Nifty

:

22419.95

Sensex

:

73730.16

-150.40 (-0.67%)
-609.28 (-0.82%)

Login

Nifty
Sensex

:
:

22419.95
73730.16

-150.40 (-0.67%)
-609.28 (-0.82%)

Wonder Electricals Ltd.

Consumer Durables - Electronics

Rating :

78/99

BSE: 543449 | NSE: WEL

Watchlist

NSE BSE

1251.80

26-Apr-2024

Open
High
Low
Previous Close

1216.15
1251.90
1192.30
1192.30

Volume
Traded Value (lacs)
52 Week High
52 Week Low

34313
425.19
1251.90
210.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,679.25
184.80
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,699.11
N/A
26.71

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
5.41
9.63

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
7.25
8.57

PAT CAGR (%)

10 Years
5 Years
3 Years

-
0.48
10.99

P:E (Median)

8 Years
5 Years
3 Years

-
47.37
52.28

P:BV (Average)

8 Years
5 Years
3 Years

-
5.10
5.60

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
17.77
20.10

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 131.16 95.80 36.91% 62.58 55.81 12.13% 116.96 104.40 12.03% 146.51 146.46 0.03%
Expenses 124.24 92.15 34.82% 61.60 56.00 10.00% 113.85 100.39 13.41% 136.86 138.44 -1.14%
EBITDA 6.93 3.65 89.86% 0.97 -0.19 - 3.10 4.01 -22.69% 9.65 8.02 20.32%
EBIDTM 5.28% 3.81% 1.55% -0.35% 2.65% 3.84% 6.59% 5.48%
Other Income 0.04 0.10 -60.00% 0.84 0.02 4,100.00% 0.00 0.01 -100.00% 0.02 0.04 -50.00%
Interest 1.42 0.94 51.06% 0.65 0.56 16.07% 0.74 0.73 1.37% 0.72 0.82 -12.20%
Depreciation 1.56 1.40 11.43% 1.34 1.46 -8.22% 1.22 1.18 3.39% 1.38 1.60 -13.75%
PBT 3.99 1.41 182.98% -0.18 -2.20 - 1.15 2.11 -45.50% 7.58 5.64 34.40%
Tax 0.99 0.37 167.57% -0.08 -0.49 - 0.41 0.62 -33.87% 2.11 1.57 34.39%
PAT 2.99 1.04 187.50% -0.10 -1.71 - 0.73 1.49 -51.01% 5.46 4.07 34.15%
PATM 2.28% 1.09% -0.16% -3.06% 0.63% 1.43% 3.73% 2.78%
EPS 2.23 0.78 185.90% -0.07 -1.27 - 0.55 1.11 -50.45% 4.08 3.04 34.21%

