Nifty
:
17799.10
Sensex
:
60086.01
136.95 (0.78%)
536.11 (0.90%)
Nifty
Sensex
:
:
17799.10
60086.01
136.95 (0.78%)
536.11 (0.90%)

Weizmann Ltd.

Textile

Rating :
63/99

BSE: 523011 | NSE: WEIZMANIND

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 169.14
  • 25.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 185.02
  • 0.47%
  • 3.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.87%
  • 0.20%
  • 15.79%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 16.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.25
  • 2.82
  • 1.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.58
  • 12.20
  • -7.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.05
  • -0.88
  • -12.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.15
  • 19.33
  • 17.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.04
  • 1.12
  • 1.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.30
  • 9.55
  • 10.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
31.50
24.95
26.25%
36.53
21.29
71.58%
31.31
34.62
-9.56%
22.28
29.29
-23.93%
Expenses
28.20
24.30
16.05%
33.51
20.39
64.35%
28.04
30.43
-7.85%
21.17
25.27
-16.22%
EBITDA
3.31
0.65
409.23%
3.02
0.90
235.56%
3.27
4.19
-21.96%
1.11
4.03
-72.46%
EBIDTM
10.50%
2.62%
8.28%
4.24%
10.44%
12.10%
4.99%
13.74%
Other Income
0.25
0.13
92.31%
0.06
0.05
20.00%
1.95
0.16
1,118.75%
0.35
0.19
84.21%
Interest
0.24
0.05
380.00%
0.26
0.09
188.89%
0.11
0.31
-64.52%
0.03
0.31
-90.32%
Depreciation
0.77
0.86
-10.47%
0.85
0.85
0.00%
0.83
0.88
-5.68%
0.84
0.89
-5.62%
PBT
2.55
-0.12
-
1.96
0.01
19,500.00%
4.27
3.16
35.13%
0.59
3.02
-80.46%
Tax
0.61
-0.03
-
0.84
0.00
0
1.71
1.40
22.14%
0.18
0.80
-77.50%
PAT
1.94
-0.10
-
1.12
0.01
11,100.00%
2.56
1.76
45.45%
0.41
2.22
-81.53%
PATM
6.15%
-0.38%
3.07%
0.03%
8.18%
5.08%
1.84%
7.56%
EPS
0.42
-1.01
-
0.60
0.11
445.45%
2.92
0.42
595.24%
0.23
2.46
-90.65%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
121.62
99.84
97.62
96.35
104.73
86.86
83.88
57.07
51.30
60.50
54.45
Net Sales Growth
10.41%
2.27%
1.32%
-8.00%
20.57%
3.55%
46.98%
11.25%
-15.21%
11.11%
 
