Nifty
:
15878.90
Sensex
:
53048.35
-361.40 (-2.23%)
-1160.18 (-2.14%)
Nifty
Sensex
:
:
15878.90
53048.35
-361.40 (-2.23%)
-1160.18 (-2.14%)

Weizmann Ltd.

Textile

Rating :
52/99

BSE: 523011 | NSE: WEIZMANIND

NSE BSE
53.85
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  54.90
  •  54.90
  •  53.15
  •  52.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  635
  •  0.34
  •  93.95
  •  42.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 85.88
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 101.10
  • 0.92%
  • 1.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.87%
  • 0.27%
  • 29.10%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.02
  • 3.08
  • -2.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.54
  • 23.07
  • 0.59

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.31
  • 7.54
  • -16.89

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.44
  • 19.02
  • 9.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.88
  • 1.02
  • 0.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.64
  • 9.33
  • 7.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
22.28
29.29
-23.93%
24.95
24.17
3.23%
21.29
9.53
123.40%
34.62
24.82
39.48%
Expenses
21.17
25.27
-16.22%
24.30
22.48
8.10%
20.39
8.12
151.11%
30.43
22.38
35.97%
EBITDA
1.11
4.03
-72.46%
0.65
1.69
-61.54%
0.90
1.41
-36.17%
4.19
2.44
71.72%
EBIDTM
4.99%
13.74%
2.62%
6.98%
4.24%
14.84%
12.10%
9.84%
Other Income
0.35
0.19
84.21%
0.13
0.16
-18.75%
0.05
0.16
-68.75%
0.16
-0.06
-
Interest
0.03
0.31
-90.32%
0.05
0.32
-84.38%
0.09
0.35
-74.29%
0.31
0.13
138.46%
Depreciation
0.84
0.89
-5.62%
0.86
0.72
19.44%
0.85
0.63
34.92%
0.88
0.56
57.14%
PBT
0.59
3.02
-80.46%
-0.12
0.81
-
0.01
0.60
-98.33%
3.16
1.69
86.98%
Tax
0.18
0.80
-77.50%
-0.03
0.27
-
0.00
0.19
-100.00%
1.40
0.34
311.76%
PAT
0.41
2.22
-81.53%
-0.10
0.54
-
0.01
0.41
-97.56%
1.76
1.36
29.41%
PATM
1.84%
7.56%
-0.38%
2.22%
0.03%
4.28%
5.08%
5.47%
EPS
0.23
2.46
-90.65%
-1.01
-0.26
-
0.11
0.38
-71.05%
0.42
0.87
-51.72%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
103.14
97.62
96.35
104.73
86.86
83.88
57.07
51.30
60.50
54.45
49.52
Net Sales Growth
17.46%
1.32%
-8.00%
20.57%
3.55%
46.98%
11.25%
-15.21%
11.11%
9.96%
 
