Nifty
:
19674.25
Sensex
:
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)
Nifty
Sensex
:
:
19674.25
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)

Weizmann Ltd.

Textile

Rating :
61/99

BSE: 523011 | NSE: WEIZMANIND

NSE BSE
99.20
21-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  98.50
  •  99.85
  •  96.55
  •  98.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10230
  •  10.06
  •  132.65
  •  70.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 156.77
  • 25.09
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 166.83
  • 0.51%
  • 2.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.87%
  • 0.21%
  • 15.69%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 16.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.37
  • 5.23
  • 11.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.98
  • 2.71
  • 3.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.10
  • -6.51
  • 7.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.33
  • 18.80
  • 20.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.23
  • 1.33
  • 1.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.78
  • 9.60
  • 11.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
33.27
36.53
-8.92%
37.68
31.31
20.34%
29.42
22.28
32.05%
31.50
24.95
26.25%
Expenses
28.66
33.51
-14.47%
34.20
28.05
21.93%
26.66
21.17
25.93%
28.20
24.30
16.05%
EBITDA
4.61
3.02
52.65%
3.48
3.27
6.42%
2.76
1.11
148.65%
3.31
0.65
409.23%
EBIDTM
13.86%
8.28%
9.23%
10.43%
9.39%
4.99%
10.50%
2.62%
Other Income
0.02
0.06
-66.67%
0.06
1.95
-96.92%
0.06
0.35
-82.86%
0.25
0.13
92.31%
Interest
0.17
0.26
-34.62%
0.24
0.11
118.18%
0.22
0.03
633.33%
0.24
0.05
380.00%
Depreciation
0.78
0.85
-8.24%
0.78
0.83
-6.02%
0.77
0.84
-8.33%
0.77
0.86
-10.47%
PBT
3.68
1.96
87.76%
2.52
4.27
-40.98%
1.83
0.59
210.17%
2.55
-0.12
-
Tax
1.13
0.84
34.52%
1.11
1.71
-35.09%
0.18
0.18
0.00%
0.61
-0.03
-
PAT
2.55
1.12
127.68%
1.41
2.56
-44.92%
1.65
0.41
302.44%
1.94
-0.10
-
PATM
7.68%
3.07%
3.75%
8.17%
5.62%
1.84%
6.15%
-0.38%
EPS
1.85
0.60
208.33%
0.69
2.92
-76.37%
0.98
0.23
326.09%
0.42
-1.01
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
131.87
135.14
99.84
97.62
96.35
104.73
86.86
83.88
57.07
51.30
60.50
Net Sales Growth
14.60%
35.36%
2.27%
1.32%
-8.00%
20.57%
3.55%
46.98%
11.25%
-15.21%
 
