 0.00 % Of Sales - 0.63% 0.68% 0.75% 0.78% 0.66% 0.66% 0.67% 0.75% 0 Manufacturing Exp. - 76.48 75.45 73.58 72.38 66.39 58.42 48.10 35.72 0.00 % Of Sales - 0.99% 1.26% 1.54% 1.62% 1.42% 1.31% 1.14% 1.03% 0 General & Admin Exp. - 16.73 18.31 17.18 16.88 14.47 14.65 15.27 15.92 0.01 % Of Sales - 0.22% 0.31% 0.36% 0.38% 0.31% 0.33% 0.36% 0.46% 0 Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 51.93 46.50 40.98 34.25 0.00 % Of Sales - 0% 0% 0% 0% 1.11% 1.04% 0.97% 0.99% 0 Miscellaneous Exp. - 8.74 17.73 11.47 8.10 9.59 8.66 8.60 6.72 0.00 % Of Sales - 0.11% 0.30% 0.24% 0.18% 0.20% 0.19% 0.20% 0.19% 0 EBITDA -49.03 55.28 47.93 42.79 39.67 42.50 40.65 32.92 24.09 -0.01 EBITDA Margin -0.54% 0.72% 0.80% 0.90% 0.89% 0.91% 0.91% 0.78% 0.70% 0 Other Income 29.08 8.08 5.02 9.56 7.22 3.56 6.93 15.16 5.57 0.00 Interest 5.28 6.81 10.86 12.56 11.43 12.92 13.15 13.32 7.01 0.02 Depreciation 3.70 4.45 4.57 4.70 5.48 4.46 4.48 4.18 2.24 0.00 PBT -28.93 52.10 37.52 35.09 29.99 28.67 29.96 30.58 20.41 -0.02 Tax -17.56 17.96 13.41 13.22 10.73 10.39 9.50 10.20 7.02 0.00 Tax Rate 60.70% 34.47% 36.80% 37.67% 36.55% 36.24% 31.71% 33.32% 34.39% 0.00% PAT -11.35 34.14 23.02 21.87 18.63 18.28 20.46 20.42 13.40 -0.02 PAT before Minority Interest -11.35 34.14 23.02 21.87 18.63 18.28 20.46 20.42 13.40 -0.02 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -0.12% 0.44% 0.38% 0.46% 0.42% 0.39% 0.46% 0.48% 0.39% 0 PAT Growth -133.08% 48.31% 5.26% 17.39% 1.91% -10.65% 0.20% 52.39% - Unadjusted EPS -10.97 29.52 19.91 18.91 16.11 15.81 17.69 17.65 11.58 -4.58

Description TTM Mar 18 Mar 17 Mar 16 Mar 11
Net Sales - 7,691.80 5,989.82 4,782.32 3,465.99 Net Sales Growth - 28.41% 25.25% 37.98% Cost Of Goods Sold - 7,485.94 5,787.76 4,598.87 3,349.67 Gross Profit - 205.86 202.06 183.45 116.32 GP Margin - 2.68% 3.37% 3.84% 3.36% Total Expenditure - 7,636.52 5,941.77 4,739.52 3,436.96 Power & Fuel Cost - 1.19 1.21 1.22 0.00 % Of Sales - 0.02% 0.02% 0.03% 0% Employee Cost - 48.62 41.54 36.80 26.75 % Of Sales - 0.63% 0.69% 0.77% 0.77% Manufacturing Exp. - 76.48 75.45 73.58 0.00 % Of Sales - 0.99% 1.26% 1.54% 0% General & Admin Exp. - 16.73 18.31 17.18 60.54 % Of Sales - 0.22% 0.31% 0.36% 1.75% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% Miscellaneous Exp. - 8.74 18.71 13.09 0.00 % Of Sales - 0.11% 0.31% 0.27% 0% EBITDA - 55.28 48.05 42.80 29.03 EBITDA Margin - 0.72% 0.80% 0.89% 0.84% Other Income - 8.08 5.06 9.56 0.00 Interest - 6.81 10.86 12.57 6.97 Depreciation - 4.45 4.62 4.77 2.40 PBT - 52.10 37.64 35.01 19.66 Tax - 17.96 13.41 13.22 7.04 Tax Rate - 34.47% 36.68% 37.76% 35.81% PAT - 34.14 23.14 21.79 12.63 PAT before Minority Interest - 34.14 23.14 21.79 12.63 Minority Interest - 0.00 0.00 0.00 0.00 PAT Margin - 0.44% 0.39% 0.46% 0.36% PAT Growth - 47.54% 6.20% 72.53% Unadjusted EPS - 28.44 18.00 12.78 10.92

