Nifty
:
18308.10
Sensex
:
61308.91
52.35 (0.29%)
85.88 (0.14%)
Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Wendt (India) Ltd.

Abrasives

Rating :
57/99

BSE: 505412 | NSE: WENDT

NSE BSE
5436.95
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  5489.00
  •  5600.00
  •  5329.55
  •  5410.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  829
  •  45.25
  •  5690.00
  •  3054.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,087.09
  • 45.71
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,073.54
  • 0.55%
  • 7.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.35%
  • 17.18%
  • FII
  • DII
  • Others
  • 0%
  • 6.59%
  • 0.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.09
  • -1.34
  • -6.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.99
  • -2.50
  • -5.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.13
  • 1.17
  • -6.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.67
  • 44.41
  • 46.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.12
  • 4.53
  • 4.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.13
  • 22.03
  • 23.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
47.47
32.77
44.86%
42.37
22.46
88.65%
45.62
26.29
73.53%
35.77
33.95
5.36%
Expenses
35.51
27.48
29.22%
32.94
21.23
55.16%
36.96
25.46
45.17%
28.95
29.82
-2.92%
EBITDA
11.96
5.29
126.09%
9.43
1.23
666.67%
8.66
0.83
943.37%
6.82
4.13
65.13%
EBIDTM
25.19%
16.14%
22.26%
5.48%
18.98%
3.16%
19.07%
12.16%
Other Income
0.91
0.67
35.82%
1.01
1.61
-37.27%
0.59
0.85
-30.59%
1.09
1.04
4.81%
Interest
0.01
0.02
-50.00%
0.00
0.00
0
0.01
0.03
-66.67%
0.00
0.00
0
Depreciation
2.15
2.21
-2.71%
2.30
2.26
1.77%
2.24
2.24
0.00%
2.22
2.19
1.37%
PBT
10.71
3.73
187.13%
8.14
0.58
1,303.45%
7.00
-0.59
-
5.69
2.98
90.94%
Tax
2.67
0.94
184.04%
2.14
0.17
1,158.82%
1.70
0.18
844.44%
1.42
0.78
82.05%
PAT
8.04
2.79
188.17%
6.00
0.41
1,363.41%
5.30
-0.77
-
4.27
2.20
94.09%
PATM
16.94%
8.51%
14.16%
1.83%
11.62%
-2.93%
11.94%
6.48%
EPS
40.20
13.95
188.17%
30.00
2.05
1,363.41%
26.50
-3.85
-
21.35
11.00
94.09%

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
171.23
136.62
143.23
164.55
146.68
146.14
134.80
124.05
110.09
101.17
111.06
Net Sales Growth
48.29%
-4.61%
-12.96%
12.18%
0.37%
8.41%
8.67%
12.68%
8.82%
-8.91%
 
Cost Of Goods Sold
60.96
50.20
49.09
54.70
50.70
52.75
48.97
44.57
41.37
35.95
35.93
Gross Profit
110.27
86.42
94.14
109.86
95.99
93.39
85.83
79.49
68.71
65.21
75.13
GP Margin
64.40%
63.26%
65.73%
66.76%
65.44%
63.90%
63.67%
64.08%
62.41%
64.46%
67.65%
Total Expenditure
134.36
114.14
124.13
134.56
119.95
120.63
112.21
100.41
89.57
79.06
80.62
Power & Fuel Cost
-
2.82
3.22
3.34
3.09
3.22
2.94
2.92
2.69
2.78
2.20
% Of Sales
-
2.06%
2.25%
2.03%
2.11%
2.20%
2.18%
2.35%
2.44%
2.75%
1.98%
Employee Cost
-
31.45
33.47
31.07
27.66
25.24
22.34
19.89
19.40
15.87
16.02
% Of Sales
-
23.02%
23.37%
18.88%
18.86%
17.27%
16.57%
16.03%
17.62%
15.69%
14.42%
Manufacturing Exp.
-
14.53
18.94
21.95
16.31
18.04
15.95
15.01
12.61
11.99
14.42
% Of Sales
-
10.64%
13.22%
13.34%
11.12%
12.34%
11.83%
12.10%
11.45%
11.85%
12.98%
General & Admin Exp.
-
6.01
9.58
11.33
10.57
10.26
11.56
9.19
8.04
6.96
6.45
% Of Sales
-
4.40%
6.69%
6.89%
7.21%
7.02%
8.58%
7.41%
7.30%
6.88%
5.81%
Selling & Distn. Exp.
-
5.99
6.86
7.62
7.22
6.04
5.71
5.27
2.85
3.06
3.38
% Of Sales
-
4.38%
4.79%
4.63%
4.92%
4.13%
4.24%
4.25%
2.59%
3.02%
3.04%
Miscellaneous Exp.
-
3.15
2.97
4.55
4.40
5.08
4.74
3.58
2.61
2.44
3.38
% Of Sales
-
2.31%
2.07%
2.77%
3.00%
3.48%
3.52%
2.89%
2.37%
2.41%
2.00%
EBITDA
36.87
22.48
19.10
29.99
26.73
25.51
22.59
23.64
20.52
22.11
30.44
EBITDA Margin
21.53%
16.45%
13.34%
18.23%
18.22%
17.46%
16.76%
19.06%
18.64%
21.85%
27.41%
Other Income
3.60
4.13
4.89
2.63
2.63
1.79
2.47
1.96
1.90
1.80
2.50
Interest
0.02
0.67
0.89
0.43
0.90
0.74
0.56
0.45
0.48
0.43
0.46
Depreciation
8.91
8.93
9.49
10.28
10.43
9.99
8.70
8.30
5.18
4.74
3.99
PBT
31.54
17.00
13.61
21.93
18.04
16.57
15.80
16.86
16.75
18.74
28.49
Tax
7.93
4.24
3.59
6.51
4.92
4.52
5.02
3.32
5.08
5.88
9.03
Tax Rate
25.14%
24.94%
26.38%
29.69%
27.27%
27.28%
31.77%
19.69%
30.33%
31.38%
31.70%
PAT
23.61
12.77
10.03
15.41
13.12
12.05
10.78
13.54
11.66
12.86
19.46
PAT before Minority Interest
23.61
12.77
10.03
15.41
13.12
12.05
10.78
13.54
11.66
12.86
19.46
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
13.79%
9.35%
7.00%
9.36%
8.94%
8.25%
8.00%
10.91%
10.59%
12.71%
17.52%
PAT Growth
409.94%
27.32%
-34.91%
17.45%
8.88%
11.78%
-20.38%
16.12%
-9.33%
-33.92%
 
EPS
118.05
63.85
50.15
77.05
65.60
60.25
53.90
67.70
58.30
64.30
97.30

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
143.38
137.68
130.26
121.62
112.32
106.99
99.59
92.15
86.42
75.69
Share Capital
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
Total Reserves
141.38
135.68
128.26
119.62
110.32
104.99
97.59
90.15
84.42
73.69
Non-Current Liabilities
1.55
1.70
3.03
3.97
7.57
6.85
8.52
7.30
5.35
4.36
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
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
1.91
0.93
2.78
2.02
0.99
0.91
Current Liabilities
40.05
43.42
46.51
34.33
25.13
29.72
26.89
27.75
25.22
28.75
Trade Payables
24.96
21.82
24.42
19.34
14.06
20.72
17.63
18.87
15.33
18.59
Other Current Liabilities
9.08
16.22
18.39
9.94
8.38
5.85
4.71
5.02
5.78
3.07
Short Term Borrowings
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.24
0.00
Short Term Provisions
5.01
5.38
3.69
5.06
2.69
3.15
4.55
3.86
3.87
7.09
Total Liabilities
184.98
182.80
179.80
159.92
145.02
143.56
135.00
127.20
116.99
108.80
Net Block
56.14
54.08
55.19
56.84
61.21
57.74
56.65
54.97
50.39
41.65
Gross Block
150.68
140.36
132.61
125.83
120.34
109.04
100.46
89.05
79.73
66.64
Accumulated Depreciation
94.54
86.28
77.42
68.99
59.12
51.31
43.81
34.08
29.34
25.00
Non Current Assets
64.80
64.34
63.22
62.32
66.60
67.98
63.91
59.79
55.05
49.51
Capital Work in Progress
1.09
4.17
4.69
2.00
1.94
5.50
2.49
2.73
2.61
5.01
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.
7.58
6.09
3.33
3.48
3.44
4.74
4.77
2.09
2.04
2.85
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
120.18
118.45
116.57
97.62
78.42
75.57
71.08
67.40
61.95
59.30
Current Investments
37.47
35.98
36.36
22.45
14.67
13.88
20.77
18.73
15.47
12.06
Inventories
24.94
27.86
24.76
21.30
20.88
20.43
18.75
17.63
14.80
14.64
Sundry Debtors
36.42
25.85
30.47
36.61
30.69
31.42
23.16
21.68
20.29
20.38
Cash & Bank
14.55
21.85
17.80
12.16
7.16
4.75
4.36
6.02
8.22
9.05
Other Current Assets
6.80
5.20
5.61
3.84
5.01
5.10
4.04
3.35
3.17
3.17
Short Term Loans & Adv.
1.72
1.71
1.58
1.25
1.91
2.06
1.26
1.16
0.81
0.99
Net Current Assets
80.13
75.03
70.07
63.28
53.28
45.85
44.19
39.65
36.73
30.55
Total Assets
184.98
182.79
179.79
159.94
145.02
143.55
134.99
127.19
117.00
108.81

