Nifty
:
10853.55
Sensex
:
36665.61
35.95 (0.33%)
184.52 (0.51%)
Nifty
Sensex
:
:
10853.55
36665.61
35.95 (0.33%)
184.52 (0.51%)

Weizmann Ltd.

Textile

Rating :
45/99

BSE: 523011 | NSE: WEIZMANIND

NSE BSE
25.55
17-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  28.00
  •  28.95
  •  25.05
  •  26.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4888
  •  1.29
  •  60.00
  •  24.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 45.77
  • 8.55
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 46.76
  • 1.89%
  • 0.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.01%
  • 0.37%
  • 28.72%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -26.16
  • 15.74
  • 7.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.02
  • 31.36
  • 22.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.86
  • 40.24
  • 35.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.84
  • 17.01
  • 17.87

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.64
  • 0.84
  • 1.04

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.87
  • 8.30
  • 9.01

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
24.57
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
24.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.04%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-0.68
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
-0.15
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-0.52
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-2.12%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-1.13
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
104.73
86.86
83.88
57.07
51.30
60.50
54.45
49.52
62.81
2,179.41
Net Sales Growth
-
20.57%
3.55%
46.98%
11.25%
-15.21%
11.11%
9.96%
-21.16%
-97.12%
 
Cost Of Goods Sold
-
44.84
49.96
50.34
24.36
21.61
30.54
33.27
22.98
35.63
2,058.97
Gross Profit
-
59.89
36.90
33.53
32.71
29.68
29.96
21.18
26.54
27.18
120.44
GP Margin
-
57.19%
42.48%
39.97%
57.32%
57.86%
49.52%
38.90%
53.59%
43.27%
5.53%
Total Expenditure
-
93.74
83.52
79.87
52.13
48.46
57.39
52.07
46.34
58.38
2,149.36
Power & Fuel Cost
-
13.36
8.77
8.58
8.21
7.91
7.06
4.67
4.77
0.61
0.00
% Of Sales
-
12.76%
10.10%
10.23%
14.39%
15.42%
11.67%
8.58%
9.63%
0.97%
0%
Employee Cost
-
6.82
6.81
4.47
2.46
1.81
2.48
2.86
2.46
2.48
22.32
% Of Sales
-
6.51%
7.84%
5.33%
4.31%
3.53%
4.10%
5.25%
4.97%
3.95%
1.02%
Manufacturing Exp.
-
17.36
12.03
12.03
11.88
12.13
11.05
6.88
12.91
8.59
8.75
% Of Sales
-
16.58%
13.85%
14.34%
20.82%
23.65%
18.26%
12.64%
26.07%
13.68%
0.40%
General & Admin Exp.
-
3.98
1.75
1.31
1.60
1.63
1.59
1.46
1.23
1.58
56.21
% Of Sales
-
3.80%
2.01%
1.56%
2.80%
3.18%
2.63%
2.68%
2.48%
2.52%
2.58%
Selling & Distn. Exp.
-
7.03
1.92
1.42
1.11
1.74
2.35
1.59
0.28
0.00
0.00
% Of Sales
-
6.71%
2.21%
1.69%
1.94%
3.39%
3.88%
2.92%
0.57%
0%
0%
Miscellaneous Exp.
-
0.35
2.28
1.72
2.50
1.63
2.31
1.34
1.71
9.48
0.00
% Of Sales
-
0.33%
2.62%
2.05%
4.38%
3.18%
3.82%
2.46%
3.45%
15.09%
0.14%
EBITDA
-
10.99
3.34
4.01
4.94
2.84
3.11
2.38
3.18
4.43
30.05
EBITDA Margin
-
10.49%
3.85%
4.78%
8.66%
5.54%
5.14%
4.37%
6.42%
7.05%
1.38%
Other Income
-
1.99
2.91
3.07
0.43
1.69
1.78
1.78
2.51
0.68
7.95
Interest
-
0.09
0.12
0.05
0.11
0.35
1.20
1.11
1.55
2.83
11.76
Depreciation
-
1.72
1.36
1.17
0.93
1.16
0.95
0.83
0.72
0.84
9.21
PBT
-
11.18
4.77
5.86
4.32
3.02
2.74
2.23
3.41
1.45
17.04
Tax
-
2.61
1.75
2.43
1.28
1.52
1.25
0.47
0.99
1.18
5.60
Tax Rate
-
23.35%
36.69%
41.47%
29.63%
43.93%
45.62%
21.08%
29.03%
81.38%
32.86%
PAT
-
8.57
3.01
3.42
3.04
1.93
1.50
1.76
2.43
0.51
11.47
PAT before Minority Interest
-
8.57
3.01
3.42
3.04
1.93
1.50
1.76
2.43
0.27
11.44
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.24
0.03
PAT Margin
-
8.18%
3.47%
4.08%
5.33%
3.76%
2.48%
3.23%
4.91%
0.81%
0.53%
PAT Growth
-
184.72%
-11.99%
12.50%
57.51%
28.67%
-14.77%
-27.57%
376.47%
-95.55%
 