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 457.21 402.52 398.36 305.53 297.27 309.27 293.71 165.63 137.40 72.02 0.00 Net Sales Growth 13.60% 1.04% 30.38% 2.78% -3.88% 5.30% 77.33% 20.55% 90.78% 0 Cost Of Goods Sold 396.86 320.89 318.68 245.08 237.73 248.82 237.74 128.68 108.08 59.04 0.00 Gross Profit 60.35 81.62 79.69 60.45 59.54 60.45 55.96 36.95 29.32 12.98 0.00 GP Margin 13.20% 20.28% 20.00% 19.79% 20.03% 19.55% 19.05% 22.31% 21.34% 18.02% 0 Total Expenditure 436.55 385.25 380.56 294.08 287.48 297.10 281.99 155.18 131.49 70.51 0.00 Power & Fuel Cost - 5.81 5.77 4.44 4.70 5.07 4.30 0.86 0.73 0.38 0.00 % Of Sales - 1.44% 1.45% 1.45% 1.58% 1.64% 1.46% 0.52% 0.53% 0.53% 0 Employee Cost - 16.07 15.23 15.92 13.70 10.25 7.70 4.79 3.27 2.30 0.00 % Of Sales - 3.99% 3.82% 5.21% 4.61% 3.31% 2.62% 2.89% 2.38% 3.19% 0 Manufacturing Exp. - 37.69 36.26 25.39 27.43 29.33 27.72 18.62 17.55 8.03 0.00 % Of Sales - 9.36% 9.10% 8.31% 9.23% 9.48% 9.44% 11.24% 12.77% 11.15% 0 General & Admin Exp. - 3.55 3.12 2.13 3.53 3.15 2.99 1.95 1.10 0.67 0.00 % Of Sales - 0.88% 0.78% 0.70% 1.19% 1.02% 1.02% 1.18% 0.80% 0.93% 0 Selling & Distn. Exp. - 1.05 0.92 0.85 0.24 0.37 1.48 0.21 0.74 0.08 0.00 % Of Sales - 0.26% 0.23% 0.28% 0.08% 0.12% 0.50% 0.13% 0.54% 0.11% 0 Miscellaneous Exp. - 0.20 0.59 0.28 0.15 0.11 0.05 0.08 0.02 0.01 0.00 % Of Sales - 0.05% 0.15% 0.09% 0.05% 0.04% 0.02% 0.05% 0.01% 0.01% 0 EBITDA 20.65 17.27 17.80 11.45 9.79 12.17 11.72 10.45 5.91 1.51 0.00 EBITDA Margin 4.52% 4.29% 4.47% 3.75% 3.29% 3.94% 3.99% 6.31% 4.30% 2.10% 0 Other Income 0.90 0.02 0.09 0.30 0.54 0.26 1.16 0.02 0.01 0.01 0.00 Interest 3.53 2.99 2.77 1.74 1.51 1.73 0.25 1.92 2.40 1.76 0.00 Depreciation 5.50 5.41 5.22 4.23 3.25 2.59 1.98 1.81 1.88 2.23 0.00 PBT 12.54 8.89 9.90 5.78 5.57 8.11 10.64 6.74 1.64 -2.46 0.00 Tax 3.43 2.60 2.63 1.18 1.13 1.97 2.67 1.65 0.00 -0.19 0.00 Tax Rate 27.35% 29.25% 26.57% 20.42% 20.29% 24.29% 25.09% 24.48% 0.00% 7.72% 0.00% PAT 9.08 6.29 7.28 4.60 4.44 6.14 7.97 5.09 1.64 -2.27 0.00 PAT before Minority Interest 9.08 6.29 7.28 4.60 4.44 6.14 7.97 5.09 1.64 -2.27 0.00 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 1.99% 1.56% 1.83% 1.51% 1.49% 1.99% 2.71% 3.07% 1.19% -3.15% 0 PAT Growth 85.69% -13.60% 58.26% 3.60% -27.69% -22.96% 56.58% 210.37% - - EPS 6.78 4.69 5.43 3.43 3.31 4.58 5.95 3.80 1.22 -1.69 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 59.62 53.54 47.39 42.84 20.01 13.87 5.90 0.81 -1.82 0.16 Share Capital 13.40 13.40 8.38 8.38 6.15 2.05 2.05 2.05 1.06 0.76 Total Reserves 46.21 40.14 39.02 34.47 13.86 11.82 3.85 -1.24 -2.88 -0.60 Non-Current Liabilities 5.93 2.73 2.29 1.47 1.77 2.07 8.28 11.17 13.16 4.43 Secured Loans 2.10 1.39 1.09 1.27 1.67 2.31 8.55 11.41 13.35 4.43 Unsecured Loans 3.34 0.45 0.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 167.01 168.42 147.65 120.02 108.63 109.64 52.31 40.21 31.57 4.53 Trade Payables 141.26 143.54 134.34 115.28 81.99 73.00 37.60 25.49 27.12 0.34 Other Current Liabilities 1.54 0.73 0.51 0.61 1.19 0.00 0.00 0.00 0.00 0.00 Short Term Borrowings 17.76 18.25 7.58 0.77 20.45 31.07 12.30 13.85 3.81 4.17 Short Term Provisions 6.45 5.89 5.22 3.37 5.00 5.57 2.41 0.87 0.64 0.02 Total Liabilities 232.56 224.69 197.33 164.33 130.41 125.58 66.49 52.19 42.91 9.12 Net Block 33.51 33.69 34.34 23.39 24.92 15.54 13.79 13.31 13.31 2.05 Gross Block 61.85 57.05 52.21 37.29 35.58 23.62 13.79 13.31 13.31 2.05 Accumulated Depreciation 28.34 23.36 17.87 13.91 10.66 8.07 0.00 0.00 0.00 0.00 Non Current Assets 33.51 33.69 34.34 28.11 24.92 15.54 13.81 13.33 13.34 8.50 Capital Work in Progress 0.00 0.00 0.00 4.73 0.00 0.00 0.00 0.00 0.00 6.24 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.02 0.03 0.21 Current Assets 198.67 190.50 162.38 135.59 105.50 110.04 52.69 38.85 29.57 0.61 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 37.08 32.21 31.39 29.64 19.13 13.94 9.58 10.71 11.57 0.01 Sundry Debtors 156.42 151.66 120.96 88.83 80.46 89.64 41.10 26.88 17.29 0.00 Cash & Bank 0.31 0.19 0.18 8.74 0.24 0.17 0.07 0.57 0.07 0.03 Other Current Assets 4.85 0.51 2.98 2.92 5.67 6.28 1.94 0.69 0.65 0.57 Short Term Loans & Adv. 3.76 5.94 6.87 5.45 3.47 3.57 1.91 0.65 0.44 0.57 Net Current Assets 31.66 22.08 14.72 15.57 -3.13 0.40 0.38 -1.35 -1.99 -3.92 Total Assets 232.56 224.69 197.35 164.33 130.42 125.59 66.50 52.18 42.91 9.11