Cost Of Goods Sold
47.52
51.22
43.15
37.59
36.02
44.84
49.96
50.34
24.36
21.61
30.54
Gross Profit
84.35
83.92
56.68
60.03
60.33
59.89
36.90
33.53
32.71
29.68
29.96
GP Margin
63.97%
62.10%
56.77%
61.49%
62.62%
57.19%
42.48%
39.97%
57.32%
57.86%
49.52%
Total Expenditure
117.72
122.58
93.90
86.82
87.59
93.74
83.52
79.87
52.13
48.46
57.39
Power & Fuel Cost
-
25.81
16.53
13.28
14.10
13.36
8.77
8.58
8.21
7.91
7.06
% Of Sales
-
19.10%
16.56%
13.60%
14.63%
12.76%
10.10%
10.23%
14.39%
15.42%
11.67%
Employee Cost
-
7.85
8.08
7.31
6.84
6.82
6.31
4.47
2.46
1.81
2.48
% Of Sales
-
5.81%
8.09%
7.49%
7.10%
6.51%
7.26%
5.33%
4.31%
3.53%
4.10%
Manufacturing Exp.
-
29.49
20.47
22.58
19.01
17.36
12.03
12.03
11.88
12.13
11.05
% Of Sales
-
21.82%
20.50%
23.13%
19.73%
16.58%
13.85%
14.34%
20.82%
23.65%
18.26%
General & Admin Exp.
-
2.74
1.35
1.00
1.85
2.64
3.26
1.31
1.60
1.63
1.59
% Of Sales
-
2.03%
1.35%
1.02%
1.92%
2.52%
3.75%
1.56%
2.80%
3.18%
2.63%
Selling & Distn. Exp.
-
4.09
3.08
3.62
6.95
7.03
2.91
1.42
1.11
1.74
2.35
% Of Sales
-
3.03%
3.08%
3.71%
7.21%
6.71%
3.35%
1.69%
1.94%
3.39%
3.88%
Miscellaneous Exp.
-
1.38
1.22
1.45
2.82
1.69
0.27
1.72
2.50
1.63
2.35
% Of Sales
-
1.02%
1.22%
1.49%
2.93%
1.61%
0.31%
2.05%
4.38%
3.18%
3.82%
EBITDA
14.16
12.56
5.94
10.80
8.76
10.99
3.34
4.01
4.94
2.84
3.11
EBITDA Margin
10.74%
9.29%
5.95%
11.06%
9.09%
10.49%
3.85%
4.78%
8.66%
5.54%
5.14%
Other Income
0.39
0.43
2.48
1.19
0.13
1.99
2.91
3.07
0.43
1.69
1.78
Interest
0.87
0.96
0.28
1.29
0.46
0.09
0.12
0.05
0.11
0.35
1.20
Depreciation
3.10
3.18
3.38
3.11
2.41
1.72
1.36
1.17
0.93
1.16
0.95
PBT
10.58
8.87
4.75
7.59
6.02
11.18
4.77
5.86
4.32
3.02
2.74
Tax
3.03
2.74
1.87
2.66
1.70
2.61
1.75
2.43
1.28
1.52
1.25
Tax Rate
28.64%
30.89%
39.37%
35.05%
28.24%
23.35%
36.69%
41.47%
29.63%
43.93%
45.62%
PAT
7.55
6.12
2.88
4.92
4.32
8.57
3.01
3.42
3.04
1.93
1.50
PAT before Minority Interest
7.55
6.12
2.88
4.92
4.32
8.57
3.01
3.42
3.04
1.93
1.50
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
5.73%
4.53%
2.88%
5.04%
4.48%
8.18%
3.47%
4.08%
5.33%
3.76%
2.48%
PAT Growth
89.22%
112.50%
-41.46%
13.89%
-49.59%
184.72%
-11.99%
12.50%
57.51%
28.67%
 