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
8.22
15.87
32.65
23.50
18.37
11.18
16.68
16.61
15.45
16.46
PBT
17.00
13.61
21.93
18.04
16.57
15.80
16.86
16.75
18.74
28.49
Adjustment
6.90
7.46
9.45
9.71
9.34
7.63
7.64
4.53
4.36
2.86
Changes in Working Capital
-10.99
0.09
10.85
0.66
-3.62
-7.28
-5.01
-0.23
-2.61
-4.60
Cash after chg. in Working capital
12.91
21.16
42.23
28.41
22.29
16.15
19.49
21.05
20.49
26.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.69
-5.29
-9.58
-4.92
-3.91
-4.96
-2.81
-4.44
-5.03
-10.29
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
-1.48
-11.51
-23.65
-15.03
-12.59
-4.64
-13.55
-12.73
-12.05
-7.55
Net Fixed Assets
-6.93
-7.11
-8.88
-4.65
-7.69
-11.82
-10.74
-8.96
-10.57
-14.00
Net Investments
-1.45
0.73
-13.67
-7.28
-1.41
5.06
-1.64
-2.07
-1.26
8.88
Others
6.90
-5.13
-1.10
-3.10
-3.49
2.12
-1.17
-1.70
-0.22
-2.43
Cash from Financing Activity
-6.03
-3.33
-7.06
-6.07
-6.14
-6.01
-5.96
-6.09
-5.60
-6.64
Net Cash Inflow / Outflow
0.71
1.02
1.94
2.39
-0.35
0.54
-2.83
-2.21
-2.20
2.27
Opening Cash & Equivalents
13.64
10.93
7.84
3.61
3.98
3.96
5.63
7.96
8.80
5.53
Closing Cash & Equivalent
14.28
13.64
10.93
7.84
3.61
3.98
3.96
5.63
7.96
8.80

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.)
716.91
688.38
651.29
608.12
561.58
534.93
497.93
460.73
432.11
378.46
ROA
6.94%
5.53%
9.07%
8.61%
8.35%
7.74%
10.33%
9.55%
11.39%
19.41%
ROE
9.08%
7.48%
12.24%
11.22%
10.99%
10.43%
14.12%
13.06%
15.86%
28.46%
ROCE
12.54%
10.82%
17.75%
16.19%
15.79%
15.83%
18.05%
19.27%
23.61%
42.13%
Fixed Asset Turnover
0.94
1.05
1.27
1.21
1.37
1.38
1.40
1.40
1.49
1.95
Receivable days
83.17
71.75
74.40
82.47
71.99
68.98
61.70
64.90
67.95
55.57
Inventory Days
70.54
67.05
51.08
51.68
47.88
49.52
50.07
50.14
49.19
39.27
Payable days
74.25
68.50
61.80
52.89
55.09
66.41
68.89
73.34
82.82
74.54
Cash Conversion Cycle
79.46
70.30
63.68
81.27
64.78
52.09
42.88
41.69
34.33
20.30
Total Debt/Equity
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
26.21
16.35
52.52
21.03
23.39
29.31
38.86
35.58
44.64
63.52

Top Investors:

sbi contra fund
iepf

Annual Reports:

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

News Update:


  • Wendt India - Quarterly Results
    22nd Oct 2021, 14:28 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.