Nifty
:
17853.20
Sensex
:
60048.47
30.25 (0.17%)
163.11 (0.27%)
Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Weizmann Ltd.

Textile

Rating :
55/99

BSE: 523011 | NSE: WEIZMANIND

NSE BSE
47.55
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  48.70
  •  48.70
  •  46.90
  •  47.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5772
  •  2.75
  •  70.25
  •  27.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 81.44
  • 17.30
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 98.36
  • 21.21%
  • 1.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.01%
  • 0.17%
  • 28.26%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.37
  • 11.04
  • 3.52

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.40
  • 10.77
  • 19.79

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.82
  • 7.28
  • 12.80

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.13
  • 17.94
  • 12.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.79
  • 0.97
  • 0.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.13
  • 9.10
  • 7.56

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
21.29
9.53
123.40%
34.62
24.82
39.48%
29.29
24.87
17.77%
24.17
22.09
9.42%
Expenses
20.39
8.12
151.11%
30.43
22.38
35.97%
25.27
21.73
16.29%
22.48
18.93
18.75%
EBITDA
0.90
1.41
-36.17%
4.19
2.44
71.72%
4.03
3.14
28.34%
1.69
3.17
-46.69%
EBIDTM
4.24%
14.84%
12.10%
9.84%
13.74%
12.62%
6.98%
14.33%
Other Income
0.05
0.16
-68.75%
0.16
-0.06
-
0.19
0.04
375.00%
0.16
0.04
300.00%
Interest
0.09
0.35
-74.29%
0.31
0.13
138.46%
0.31
0.06
416.67%
0.32
0.15
113.33%
Depreciation
0.85
0.63
34.92%
0.88
0.56
57.14%
0.89
0.56
58.93%
0.72
0.62
16.13%
PBT
0.01
0.60
-98.33%
3.16
1.69
86.98%
3.02
2.56
17.97%
0.81
2.44
-66.80%
Tax
0.00
0.19
-100.00%
1.40
0.34
311.76%
0.80
0.81
-1.23%
0.27
0.71
-61.97%
PAT
0.01
0.41
-97.56%
1.76
1.36
29.41%
2.22
1.76
26.14%
0.54
1.73
-68.79%
PATM
0.03%
4.28%
5.08%
5.47%
7.56%
7.06%
2.22%
7.83%
EPS
0.11
0.38
-71.05%
0.42
0.87
-51.72%
2.46
1.08
127.78%
-0.26
0.91
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
109.37
96.35
104.73
86.86
83.88
57.07
51.30
60.50
54.45
49.52
62.81
Net Sales Growth
34.51%
-8.00%
20.57%
3.55%
46.98%
11.25%
-15.21%
11.11%
9.96%
-21.16%
 