Cost Of Goods Sold
49.47
43.15
37.59
36.02
44.84
49.96
50.34
24.36
21.61
30.54
33.27
Gross Profit
72.15
56.68
60.03
60.33
59.89
36.90
33.53
32.71
29.68
29.96
21.18
GP Margin
59.32%
56.77%
61.49%
62.62%
57.19%
42.48%
39.97%
57.32%
57.86%
49.52%
38.90%
Total Expenditure
110.92
93.90
86.82
87.59
93.74
83.52
79.87
52.13
48.46
57.39
52.07
Power & Fuel Cost
-
16.53
13.28
14.10
13.36
8.77
8.58
8.21
7.91
7.06
4.67
% Of Sales
-
16.56%
13.60%
14.63%
12.76%
10.10%
10.23%
14.39%
15.42%
11.67%
8.58%
Employee Cost
-
8.08
7.31
6.84
6.82
6.31
4.47
2.46
1.81
2.48
2.86
% Of Sales
-
8.09%
7.49%
7.10%
6.51%
7.26%
5.33%
4.31%
3.53%
4.10%
5.25%
Manufacturing Exp.
-
20.47
22.58
19.01
17.36
12.03
12.03
11.88
12.13
11.05
6.88
% Of Sales
-
20.50%
23.13%
19.73%
16.58%
13.85%
14.34%
20.82%
23.65%
18.26%
12.64%
General & Admin Exp.
-
1.35
1.00
1.85
2.64
3.26
1.31
1.60
1.63
1.59
1.46
% Of Sales
-
1.35%
1.02%
1.92%
2.52%
3.75%
1.56%
2.80%
3.18%
2.63%
2.68%
Selling & Distn. Exp.
-
3.08
3.62
6.95
7.03
2.91
1.42
1.11
1.74
2.35
1.59
% Of Sales
-
3.08%
3.71%
7.21%
6.71%
3.35%
1.69%
1.94%
3.39%
3.88%
2.92%
Miscellaneous Exp.
-
1.22
1.45
2.82
1.69
0.27
1.72
2.50
1.63
2.31
1.59
% Of Sales
-
1.22%
1.49%
2.93%
1.61%
0.31%
2.05%
4.38%
3.18%
3.82%
2.46%
EBITDA
10.71
5.94
10.80
8.76
10.99
3.34
4.01
4.94
2.84
3.11
2.38
EBITDA Margin
8.81%
5.95%
11.06%
9.09%
10.49%
3.85%
4.78%
8.66%
5.54%
5.14%
4.37%
Other Income
2.61
2.48
1.19
0.13
1.99
2.91
3.07
0.43
1.69
1.78
1.78
Interest
0.64
0.28
1.29
0.46
0.09
0.12
0.05
0.11
0.35
1.20
1.11
Depreciation
3.29
3.38
3.11
2.41
1.72
1.36
1.17
0.93
1.16
0.95
0.83
PBT
9.37
4.75
7.59
6.02
11.18
4.77
5.86
4.32
3.02
2.74
2.23
Tax
3.34
1.87
2.66
1.70
2.61
1.75
2.43
1.28
1.52
1.25
0.47
Tax Rate
35.65%
39.37%
35.05%
28.24%
23.35%
36.69%
41.47%
29.63%
43.93%
45.62%
21.08%
PAT
6.03
2.88
4.92
4.32
8.57
3.01
3.42
3.04
1.93
1.50
1.76
PAT before Minority Interest
6.03
2.88
4.92
4.32
8.57
3.01
3.42
3.04
1.93
1.50
1.76
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
4.96%
2.88%
5.04%
4.48%
8.18%
3.47%
4.08%
5.33%
3.76%
2.48%
3.23%
PAT Growth
55.01%
-41.46%
13.89%
-49.59%
184.72%
-11.99%
12.50%
57.51%
28.67%
-14.77%
 
EPS
3.79
1.81
3.09
2.72
5.39
1.89
2.15
1.91
1.21
0.94
1.11

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
66.23
74.50
70.34
85.52
118.14
81.83
61.92
59.16
60.08
57.44
Share Capital
15.86
17.27
17.27
17.27
17.27
17.27
17.27
17.27
17.27
17.27
Total Reserves
50.37
57.23
53.06
68.25
100.86
64.56
44.65
41.89
42.81
40.17
Non-Current Liabilities
2.68
2.05
2.48
3.58
6.76
4.09
4.18
4.39
5.46
5.17
Secured Loans
0.51
0.29
0.79
1.40
0.55
0.12
0.04
0.15
0.27
0.39
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.16
1.27
2.07
Long Term Provisions
0.01
0.04
0.00
0.05
0.10
0.02
0.12
0.25
0.27
0.15
Current Liabilities
40.53
41.16
36.00
28.09
20.42
11.12
8.36
11.66
26.37
22.71
Trade Payables
20.77
20.19
15.92
22.33
15.16
8.43
5.66
7.72
8.21
8.47
Other Current Liabilities
2.32
5.19
2.33
4.87
5.12
0.82
1.21
2.08
9.68
5.21
Short Term Borrowings
17.28
15.56
17.53
0.69
0.00
0.00
0.01
0.00
6.41
7.51
Short Term Provisions
0.16
0.22
0.22
0.19
0.14
1.86
1.48
1.87
2.08
1.52
Total Liabilities
109.44
117.71
108.82
117.19
145.32
97.04
74.46
75.21
91.91
85.32
Net Block
28.22
29.37
23.26
23.54
19.90
17.35
16.64
16.16
16.08
14.89
Gross Block
58.62
56.50
47.84
45.85
42.81
39.28
37.53
36.09
35.34
33.00
Accumulated Depreciation
30.40
27.14
24.58
22.31
22.92
21.93
20.88
19.93
19.26
18.12
Non Current Assets
80.03
80.09
81.42
89.96
91.46
56.94
34.83
34.05
31.56
31.75
Capital Work in Progress
0.00
0.00
1.59
0.01
0.12
0.41
0.30
0.30
0.71
0.31
Non Current Investment
42.71
43.67
46.65
56.54
67.14
28.73
11.77
11.51
10.22
11.96
Long Term Loans & Adv.
8.61
6.49
9.14
7.68
3.83
9.36
6.11
6.08
4.55
4.59
Other Non Current Assets
0.49
0.56
0.79
2.18
0.48
1.09
0.00
0.00
0.00
0.00
Current Assets
29.40
37.62
27.39
27.24
53.86
40.10
39.63
41.16
60.34
53.58
Current Investments
0.01
0.01
0.53
1.04
1.09
0.99
0.00
0.00
0.00
0.00
Inventories
7.78
10.34
7.11
7.38
12.00
5.21
5.75
4.32
11.80
11.15
Sundry Debtors
11.93
18.14
12.65
12.12
5.76
5.88
5.11
6.33
21.93
20.32
Cash & Bank
2.38
1.24
2.00
1.55
1.44
1.15
1.27
1.33
-1.05
-1.76
Other Current Assets
7.30
0.37
0.25
4.09
33.57
26.87
27.51
29.18
27.68
23.87
Short Term Loans & Adv.
6.91
7.54
4.85
1.06
33.53
26.81
27.36
29.02
27.53
23.76
Net Current Assets
-11.13
-3.53
-8.61
-0.85
33.43
28.98
31.27
29.50
33.98
30.86
Total Assets
109.43
117.71
108.81
117.20
145.32
97.04
74.46
75.21
91.90
85.33