Unadjusted EPS
-
3.66
1.77
2.03
2.25
2.03
2.23
-2.44
1.59
1.03
7.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
85.52
118.14
81.83
61.92
59.16
60.08
57.44
62.85
62.55
130.63
Share Capital
17.27
17.27
17.27
17.27
17.27
17.27
17.27
17.27
17.27
12.86
Total Reserves
68.25
100.86
64.56
44.65
41.89
42.81
40.17
45.58
45.28
113.35
Non-Current Liabilities
3.58
6.72
4.09
4.18
4.39
5.46
5.17
4.09
5.04
141.82
Secured Loans
1.40
0.55
0.12
0.04
0.15
0.27
0.39
0.32
0.01
109.98
Unsecured Loans
0.00
0.00
0.00
0.00
0.16
1.27
2.07
1.36
1.85
6.52
Long Term Provisions
0.05
0.06
0.02
0.12
0.25
0.27
0.15
0.15
0.10
0.00
Current Liabilities
28.09
17.27
11.12
8.36
11.66
26.37
22.71
24.49
31.30
77.50
Trade Payables
22.33
15.14
8.43
5.66
7.72
8.21
8.47
10.32
10.56
0.00
Other Current Liabilities
4.87
1.98
0.82
1.21
2.08
9.68
5.21
4.07
6.95
71.99
Short Term Borrowings
0.69
0.00
0.00
0.01
0.00
6.41
7.51
8.01
11.35
0.00
Short Term Provisions
0.19
0.14
1.86
1.48
1.87
2.08
1.52
2.09
2.43
5.51
Total Liabilities
117.19
142.13
97.04
74.46
75.21
91.91
85.32
91.43
98.28
349.85
Net Block
23.54
19.90
17.35
16.64
16.16
16.08
14.89
13.62
16.60
127.55
Gross Block
45.85
42.81
39.28
37.53
36.09
35.34
33.00
30.83
35.32
127.55
Accumulated Depreciation
22.31
22.92
21.93
20.88
19.93
19.26
18.12
17.21
18.72
0.00
Non Current Assets
89.96
97.44
56.94
34.83
34.05
31.56
31.75
37.33
37.67
182.79
Capital Work in Progress
0.01
0.12
0.41
0.30
0.30
0.71
0.31
0.45
0.31
28.00
Non Current Investment
56.54
67.14
28.73
11.77
11.51
10.22
11.96
18.09
16.89
27.24
Long Term Loans & Adv.
7.68
9.13
9.36
6.11
6.08
4.55
4.59
5.16
3.87
0.00
Other Non Current Assets
2.18
1.15
1.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
27.24
44.68
40.10
39.63
41.16
60.34
53.58
54.11
60.61
167.06
Current Investments
1.04
1.09
0.99
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
7.38
12.00
5.21
5.75
4.32
11.80
11.15
14.00
15.21
25.81
Sundry Debtors
12.12
2.62
5.88
5.11
6.33
21.93
20.32
14.12
16.34
46.73
Cash & Bank
1.55
0.76
1.15
1.27
1.33
-1.05
-1.76
0.08
2.88
54.15
Other Current Assets
5.15
0.04
0.06
0.15
29.18
27.68
23.87
25.91
26.19
40.37
Short Term Loans & Adv.
1.06
28.17
26.81
27.36
29.02
27.53
23.76
25.82
26.12
39.78
Net Current Assets
-0.85
27.42
28.98
31.27
29.50
33.98
30.86
29.61
29.31
89.56
Total Assets
117.20
142.12
97.04
74.46
75.21
91.90
85.33
91.44
98.28
349.85