Cost Of Goods Sold
42.58
36.02
44.84
49.96
50.34
24.36
21.61
30.54
33.27
22.98
35.63
Gross Profit
66.79
60.33
59.89
36.90
33.53
32.71
29.68
29.96
21.18
26.54
27.18
GP Margin
61.06%
62.62%
57.19%
42.48%
39.97%
57.32%
57.86%
49.52%
38.90%
53.59%
43.27%
Total Expenditure
98.57
88.11
93.74
83.52
79.87
52.13
48.46
57.39
52.07
46.34
58.38
Power & Fuel Cost
-
14.10
13.36
8.77
8.58
8.21
7.91
7.06
4.67
4.77
0.61
% Of Sales
-
14.63%
12.76%
10.10%
10.23%
14.39%
15.42%
11.67%
8.58%
9.63%
0.97%
Employee Cost
-
7.34
6.82
6.31
4.47
2.46
1.81
2.48
2.86
2.46
2.48
% Of Sales
-
7.62%
6.51%
7.26%
5.33%
4.31%
3.53%
4.10%
5.25%
4.97%
3.95%
Manufacturing Exp.
-
19.01
17.36
12.03
12.03
11.88
12.13
11.05
6.88
12.91
8.59
% Of Sales
-
19.73%
16.58%
13.85%
14.34%
20.82%
23.65%
18.26%
12.64%
26.07%
13.68%
General & Admin Exp.
-
1.35
2.64
3.26
1.31
1.60
1.63
1.59
1.46
1.23
1.58
% Of Sales
-
1.40%
2.52%
3.75%
1.56%
2.80%
3.18%
2.63%
2.68%
2.48%
2.52%
Selling & Distn. Exp.
-
6.95
7.03
2.91
1.42
1.11
1.74
2.35
1.59
0.28
0.00
% Of Sales
-
7.21%
6.71%
3.35%
1.69%
1.94%
3.39%
3.88%
2.92%
0.57%
0%
Miscellaneous Exp.
-
3.34
1.69
0.27
1.72
2.50
1.63
2.31
1.34
1.71
0.00
% Of Sales
-
3.47%
1.61%
0.31%
2.05%
4.38%
3.18%
3.82%
2.46%
3.45%
15.09%
EBITDA
10.81
8.24
10.99
3.34
4.01
4.94
2.84
3.11
2.38
3.18
4.43
EBITDA Margin
9.88%
8.55%
10.49%
3.85%
4.78%
8.66%
5.54%
5.14%
4.37%
6.42%
7.05%
Other Income
0.56
0.65
1.99
2.91
3.07
0.43
1.69
1.78
1.78
2.51
0.68
Interest
1.03
0.46
0.09
0.12
0.05
0.11
0.35
1.20
1.11
1.55
2.83
Depreciation
3.34
2.41
1.72
1.36
1.17
0.93
1.16
0.95
0.83
0.72
0.84
PBT
7.00
6.02
11.18
4.77
5.86
4.32
3.02
2.74
2.23
3.41
1.45
Tax
2.47
1.70
2.61
1.75
2.43
1.28
1.52
1.25
0.47
0.99
1.18
Tax Rate
35.29%
28.24%
23.35%
36.69%
41.47%
29.63%
43.93%
45.62%
21.08%
29.03%
81.38%
PAT
4.53
4.32
8.57
3.01
3.42
3.04
1.93
1.50
1.76
2.43
0.51
PAT before Minority Interest
4.53
4.32
8.57
3.01
3.42
3.04
1.93
1.50
1.76
2.43
0.27
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.24
PAT Margin
4.14%
4.48%
8.18%
3.47%
4.08%
5.33%
3.76%
2.48%
3.23%
4.91%
0.81%
PAT Growth
-13.88%
-49.59%
184.72%
-11.99%
12.50%
57.51%
28.67%
-14.77%
-27.57%
376.47%
 