EPS
4.75
3.85
1.81
3.09
2.72
5.39
1.89
2.15
1.91
1.21
0.94

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
64.73
66.23
74.50
70.34
85.52
118.14
81.83
61.92
59.16
60.08
Share Capital
15.86
15.86
17.27
17.27
17.27
17.27
17.27
17.27
17.27
17.27
Total Reserves
48.87
50.37
57.23
53.06
68.25
100.86
64.56
44.65
41.89
42.81
Non-Current Liabilities
2.13
2.68
2.05
2.48
3.58
6.76
4.09
4.18
4.39
5.46
Secured Loans
0.39
0.51
0.29
0.79
1.40
0.55
0.12
0.04
0.15
0.27
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.16
1.27
Long Term Provisions
0.01
0.01
0.04
0.00
0.05
0.10
0.02
0.12
0.25
0.27
Current Liabilities
34.86
40.53
41.16
36.00
28.09
20.42
11.12
8.36
11.66
26.37
Trade Payables
19.64
20.77
20.19
15.92
22.33
15.16
8.43
5.66
7.72
8.21
Other Current Liabilities
2.95
2.32
5.19
2.33
4.87
5.12
0.82
1.21
2.08
9.68
Short Term Borrowings
11.13
17.28
15.56
17.53
0.69
0.00
0.00
0.01
0.00
6.41
Short Term Provisions
1.15
0.16
0.22
0.22
0.19
0.14
1.86
1.48
1.87
2.08
Total Liabilities
101.72
109.44
117.71
108.82
117.19
145.32
97.04
74.46
75.21
91.91
Net Block
27.27
28.22
29.37
23.26
23.54
19.90
17.35
16.64
16.16
16.08
Gross Block
59.23
58.62
56.50
47.84
45.85
42.81
39.28
37.53
36.09
35.34
Accumulated Depreciation
31.96
30.40
27.14
24.58
22.31
22.92
21.93
20.88
19.93
19.26
Non Current Assets
73.50
80.03
80.09
81.42
89.96
91.46
56.94
34.83
34.05
31.56
Capital Work in Progress
0.30
0.00
0.00
1.59
0.01
0.12
0.41
0.30
0.30
0.71
Non Current Investment
35.56
42.71
43.67
46.65
56.54
67.14
28.73
11.77
11.51
10.22
Long Term Loans & Adv.
9.81
8.61
6.49
9.14
7.68
3.83
9.36
6.11
6.08
4.55
Other Non Current Assets
0.56
0.49
0.56
0.79
2.18
0.48
1.09
0.00
0.00
0.00
Current Assets
28.23
29.40
37.62
27.39
27.24
53.86
40.10
39.63
41.16
60.34
Current Investments
0.01
0.01
0.01
0.53
1.04
1.09
0.99
0.00
0.00
0.00
Inventories
8.41
7.78
10.34
7.11
7.38
12.00
5.21
5.75
4.32
11.80
Sundry Debtors
13.82
11.93
18.14
12.65
12.12
5.76
5.88
5.11
6.33
21.93
Cash & Bank
1.59
2.38
1.24
2.00
1.55
1.44
1.15
1.27
1.33
-1.05
Other Current Assets
4.41
0.39
0.37
0.25
5.15
33.57
26.87
27.51
29.18
27.68
Short Term Loans & Adv.
4.21
6.91
7.54
4.85
1.06
33.53
26.81
27.36
29.02
27.53
Net Current Assets
-6.64
-11.13
-3.53
-8.61
-0.85
33.43
28.98
31.27
29.50
33.98
Total Assets
101.73
109.43
117.71
108.81
117.20
145.32
97.04
74.46
75.21
91.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
9.81
9.71
7.92
-1.61
36.24
4.62
0.94
0.16
11.58
2.53
PBT
8.87
4.75
7.59
6.02
11.18
4.77
5.86
4.32
3.45
2.74
Adjustment
3.97
1.28
3.96
2.79
0.10
-1.02
-0.95
-1.01
-1.22
1.18
Changes in Working Capital
-0.28
5.55
-1.54
-8.35
28.84
1.63
-0.37
-1.85
9.28
-2.24
Cash after chg. in Working capital
12.56
11.58
10.00
0.46
40.11
5.37
4.54
1.46
11.52
1.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.74
-1.87
-2.08
-2.08
-3.87
-0.75
-3.60
-1.30
0.06
0.85
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
-2.12
1.66
-4.02
10.28
-35.68
-4.27
0.09
2.15
2.59
2.68
Net Fixed Assets
-0.91
-2.12
-7.07
-3.57
-2.93
-3.24
-1.86
-1.44
-0.48
-2.74
Net Investments
0.74
1.07
3.31
10.15
-20.91
-7.74
-2.93
0.58
2.34
4.09
Others
-1.95
2.71
-0.26
3.70
-11.84
6.71
4.88
3.01
0.73
1.33
Cash from Financing Activity
-8.48
-10.21
-4.32
-8.05
-0.49
-0.73
-0.74
-2.45
-11.99
-4.23
Net Cash Inflow / Outflow
-0.78
1.16
-0.43
0.62
0.08
-0.38
0.30
-0.13
2.19
0.97
Opening Cash & Equivalents
2.03
0.87
1.30
0.68
0.60
0.99
0.69
0.82
-1.37
-2.34
Closing Cash & Equivalent
1.24
2.03
0.87
1.30
0.68
0.60
0.99
0.69
0.82
-1.37

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
40.82
41.76
43.14
40.72
49.52
68.40
47.38
32.02
30.37
30.84
ROA
5.80%
2.54%
4.35%
3.82%
6.53%
2.49%
3.99%
4.07%
2.31%
1.69%
ROE
9.35%
4.09%
6.80%
5.54%
8.42%
3.01%
4.99%
5.65%
3.66%
2.89%
ROCE
12.21%
5.73%
9.85%
7.31%
10.89%
4.87%
8.58%
8.10%
6.53%
6.39%
Fixed Asset Turnover
2.29
1.73
1.87
2.06
2.36
2.12
2.18
1.55
1.44
1.77
Receivable days
34.76
54.95
57.55
46.91
31.15
24.45
23.91
36.60
100.54
127.44
Inventory Days
21.86
33.12
32.62
27.45
33.78
36.18
23.85
32.18
57.33
69.23
Payable days
143.98
173.17
175.33
81.22
74.60
52.56
32.93
49.54
63.09
55.38
Cash Conversion Cycle
-87.35
-85.10
-85.17
-6.87
-9.67
8.07
14.83
19.23
94.78
141.29
Total Debt/Equity
0.18
0.28
0.22
0.27
0.03
0.01
0.00
0.01
0.03
0.17
Interest Cover
10.28
18.13
6.89
14.17
129.46
40.04
119.31
39.16
11.00
3.28

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Weizmann - Quarterly Results
    9th Aug 2023, 15:52 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.