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 186.63 136.53 100.52 89.09 81.56 73.49 63.11 45.38 -0.15 Share Capital 11.56 11.56 11.56 11.56 11.56 11.56 11.56 11.56 0.05 Total Reserves 175.06 124.97 88.96 77.53 69.99 61.92 51.54 33.82 -0.20 Non-Current Liabilities 33.97 29.22 29.71 34.65 41.44 48.24 53.94 14.78 0.19 Secured Loans 14.10 14.40 18.31 22.37 26.86 32.44 39.77 8.04 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.19 Long Term Provisions 1.80 1.95 1.20 0.99 1.17 2.16 1.75 1.43 0.00 Current Liabilities 187.54 135.63 137.86 147.52 211.74 142.97 145.27 155.88 0.01 Trade Payables 44.63 57.49 55.58 53.62 62.57 58.65 38.76 66.72 0.00 Other Current Liabilities 20.15 16.08 11.74 11.24 15.29 12.84 12.52 7.60 0.01 Short Term Borrowings 100.94 44.74 54.47 58.22 111.02 51.78 84.03 73.56 0.00 Short Term Provisions 21.82 17.32 16.06 24.45 22.85 19.71 9.95 8.00 0.00 Total Liabilities 408.14 301.38 268.09 271.26 334.74 264.70 262.32 216.04 0.05 Net Block 38.59 38.51 38.46 41.50 46.54 49.70 50.71 52.53 0.01 Gross Block 45.58 42.66 67.24 66.17 65.49 65.68 62.41 61.11 0.01 Accumulated Depreciation 6.99 4.16 28.78 24.67 18.96 15.99 11.70 8.58 0.00 Non Current Assets 133.92 103.53 80.04 82.79 91.50 74.47 76.43 66.51 0.01 Capital Work in Progress 0.23 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 80.49 53.76 28.84 26.15 27.22 5.57 4.16 3.08 0.00 Long Term Loans & Adv. 14.62 10.28 12.74 15.15 17.75 19.20 21.56 10.90 0.00 Other Non Current Assets 0.00 0.99 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 274.21 197.86 188.05 188.47 243.24 190.23 185.89 149.53 0.03 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 24.25 23.65 14.07 10.63 19.04 21.60 20.10 16.65 0.00 Sundry Debtors 153.74 96.34 84.88 80.15 132.04 81.91 77.91 45.90 0.00 Cash & Bank 69.15 35.98 46.98 71.32 68.92 40.61 58.13 55.95 0.03 Other Current Assets 27.09 3.52 2.97 3.06 23.24 46.12 29.75 31.03 0.00 Short Term Loans & Adv. 24.54 38.37 39.15 23.31 20.08 42.31 27.22 29.94 0.00 Net Current Assets 86.67 62.23 50.19 40.95 31.49 47.26 40.62 -6.35 0.02 Total Assets 408.13 301.39 268.09 271.26 334.74 264.70 262.32 216.04 0.04

Description Mar 18 Mar 17 Mar 16 Mar 11
Shareholder's Funds 178.98 125.82 89.89 44.70 Share Capital 11.56 11.56 11.56 11.56 Total Reserves 167.41 114.26 78.33 33.13 Non-Current Liabilities 33.97 29.22 29.71 90.58 Secured Loans 14.10 14.40 18.31 85.02 Unsecured Loans 0.00 0.00 0.00 0.24 Long Term Provisions 1.80 1.95 1.20 0.00 Current Liabilities 187.54 136.44 141.21 80.48 Trade Payables 44.63 57.49 55.58 0.00 Other Current Liabilities 20.15 16.88 15.10 71.51 Short Term Borrowings 100.94 44.74 54.47 0.00 Short Term Provisions 21.82 17.32 16.06 8.97 Total Liabilities 400.49 291.48 260.81 215.76 Net Block 38.59 38.91 39.13 54.14 Gross Block 45.62 43.11 68.64 54.14 Accumulated Depreciation 7.03 4.20 29.51 0.00 Non Current Assets 126.27 92.74 69.47 54.15 Capital Work in Progress 0.23 0.00 0.00 0.00 Non Current Investment 72.84 42.56 17.60 0.01 Long Term Loans & Adv. 14.62 10.28 12.74 0.00 Other Non Current Assets 0.00 0.99 0.00 0.00 Current Assets 274.22 198.75 191.34 161.61 Current Investments 0.00 0.00 0.00 0.00 Inventories 24.25 23.65 14.07 16.65 Sundry Debtors 153.74 96.34 84.88 46.00 Cash & Bank 69.15 36.17 47.52 56.05 Other Current Assets 27.09 3.52 2.97 0.00 Short Term Loans & Adv. 24.54 39.06 41.91 42.92 Net Current Assets 86.68 62.31 50.13 81.13 Total Assets 400.49 291.49 260.81 215.76