EPS
2.62
2.50
4.95
1.74
1.98
1.76
1.12
0.87
1.02
1.40
0.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
70.34
85.52
118.14
81.83
61.92
59.16
60.08
57.44
62.85
62.55
Share Capital
17.27
17.27
17.27
17.27
17.27
17.27
17.27
17.27
17.27
17.27
Total Reserves
53.06
68.25
100.86
64.56
44.65
41.89
42.81
40.17
45.58
45.28
Non-Current Liabilities
2.48
3.58
6.76
4.09
4.18
4.39
5.46
5.17
4.09
5.04
Secured Loans
0.79
1.40
0.55
0.12
0.04
0.15
0.27
0.39
0.32
0.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.16
1.27
2.07
1.36
1.85
Long Term Provisions
0.00
0.05
0.10
0.02
0.12
0.25
0.27
0.15
0.15
0.10
Current Liabilities
36.00
28.09
20.42
11.12
8.36
11.66
26.37
22.71
24.49
31.30
Trade Payables
15.92
22.33
15.16
8.43
5.66
7.72
8.21
8.47
10.32
10.56
Other Current Liabilities
2.33
4.87
5.12
0.82
1.21
2.08
9.68
5.21
4.07
6.95
Short Term Borrowings
17.53
0.69
0.00
0.00
0.01
0.00
6.41
7.51
8.01
11.35
Short Term Provisions
0.22
0.19
0.14
1.86
1.48
1.87
2.08
1.52
2.09
2.43
Total Liabilities
108.82
117.19
145.32
97.04
74.46
75.21
91.91
85.32
91.43
98.28
Net Block
23.26
23.54
19.90
17.35
16.64
16.16
16.08
14.89
13.62
16.60
Gross Block
47.84
45.85
42.81
39.28
37.53
36.09
35.34
33.00
30.83
35.32
Accumulated Depreciation
24.58
22.31
22.92
21.93
20.88
19.93
19.26
18.12
17.21
18.72
Non Current Assets
85.55
89.96
91.46
56.94
34.83
34.05
31.56
31.75
37.33
37.67
Capital Work in Progress
1.59
0.01
0.12
0.41
0.30
0.30
0.71
0.31
0.45
0.31
Non Current Investment
46.65
56.54
67.14
28.73
11.77
11.51
10.22
11.96
18.09
16.89
Long Term Loans & Adv.
13.26
7.68
3.83
9.36
6.11
6.08
4.55
4.59
5.16
3.87
Other Non Current Assets
0.79
2.18
0.48
1.09
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
23.27
27.24
53.86
40.10
39.63
41.16
60.34
53.58
54.11
60.61
Current Investments
0.53
1.04
1.09
0.99
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
7.11
7.38
12.00
5.21
5.75
4.32
11.80
11.15
14.00
15.21
Sundry Debtors
12.65
12.12
5.76
5.88
5.11
6.33
21.93
20.32
14.12
16.34
Cash & Bank
2.00
1.55
1.44
1.15
1.27
1.33
-1.05
-1.76
0.08
2.88
Other Current Assets
0.98
4.09
0.04
0.06
27.51
29.18
27.68
23.87
25.91
26.19
Short Term Loans & Adv.
0.73
1.06
33.53
26.81
27.36
29.02
27.53
23.76
25.82
26.12
Net Current Assets
-12.74
-0.85
33.43
28.98
31.27
29.50
33.98
30.86
29.61
29.31
Total Assets
108.82
117.20
145.32
97.04
74.46
75.21
91.90
85.33
91.44
98.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-1.61
36.24
4.62
0.94
0.16
11.58
2.53
-0.17
2.45
-22.40
PBT
6.02
11.18
4.77
5.86
4.32
3.45
2.74
2.23
3.41
1.45
Adjustment
2.79
0.10
-1.02
-0.95
-1.01
-1.22
1.18
-0.95
0.38
0.77
Changes in Working Capital
-8.35
28.84
1.63
-0.37
-1.85
9.28
-2.24
-0.99
1.28
-21.56
Cash after chg. in Working capital
0.46
40.11
5.37
4.54
1.46
11.52
1.68
0.29
5.07
-19.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.08
-3.87
-0.75
-3.60
-1.30
0.06
0.85
-0.46
-2.62
-3.05
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
10.28
-35.68
-4.27
0.09
2.15
2.59
2.68
0.50
0.22
34.49
Net Fixed Assets
-3.57
-2.93
-3.24
-1.86
-1.44
-0.48
-2.74
-2.07
-0.84
80.46
Net Investments
10.15
-20.91
-7.74
-2.93
0.58
2.34
4.09
0.16
-0.18
32.98
Others
3.70
-11.84
6.71
4.88
3.01
0.73
1.33
2.41
1.24
-78.95
Cash from Financing Activity
-8.05
-0.49
-0.73
-0.74
-2.45
-11.99
-4.23
-1.84
-4.51
-11.38
Net Cash Inflow / Outflow
0.62
0.08
-0.38
0.30
-0.13
2.19
0.97
-1.50
-1.84
0.71
Opening Cash & Equivalents
0.68
0.60
0.99
0.69
0.82
-1.37
-2.34
-0.83
1.16
49.81
Closing Cash & Equivalent
1.30
0.68
0.60
0.99
0.69
0.82
-1.37
-2.34
-0.83
1.16

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
40.72
49.52
68.40
47.38
32.02
30.37
30.84
29.20
32.21
31.02
ROA
3.82%
6.53%
2.49%
3.99%
4.07%
2.31%
1.69%
1.99%
2.56%
0.12%
ROE
5.54%
8.42%
3.01%
4.99%
5.65%
3.66%
2.89%
3.31%
4.44%
0.32%
ROCE
7.31%
10.89%
4.87%
8.58%
8.10%
6.53%
6.39%
5.20%
7.36%
2.80%
Fixed Asset Turnover
2.06
2.36
2.12
2.18
1.55
1.44
1.77
1.71
1.50
0.77
Receivable days
46.91
31.15
24.45
23.91
36.60
100.54
127.44
115.44
112.27
183.25
Inventory Days
27.45
33.78
36.18
23.85
32.18
57.33
69.23
84.31
107.64
119.17
Payable days
81.22
74.60
52.56
32.93
49.54
63.09
55.38
70.05
88.20
38.72
Cash Conversion Cycle
-6.87
-9.67
8.07
14.83
19.23
94.78
141.29
129.69
131.71
263.70
Total Debt/Equity
0.27
0.03
0.01
0.00
0.01
0.03
0.17
0.22
0.20
0.27
Interest Cover
14.17
129.46
40.04
119.31
39.16
11.00
3.28
3.01
3.20
1.51

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

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.