Cost Of Goods Sold
44.23
37.59
36.02
44.84
49.96
50.34
24.36
21.61
30.54
33.27
22.98
Gross Profit
58.91
60.03
60.33
59.89
36.90
33.53
32.71
29.68
29.96
21.18
26.54
GP Margin
57.11%
61.49%
62.62%
57.19%
42.48%
39.97%
57.32%
57.86%
49.52%
38.90%
53.59%
Total Expenditure
96.29
86.30
87.59
93.74
83.52
79.87
52.13
48.46
57.39
52.07
46.34
Power & Fuel Cost
-
13.28
14.10
13.36
8.77
8.58
8.21
7.91
7.06
4.67
4.77
% Of Sales
-
13.60%
14.63%
12.76%
10.10%
10.23%
14.39%
15.42%
11.67%
8.58%
9.63%
Employee Cost
-
7.31
6.84
6.82
6.31
4.47
2.46
1.81
2.48
2.86
2.46
% Of Sales
-
7.49%
7.10%
6.51%
7.26%
5.33%
4.31%
3.53%
4.10%
5.25%
4.97%
Manufacturing Exp.
-
22.58
19.01
17.36
12.03
12.03
11.88
12.13
11.05
6.88
12.91
% Of Sales
-
23.13%
19.73%
16.58%
13.85%
14.34%
20.82%
23.65%
18.26%
12.64%
26.07%
General & Admin Exp.
-
1.00
1.85
2.64
3.26
1.31
1.60
1.63
1.59
1.46
1.23
% Of Sales
-
1.02%
1.92%
2.52%
3.75%
1.56%
2.80%
3.18%
2.63%
2.68%
2.48%
Selling & Distn. Exp.
-
3.62
6.95
7.03
2.91
1.42
1.11
1.74
2.35
1.59
0.28
% Of Sales
-
3.71%
7.21%
6.71%
3.35%
1.69%
1.94%
3.39%
3.88%
2.92%
0.57%
Miscellaneous Exp.
-
0.93
2.82
1.69
0.27
1.72
2.50
1.63
2.31
1.34
0.28
% Of Sales
-
0.95%
2.93%
1.61%
0.31%
2.05%
4.38%
3.18%
3.82%
2.46%
3.45%
EBITDA
6.85
11.32
8.76
10.99
3.34
4.01
4.94
2.84
3.11
2.38
3.18
EBITDA Margin
6.64%
11.60%
9.09%
10.49%
3.85%
4.78%
8.66%
5.54%
5.14%
4.37%
6.42%
Other Income
0.69
0.67
0.13
1.99
2.91
3.07
0.43
1.69
1.78
1.78
2.51
Interest
0.48
1.29
0.46
0.09
0.12
0.05
0.11
0.35
1.20
1.11
1.55
Depreciation
3.43
3.11
2.41
1.72
1.36
1.17
0.93
1.16
0.95
0.83
0.72
PBT
3.64
7.59
6.02
11.18
4.77
5.86
4.32
3.02
2.74
2.23
3.41
Tax
1.55
2.66
1.70
2.61
1.75
2.43
1.28
1.52
1.25
0.47
0.99
Tax Rate
42.58%
35.05%
28.24%
23.35%
36.69%
41.47%
29.63%
43.93%
45.62%
21.08%
29.03%
PAT
2.08
4.92
4.32
8.57
3.01
3.42
3.04
1.93
1.50
1.76
2.43
PAT before Minority Interest
2.08
4.92
4.32
8.57
3.01
3.42
3.04
1.93
1.50
1.76
2.43
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
2.02%
5.04%
4.48%
8.18%
3.47%
4.08%
5.33%
3.76%
2.48%
3.23%
4.91%
PAT Growth
-54.08%
13.89%
-49.59%
184.72%
-11.99%
12.50%
57.51%
28.67%
-14.77%
-27.57%
 
EPS
1.31
3.09
2.72
5.39
1.89
2.15
1.91
1.21
0.94
1.11
1.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
74.50
70.34
85.52
118.14
81.83
61.92
59.16
60.08
57.44
62.85
Share Capital
17.27
17.27
17.27
17.27
17.27
17.27
17.27
17.27
17.27
17.27
Total Reserves
57.23
53.06
68.25
100.86
64.56
44.65
41.89
42.81
40.17
45.58
Non-Current Liabilities
2.05
2.48
3.58
6.76
4.09
4.18
4.39
5.46
5.17
4.09
Secured Loans
0.29
0.79
1.40
0.55
0.12
0.04
0.15
0.27
0.39
0.32
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.16
1.27
2.07
1.36
Long Term Provisions
0.04
0.00
0.05
0.10
0.02
0.12
0.25
0.27
0.15
0.15
Current Liabilities
41.16
36.00
28.09
20.42
11.12
8.36
11.66
26.37
22.71
24.49
Trade Payables
20.19
15.92
22.33
15.16
8.43
5.66
7.72
8.21
8.47
10.32
Other Current Liabilities
5.19
2.33
4.87
5.12
0.82
1.21
2.08
9.68
5.21
4.07
Short Term Borrowings
15.56
17.53
0.69
0.00
0.00
0.01
0.00
6.41
7.51
8.01
Short Term Provisions
0.22
0.22
0.19
0.14
1.86
1.48
1.87
2.08
1.52
2.09
Total Liabilities
117.71
108.82
117.19
145.32
97.04
74.46
75.21
91.91
85.32
91.43
Net Block
29.37
23.26
23.54
19.90
17.35
16.64
16.16
16.08
14.89
13.62
Gross Block
56.50
47.84
45.85
42.81
39.28
37.53
36.09
35.34
33.00
30.83
Accumulated Depreciation
27.14
24.58
22.31
22.92
21.93
20.88
19.93
19.26
18.12
17.21
Non Current Assets
80.09
81.42
89.96
91.46
56.94
34.83
34.05
31.56
31.75
37.33
Capital Work in Progress
0.00
1.59
0.01
0.12
0.41
0.30
0.30
0.71
0.31
0.45
Non Current Investment
43.67
46.65
56.54
67.14
28.73
11.77
11.51
10.22
11.96
18.09
Long Term Loans & Adv.
6.49
9.14
7.68
3.83
9.36
6.11
6.08
4.55
4.59
5.16
Other Non Current Assets
0.56
0.79
2.18
0.48
1.09
0.00
0.00
0.00
0.00
0.00
Current Assets
37.62
27.39
27.24
53.86
40.10
39.63
41.16
60.34
53.58
54.11
Current Investments
0.01
0.53
1.04
1.09
0.99
0.00
0.00
0.00
0.00
0.00
Inventories
10.34
7.11
7.38
12.00
5.21
5.75
4.32
11.80
11.15
14.00
Sundry Debtors
18.14
12.65
12.12
5.76
5.88
5.11
6.33
21.93
20.32
14.12
Cash & Bank
1.24
2.00
1.55
1.44
1.15
1.27
1.33
-1.05
-1.76
0.08
Other Current Assets
7.91
0.25
4.09
0.04
26.87
27.51
29.18
27.68
23.87
25.91
Short Term Loans & Adv.
7.54
4.85
1.06
33.53
26.81
27.36
29.02
27.53
23.76
25.82
Net Current Assets
-3.53
-8.61
-0.85
33.43
28.98
31.27
29.50
33.98
30.86
29.61
Total Assets
117.71
108.81
117.20
145.32
97.04
74.46
75.21
91.90
85.33
91.44