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity -27.41 24.10 13.33 71.85 -3.28 40.84 -16.72 24.87 -0.07 PBT 52.10 36.44 35.09 29.36 28.67 29.96 30.58 20.41 -0.02 Adjustment 7.41 13.22 14.42 13.28 16.03 15.69 14.72 9.77 0.00 Changes in Working Capital -65.64 -12.37 -17.25 39.58 -41.73 2.51 -57.92 -1.61 -0.05 Cash after chg. in Working capital -6.13 37.30 32.26 82.22 2.97 48.16 -12.62 28.58 -0.07 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -21.28 -13.20 -18.93 -10.37 -6.25 -7.33 -4.11 -3.71 0.00 Other Direct Exp. Paid 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 Cash From Investing Activity 19.29 -8.37 -9.36 -1.01 -20.53 -1.48 1.14 -42.94 0.00 Net Fixed Assets -3.15 24.58 -1.07 -0.68 0.19 -3.27 -1.30 -61.10 Net Investments -26.73 -24.92 -2.69 1.07 -21.65 -1.41 -1.08 -3.08 Others 49.17 -8.03 -5.60 -1.40 0.93 3.20 3.52 21.24 Cash from Financing Activity -10.75 -14.19 -28.32 -68.43 52.11 -56.87 17.76 23.42 0.07 Net Cash Inflow / Outflow -18.87 1.54 -24.34 2.41 28.31 -17.52 2.18 5.34 0.00 Opening Cash & Equivalents -15.18 -16.72 71.32 68.92 40.61 58.13 55.95 0.03 0.03 Closing Cash & Equivalent -34.05 -15.18 46.98 71.32 68.92 40.61 58.13 55.95 0.03

Description Mar 18 Mar 17 Mar 16 Mar 11
Cash From Operating Activity -27.52 23.84 13.84 0.00 PBT 52.10 36.55 35.01 0.00 Adjustment 7.41 13.31 15.02 0.00 Changes in Working Capital -65.75 -12.82 -17.26 0.00 Cash after chg. in Working capital -6.24 37.04 32.77 0.00 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -21.28 -13.20 -18.93 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 19.20 -8.46 -9.36 0.00 Net Fixed Assets -3.15 24.58 -6.13 Net Investments -26.73 -24.92 -25.76 Others 49.08 -8.12 22.53 Cash from Financing Activity -10.75 -14.19 -28.83 0.00 Net Cash Inflow / Outflow -19.07 1.20 -24.34 0.00 Opening Cash & Equivalents -14.98 -16.18 71.86 0.00 Closing Cash & Equivalent -34.05 -14.98 47.52 0.00

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 161.38 118.06 86.92 77.04 70.52 63.55 54.57 39.24 -30.60 ROA 9.62% 8.09% 8.11% 6.15% 6.10% 7.76% 8.54% 12.40% -56.68% ROE 21.13% 19.43% 23.07% 21.83% 23.58% 29.95% 37.64% 59.24% 0.00% ROCE 23.32% 25.04% 27.02% 20.38% 21.27% 23.96% 27.04% 42.04% -15.86% Fixed Asset Turnover 174.34 108.97 71.66 67.74 71.53 69.78 68.43 113.15 0.00 Receivable days 5.93 5.52 6.30 8.68 8.32 6.53 5.35 4.84 0.00 Inventory Days 1.14 1.15 0.94 1.21 1.58 1.70 1.59 1.76 0.00 Payable days 2.45 3.49 4.22 4.83 4.73 3.99 4.56 3.53 0.00 Cash Conversion Cycle 4.62 3.19 3.02 5.07 5.18 4.24 2.37 3.08 0.00 Total Debt/Equity 0.64 0.46 0.77 0.96 1.77 1.25 2.08 1.87 -1.23 Interest Cover 8.65 4.36 3.79 3.57 3.22 3.28 3.30 3.91 -0.32

Description Mar 18 Mar 17 Mar 16 Mar 11
Book Value (Rs.) 154.77 108.80 77.73 38.65 ROA 9.87% 8.38% 9.14% 5.85% ROE 22.40% 21.46% 32.38% 28.25% ROCE 24.20% 26.61% 32.00% 20.50% Fixed Asset Turnover 173.37 107.20 77.90 64.02 Receivable days 5.93 5.52 4.99 4.84 Inventory Days 1.14 1.15 1.17 1.75 Payable days 2.45 3.49 2.15 0.00 Cash Conversion Cycle 4.62 3.18 4.02 6.60 Total Debt/Equity 0.66 0.50 0.86 1.91 Interest Cover 8.65 4.37 3.78 3.82

Top Investors:

rajasthan global securities private limited

meghna pratik doshi

kanan ankit khambhati

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback