Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

Textile

Rating :
63/99

BSE: 514162 | NSE: WELSPUNIND

68.65
27-Nov-2020
  • Open
  • High
  • Low
  • Previous Close
  •  67.50
  •  70.00
  •  67.25
  •  67.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1291925
  •  891.23
  •  78.00
  •  18.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,872.32
  • 17.73
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,083.98
  • 1.46%
  • 2.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.00%
  • 4.11%
  • 11.47%
  • FII
  • DII
  • Others
  • 5.02%
  • 7.51%
  • 1.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.30
  • 2.63
  • 3.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.05
  • -5.27
  • 1.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 65.86
  • -7.18
  • 9.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.86
  • 14.85
  • 14.81

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.44
  • 2.71
  • 1.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.95
  • 6.79
  • 6.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
1,973.66
1,824.92
8.15%
1,201.80
1,728.14
-30.46%
1,617.32
1,557.20
3.86%
1,665.40
1,640.33
1.53%
Expenses
1,587.79
1,433.67
10.75%
977.92
1,365.08
-28.36%
1,368.21
1,348.55
1.46%
1,366.03
1,406.82
-2.90%
EBITDA
385.87
391.25
-1.38%
223.88
363.06
-38.34%
249.11
208.65
19.39%
299.37
233.51
28.20%
EBIDTM
19.55%
21.44%
18.63%
21.01%
14.01%
13.40%
17.98%
14.24%
Other Income
18.92
12.16
55.59%
14.24
8.15
74.72%
47.14
43.74
7.77%
34.21
17.04
100.76%
Interest
36.18
33.56
7.81%
41.22
37.38
10.27%
61.24
47.92
27.80%
45.52
40.20
13.23%
Depreciation
114.88
114.50
0.33%
110.59
109.42
1.07%
124.68
109.83
13.52%
132.49
111.76
18.55%
PBT
253.73
255.35
-0.63%
86.31
224.41
-61.54%
110.33
-129.37
-
104.30
69.24
50.64%
Tax
65.83
52.75
24.80%
32.56
68.34
-52.36%
19.74
-50.94
-
29.21
19.16
52.45%
PAT
187.90
202.60
-7.26%
53.75
156.07
-65.56%
90.59
-78.43
-
75.09
50.08
49.94%
PATM
9.52%
11.10%
4.47%
9.03%
7.11%
-5.04%
4.51%
3.05%
EPS
1.87
2.02
-7.43%
0.53
1.55
-65.81%
0.90
-0.78
-
0.75
0.50
50.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
6,458.18
6,741.09
6,526.61
6,049.98
6,637.90
5,921.94
5,302.51
4,373.02
3,647.31
3,220.55
2,113.24
Net Sales Growth
-4.33%
3.29%
7.88%
-8.86%
12.09%
11.68%
21.26%
19.90%
13.25%
52.40%
 
Cost Of Goods Sold
6,960.70
3,034.78
3,091.11
2,767.52
2,789.16
2,446.35
2,358.56
2,114.33
1,625.84
1,486.25
1,065.16
Gross Profit
-502.52
3,706.31
3,435.50
3,282.46
3,848.74
3,475.60
2,943.95
2,258.70
2,021.47
1,734.30
1,048.08
GP Margin
-7.78%
54.98%
52.64%
54.26%
57.98%
58.69%
55.52%
51.65%
55.42%
53.85%
49.60%
Total Expenditure
5,299.95
5,526.42
5,461.76
4,926.59
5,054.51
4,329.29
4,028.33
3,451.91
3,059.27
2,854.37
1,882.08
Power & Fuel Cost
-
222.10
202.80
158.56
206.90
133.72
118.71
117.41
263.27
240.45
188.58
% Of Sales
-
3.29%
3.11%
2.62%
3.12%
2.26%
2.24%
2.68%
7.22%
7.47%
8.92%
Employee Cost
-
778.14
711.43
675.39
637.30
536.66
421.39
336.75
272.99
299.67
165.33
% Of Sales
-
11.54%
10.90%
11.16%
9.60%
9.06%
7.95%
7.70%
7.48%
9.30%
7.82%
Manufacturing Exp.
-
874.90
908.99
830.39
901.36
759.01
666.66
524.49
534.89
441.14
361.46
% Of Sales
-
12.98%
13.93%
13.73%
13.58%
12.82%
12.57%
11.99%
14.67%
13.70%
17.10%
General & Admin Exp.
-
224.78
199.43
175.03
202.13
182.28
159.21
134.78
110.18
138.88
57.72
% Of Sales
-
3.33%
3.06%
2.89%
3.05%
3.08%
3.00%
3.08%
3.02%
4.31%
2.73%
Selling & Distn. Exp.
-
304.56
280.00
284.67
277.65
224.89
254.04
193.18
153.12
144.47
24.74
% Of Sales
-
4.52%
4.29%
4.71%
4.18%
3.80%
4.79%
4.42%
4.20%
4.49%
1.17%
Miscellaneous Exp.
-
87.17
68.00
35.02
40.01
46.38
49.77
30.97
98.99
103.52
24.74
% Of Sales
-
1.29%
1.04%
0.58%
0.60%
0.78%
0.94%
0.71%
2.71%
3.21%
0.90%
EBITDA
1,158.23
1,214.67
1,064.85
1,123.39
1,583.39
1,592.65
1,274.18
921.11
588.04
366.18
231.16
EBITDA Margin
17.93%
18.02%
16.32%
18.57%
23.85%
26.89%
24.03%
21.06%
16.12%
11.37%
10.94%
Other Income
114.51
95.09
81.82
81.22
80.55
90.44
94.94
104.15
55.77
46.05
40.54
Interest
184.16
177.70
159.28
140.76
158.26
236.80
282.90
235.21
197.69
191.85
107.83
Depreciation
482.64
481.08
435.76
504.17
505.42
371.82
332.93
686.33
144.86
137.81
120.33
PBT
554.67
650.97
551.64
559.69
1,000.26
1,074.46
753.29
103.72
301.26
82.56
43.53
Tax
147.34
170.04
60.77
161.49
173.14
325.35
209.00
19.89
73.33
19.30
40.30
Tax Rate
26.56%
24.49%
21.18%
28.85%
32.33%
30.28%
27.74%
19.18%
24.60%
639.07%
92.58%
PAT
407.33
507.38
209.84
384.97
357.56
736.50
539.79
92.07
224.82
-13.37
3.22
PAT before Minority Interest
392.57
524.36
226.18
398.19
362.37
749.12
544.29
83.83
224.82
-16.27
3.22
Minority Interest
-14.76
-16.98
-16.34
-13.22
-4.81
-12.62
-4.50
8.24
0.00
2.90
0.00
PAT Margin
6.31%
7.53%
3.22%
6.36%
5.39%
12.44%
10.18%
2.11%
6.16%
-0.42%
0.15%
PAT Growth
23.31%
141.79%
-45.49%
7.67%
-51.45%
36.44%
486.28%
-59.05%
-
-
 
EPS
4.05
5.05
2.09
3.83
3.56
7.33
5.37
0.92
2.24
-0.13
0.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,972.05
2,779.32
2,605.67
2,397.15
1,970.05
1,431.85
1,109.69
990.17
742.80
668.96
Share Capital
100.47
100.47
100.47
100.47
100.47
100.46
100.35
100.03
89.01
93.98
Total Reserves
2,871.58
2,678.85
2,505.20
2,296.68
1,869.58
1,331.39
1,009.29
890.14
643.32
574.98
Non-Current Liabilities
1,790.46
1,938.64
2,066.00
2,397.93
2,045.07
1,760.69
1,878.24
1,202.98
1,137.45
1,202.88
Secured Loans
1,400.93
1,548.29
1,698.07
2,011.58
1,781.65
1,581.54
1,605.06
988.73
956.93
999.69
Unsecured Loans
6.02
5.38
4.78
4.44
10.55
13.09
74.42
15.15
24.25
8.00
Long Term Provisions
155.21
135.61
135.35
155.95
132.67
100.89
95.38
6.80
4.41
5.40
Current Liabilities
3,346.74
2,893.47
2,468.61
2,427.49
2,419.76
2,464.97
2,148.87
1,639.75
1,630.70
1,014.17
Trade Payables
897.85
704.13
644.65
751.73
665.23
691.02
614.44
492.87
523.52
221.58
Other Current Liabilities
584.76
530.06
469.20
364.77
333.33
677.33
355.92
203.02
335.50
305.01
Short Term Borrowings
1,771.73
1,408.02
1,257.96
1,172.08
1,353.26
1,003.42
1,134.88
916.59
731.29
478.41
Short Term Provisions
92.39
251.26
96.80
138.91
67.95
93.20
43.63
27.28
40.40
9.18
Total Liabilities
8,194.11
7,682.37
7,186.98
7,258.10
6,476.08
5,695.33
5,168.41
3,857.90
3,535.95
2,886.01
Net Block
3,932.79
3,305.72
3,459.87
3,689.03
3,348.42
2,627.00
2,028.49
1,807.31
1,676.15
1,560.04
Gross Block
6,171.57
5,082.19
4,811.63
4,550.86
3,717.14
4,493.33
3,605.20
2,715.52
2,516.44
2,191.57
Accumulated Depreciation
2,238.78
1,776.46
1,351.76
861.82
368.72
1,866.33
1,576.71
908.21
796.73
631.52
Non Current Assets
4,225.65
4,051.80
3,676.21
3,828.90
3,678.49
2,939.63
2,833.61
2,210.81
1,981.37
1,954.35
Capital Work in Progress
58.06
488.92
82.87
56.35
183.20
156.42
532.41
54.20
123.31
55.02
Non Current Investment
0.75
27.25
27.76
2.88
3.86
1.50
47.33
53.71
0.78
13.13
Long Term Loans & Adv.
131.84
217.35
96.68
74.73
132.51
141.23
135.65
208.79
144.85
218.17
Other Non Current Assets
102.21
12.56
9.02
5.91
10.50
13.48
89.74
86.79
36.27
107.99
Current Assets
3,968.46
3,630.59
3,510.78
3,429.20
2,797.58
2,755.70
2,334.79
1,647.09
1,554.58
931.66
Current Investments
243.64
99.69
100.48
122.86
24.65
140.49
64.14
39.40
119.73
87.54
Inventories
1,528.71
1,334.23
1,305.38
1,281.00
1,104.64
1,100.63
1,009.44
820.53
729.32
459.66
Sundry Debtors
1,086.16
1,076.81
930.99
960.06
849.90
446.70
411.70
274.98
249.23
145.26
Cash & Bank
230.45
173.12
165.63
162.81
124.30
325.23
233.22
172.44
148.16
38.92
Other Current Assets
879.49
574.68
529.95
569.97
694.10
742.65
616.30
339.76
308.15
200.29
Short Term Loans & Adv.
553.71
372.07
478.36
332.50
529.08
622.15
427.40
272.72
260.59
122.98
Net Current Assets
621.72
737.11
1,042.17
1,001.71
377.82
290.73
185.93
7.34
-76.12
-82.51
Total Assets
8,194.11
7,682.39
7,186.99
7,258.10
6,476.07
5,695.33
5,168.40
3,857.90
3,535.95
2,886.01