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 2.35 -5.74 -5.97 6.67 22.13 -8.70 8.12 -4.32 0.01 -0.10 PBT 8.89 9.90 5.87 5.57 8.11 10.64 6.74 1.64 -2.46 0.00 Adjustment 5.54 5.34 4.15 3.25 2.60 1.99 3.73 4.29 3.99 0.00 Changes in Working Capital -9.31 -19.55 -14.58 -2.16 11.42 -21.33 -0.64 -10.33 -1.51 -0.10 Cash after chg. in Working capital 5.13 -4.30 -4.57 6.67 22.13 -8.70 9.83 -4.40 0.01 -0.10 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.77 -1.44 -1.40 0.00 0.00 0.00 -1.72 0.08 0.00 0.00 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 -5.23 -4.57 -10.45 -7.07 -11.96 -3.73 -2.30 -1.88 -7.07 -6.21 Net Fixed Assets -4.80 -4.84 -10.19 -6.44 -11.96 -9.83 -0.48 0.00 -5.02 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.43 0.27 -0.26 -0.63 0.00 6.10 -1.82 -1.88 -2.05 Cash from Financing Activity 3.01 10.32 7.85 8.91 -10.09 12.53 -6.33 6.69 7.11 6.30 Net Cash Inflow / Outflow 0.13 0.01 -8.57 8.50 0.07 0.10 -0.50 0.49 0.05 -0.02 Opening Cash & Equivalents 0.19 0.18 8.74 0.24 0.17 0.07 0.57 0.07 0.03 0.04 Closing Cash & Equivalent 0.31 0.19 0.18 8.74 0.24 0.17 0.07 0.57 0.07 0.03

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 44.21 39.58 34.90 31.50 32.53 67.63 28.78 3.95 -17.14 2.07 ROA 2.75% 3.45% 2.54% 3.01% 4.80% 8.30% 8.58% 3.44% -8.75% 0.00% ROE 11.20% 14.58% 10.34% 14.28% 36.24% 80.66% 151.74% 0.00% 0.00% 0.00% ROCE 15.11% 19.49% 14.90% 16.10% 21.72% 29.43% 32.77% 19.51% -5.88% 0.00% Fixed Asset Turnover 6.77 7.29 6.83 8.16 10.55 15.72 12.22 10.32 9.38 0.00 Receivable days 139.68 124.89 125.31 103.93 99.38 81.13 74.91 58.68 87.64 0.00 Inventory Days 31.42 29.14 36.46 29.94 19.32 14.60 22.36 29.59 29.34 0.00 Payable days 161.97 159.14 185.88 151.44 93.97 71.33 74.16 72.51 67.77 0.00 Cash Conversion Cycle 9.12 -5.11 -24.11 -17.56 24.74 24.40 23.11 15.75 49.20 0.00 Total Debt/Equity 0.41 0.39 0.20 0.06 1.16 2.41 3.53 31.20 -9.44 54.71 Interest Cover 3.98 4.57 4.32 4.69 5.70 43.54 4.51 1.69 -0.40 0.00

Top Investors:

vespera fund limited

bhaijee portfolio private limited

satish kumar gupta

cosmic softech dmcc

Annual Reports:

News Update:

Wonder Electricals - Quarterly Results
12th Feb 2024, 14:40 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.

Feedback