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
7.92
-1.61
36.24
4.62
0.94
0.16
11.58
2.53
-0.17
2.45
PBT
7.59
6.02
11.18
4.77
5.86
4.32
3.45
2.74
2.23
3.41
Adjustment
3.96
2.79
0.10
-1.02
-0.95
-1.01
-1.22
1.18
-0.95
0.38
Changes in Working Capital
-1.54
-8.35
28.84
1.63
-0.37
-1.85
9.28
-2.24
-0.99
1.28
Cash after chg. in Working capital
10.00
0.46
40.11
5.37
4.54
1.46
11.52
1.68
0.29
5.07
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
-2.08
-3.87
-0.75
-3.60
-1.30
0.06
0.85
-0.46
-2.62
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
-4.02
10.28
-35.68
-4.27
0.09
2.15
2.59
2.68
0.50
0.22
Net Fixed Assets
-7.07
-3.57
-2.93
-3.24
-1.86
-1.44
-0.48
-2.74
-2.07
-0.84
Net Investments
3.31
10.15
-20.91
-7.74
-2.93
0.58
2.34
4.09
0.16
-0.18
Others
-0.26
3.70
-11.84
6.71
4.88
3.01
0.73
1.33
2.41
1.24
Cash from Financing Activity
-4.32
-8.05
-0.49
-0.73
-0.74
-2.45
-11.99
-4.23
-1.84
-4.51
Net Cash Inflow / Outflow
-0.43
0.62
0.08
-0.38
0.30
-0.13
2.19
0.97
-1.50
-1.84
Opening Cash & Equivalents
1.30
0.68
0.60
0.99
0.69
0.82
-1.37
-2.34
-0.83
1.16
Closing Cash & Equivalent
0.87
1.30
0.68
0.60
0.99
0.69
0.82
-1.37
-2.34
-0.83

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
43.14
40.72
49.52
68.40
47.38
32.02
30.37
30.84
29.20
32.21
ROA
4.35%
3.82%
6.53%
2.49%
3.99%
4.07%
2.31%
1.69%
1.99%
2.56%
ROE
6.80%
5.54%
8.42%
3.01%
4.99%
5.65%
3.66%
2.89%
3.31%
4.44%
ROCE
9.85%
7.31%
10.89%
4.87%
8.58%
8.10%
6.53%
6.39%
5.20%
7.36%
Fixed Asset Turnover
1.87
2.06
2.36
2.12
2.18
1.55
1.44
1.77
1.71
1.50
Receivable days
57.55
46.91
31.15
24.45
23.91
36.60
100.54
127.44
115.44
112.27
Inventory Days
32.62
27.45
33.78
36.18
23.85
32.18
57.33
69.23
84.31
107.64
Payable days
175.33
81.22
74.60
52.56
32.93
49.54
63.09
55.38
70.05
88.20
Cash Conversion Cycle
-85.17
-6.87
-9.67
8.07
14.83
19.23
94.78
141.29
129.69
131.71
Total Debt/Equity
0.22
0.27
0.03
0.01
0.00
0.01
0.03
0.17
0.22
0.20
Interest Cover
6.89
14.17
129.46
40.04
119.31
39.16
11.00
3.28
3.01
3.20

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Weizmann - Quarterly Results
    11th Feb 2022, 16:11 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.