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
10.30
7.92
-1.61
36.24
4.62
0.94
0.16
11.58
2.53
-0.17
PBT
5.34
7.59
6.02
11.18
4.77
5.86
4.32
3.45
2.74
2.23
Adjustment
1.28
3.96
2.79
0.10
-1.02
-0.95
-1.01
-1.22
1.18
-0.95
Changes in Working Capital
5.55
-1.54
-8.35
28.84
1.63
-0.37
-1.85
9.28
-2.24
-0.99
Cash after chg. in Working capital
12.16
10.00
0.46
40.11
5.37
4.54
1.46
11.52
1.68
0.29
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.87
-2.08
-2.08
-3.87
-0.75
-3.60
-1.30
0.06
0.85
-0.46
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
1.07
-4.02
10.28
-35.68
-4.27
0.09
2.15
2.59
2.68
0.50
Net Fixed Assets
-2.12
-7.07
-3.57
-2.93
-3.24
-1.86
-1.44
-0.48
-2.74
-2.07
Net Investments
1.07
3.31
10.15
-20.91
-7.74
-2.93
0.58
2.34
4.09
0.16
Others
2.12
-0.26
3.70
-11.84
6.71
4.88
3.01
0.73
1.33
2.41
Cash from Financing Activity
-10.21
-4.32
-8.05
-0.49
-0.73
-0.74
-2.45
-11.99
-4.23
-1.84
Net Cash Inflow / Outflow
1.16
-0.43
0.62
0.08
-0.38
0.30
-0.13
2.19
0.97
-1.50
Opening Cash & Equivalents
0.87
1.30
0.68
0.60
0.99
0.69
0.82
-1.37
-2.34
-0.83
Closing Cash & Equivalent
2.03
0.87
1.30
0.68
0.60
0.99
0.69
0.82
-1.37
-2.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
41.76
43.14
40.72
49.52
68.40
47.38
32.02
30.37
30.84
29.20
ROA
2.54%
4.35%
3.82%
6.53%
2.49%
3.99%
4.07%
2.31%
1.69%
1.99%
ROE
4.09%
6.80%
5.54%
8.42%
3.01%
4.99%
5.65%
3.66%
2.89%
3.31%
ROCE
5.73%
9.85%
7.31%
10.89%
4.87%
8.58%
8.10%
6.53%
6.39%
5.20%
Fixed Asset Turnover
1.73
1.87
2.06
2.36
2.12
2.18
1.55
1.44
1.77
1.71
Receivable days
54.95
57.55
46.91
31.15
24.45
23.91
36.60
100.54
127.44
115.44
Inventory Days
33.12
32.62
27.45
33.78
36.18
23.85
32.18
57.33
69.23
84.31
Payable days
173.17
175.33
81.22
74.60
52.56
32.93
49.54
63.09
55.38
70.05
Cash Conversion Cycle
-85.10
-85.17
-6.87
-9.67
8.07
14.83
19.23
94.78
141.29
129.69
Total Debt/Equity
0.28
0.22
0.27
0.03
0.01
0.00
0.01
0.03
0.17
0.22
Interest Cover
18.13
6.89
14.17
129.46
40.04
119.31
39.16
11.00
3.28
3.01

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Weizmann - Quarterly Results
    10th Nov 2022, 13:29 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.