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
777.22
806.87
545.02
832.19
1,327.99
939.08
550.97
370.86
417.31
228.05
PBT
694.39
286.94
559.69
535.51
1,074.46
753.29
103.72
301.26
82.56
43.53
Adjustment
402.19
390.84
565.87
555.55
545.87
587.70
875.51
304.40
322.19
193.33
Changes in Working Capital
-157.73
253.53
-446.28
-152.22
-53.00
-225.15
-397.40
-192.76
65.27
12.53
Cash after chg. in Working capital
938.85
931.32
679.27
938.84
1,567.33
1,115.83
581.84
412.90
470.02
249.38
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-161.63
-124.45
-134.25
-106.65
-239.34
-176.75
-30.87
-42.04
-52.72
-21.34
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
-459.30
-539.79
-301.50
-712.42
-801.11
-607.07
-967.10
-154.23
-158.55
-313.52
Net Fixed Assets
-97.60
-199.72
-242.64
-681.46
606.57
-512.94
-719.88
-115.53
-207.79
-148.83
Net Investments
-271.08
-176.25
-76.59
-134.55
14.27
44.48
-334.09
-211.40
-98.35
-13.65
Others
-90.62
-163.82
17.73
103.59
-1,421.95
-138.61
86.87
172.70
147.59
-151.04
Cash from Financing Activity
-268.90
-231.91
-249.96
-99.00
-619.81
-324.92
420.05
-150.24
-223.34
91.82
Net Cash Inflow / Outflow
49.03
35.17
-6.44
20.78
-92.93
7.10
3.92
66.39
35.41
6.35
Opening Cash & Equivalents
154.37
119.13
123.80
106.05
198.98
191.11
151.57
85.18
27.34
20.99
Closing Cash & Equivalent
205.11
154.37
119.13
123.80
106.05
198.98
191.11
151.57
85.18
27.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
29.58
27.66
25.93
23.86
19.61
14.25
11.06
9.90
8.23
7.46
ROA
6.61%
3.04%
5.51%
5.28%
12.31%
10.02%
1.86%
6.08%
-0.51%
0.12%
ROE
18.23%
8.40%
15.92%
16.60%
44.04%
42.83%
7.98%
26.10%
-2.33%
0.55%
ROCE
13.95%
7.45%
12.08%
12.70%
26.94%
23.94%
9.47%
17.33%
7.62%
6.56%
Fixed Asset Turnover
1.20
1.32
1.29
1.61
1.44
1.32
1.39
1.40
1.38
1.01
Receivable days
58.56
56.14
57.04
49.74
39.95
29.29
28.62
26.21
22.22
27.48
Inventory Days
77.51
73.81
78.01
65.56
67.94
72.00
76.28
77.48
66.99
69.36
Payable days
50.80
42.98
48.28
47.57
44.88
36.96
38.18
53.24
36.28
29.82
Cash Conversion Cycle
85.26
86.97
86.77
67.73
63.00
64.34
66.72
50.44
52.93
67.02
Total Debt/Equity
1.16
1.19
1.26
1.38
1.65
2.15
2.73
2.05
2.68
2.60
Interest Cover
4.91
2.80
4.98
4.38
5.54
3.66
1.44
2.51
1.02
1.40

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.