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
36.24
4.66
0.94
0.16
11.58
2.53
-0.17
2.45
-22.40
11.73
PBT
11.18
4.77
5.86
4.32
3.45
2.74
2.23
3.41
1.45
20.15
Adjustment
0.10
-0.99
-0.95
-1.01
-1.22
1.18
-0.95
0.38
0.77
16.91
Changes in Working Capital
28.84
1.63
-0.37
-1.85
9.28
-2.24
-0.99
1.28
-21.56
-6.13
Cash after chg. in Working capital
40.11
5.41
4.54
1.46
11.52
1.68
0.29
5.07
-19.35
30.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.87
-0.75
-3.60
-1.30
0.06
0.85
-0.46
-2.62
-3.05
-7.45
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
-35.68
-4.31
0.09
2.15
2.59
2.68
0.50
0.22
34.49
-29.78
Net Fixed Assets
-2.93
-3.24
-1.86
-1.44
-0.48
-2.74
-2.07
-0.84
80.46
-59.82
Net Investments
-20.91
-7.74
-2.93
0.58
2.34
4.09
0.16
-0.18
32.98
0.76
Others
-11.84
6.67
4.88
3.01
0.73
1.33
2.41
1.24
-78.95
29.28
Cash from Financing Activity
-0.49
-0.73
-0.74
-2.45
-11.99
-4.23
-1.84
-4.51
-11.38
32.00
Net Cash Inflow / Outflow
0.08
-0.38
0.30
-0.13
2.19
0.97
-1.50
-1.84
0.71
13.95
Opening Cash & Equivalents
0.60
0.99
0.69
0.82
-1.37
-2.34
-0.83
1.16
49.81
40.21
Closing Cash & Equivalent
0.68
0.60
0.99
0.69
0.82
-1.37
-2.34
-0.83
1.16
54.15

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
49.52
68.40
47.38
32.02
30.37
30.84
29.20
32.21
31.02
90.89
ROA
6.53%
2.52%
3.99%
4.07%
2.31%
1.69%
1.99%
2.56%
0.12%
3.48%
ROE
8.42%
3.01%
4.99%
5.65%
3.66%
2.89%
3.31%
4.44%
0.32%
10.53%
ROCE
10.89%
4.87%
8.58%
8.10%
6.53%
6.39%
5.20%
7.36%
2.80%
13.50%
Fixed Asset Turnover
2.36
2.12
2.18
1.55
1.44
1.77
1.71
1.50
0.77
18.12
Receivable days
31.15
17.85
23.91
36.60
100.54
127.44
115.44
112.27
183.25
8.30
Inventory Days
33.78
36.18
23.85
32.18
57.33
69.23
84.31
107.64
119.17
3.89
Payable days
74.60
53.16
32.93
49.54
63.09
55.38
70.05
88.20
38.72
0.00
Cash Conversion Cycle
-9.67
0.88
14.83
19.23
94.78
141.29
129.69
131.71
263.70
12.18
Total Debt/Equity
0.03
0.01
0.00
0.01
0.03
0.17
0.22
0.20
0.27
1.00
Interest Cover
129.46
40.04
119.31
39.16
11.00
3.28
3.01
3.20
1.51
2.45

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Weizmann - Quarterly Results
    13th Aug 2019, 20:42 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.