Nifty
:
15699.25
Sensex
:
52727.98
142.60 (0.92%)
462.26 (0.88%)
Nifty
Sensex
:
:
15699.25
52727.98
142.60 (0.92%)
462.26 (0.88%)

Wendt (India) Ltd.

Abrasives

Rating :
70/99

BSE: 505412 | NSE: WENDT

NSE BSE
7919.10
24-Jun-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 7805.00
  • 7950.00
  • 7740.00
  • 7884.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  821
  •  64.54
  •  8200.00
  •  3800.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,581.64
  • 58.22
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,568.09
  • 0.82%
  • 9.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.36%
  • 17.15%
  • FII
  • DII
  • Others
  • 0%
  • 6.59%
  • 0.90%

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
  • 37.67
  • 45.34
  • 47.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.39
  • 4.86
  • 4.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.03
  • 22.96
  • 25.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
47.75
45.62
4.67%
41.22
35.77
15.24%
47.47
32.77
44.86%
42.37
22.46
88.65%
Expenses
36.35
36.96
-1.65%
32.34
28.95
11.71%
35.51
27.48
29.22%
32.94
21.23
55.16%
EBITDA
11.40
8.66
31.64%
8.88
6.82
30.21%
11.96
5.29
126.09%
9.43
1.23
666.67%
EBIDTM
23.87%
18.98%
21.54%
19.07%
25.19%
16.14%
22.26%
5.48%
Other Income
0.94
0.59
59.32%
1.01
1.09
-7.34%
0.91
0.67
35.82%
1.01
1.61
-37.27%
Interest
0.00
0.01
-100.00%
0.01
0.00
0
0.01
0.02
-50.00%
0.00
0.00
0
Depreciation
2.06
2.24
-8.04%
2.10
2.22
-5.41%
2.15
2.21
-2.71%
2.30
2.26
1.77%
PBT
10.28
7.00
46.86%
7.78
5.69
36.73%
10.71
3.73
187.13%
8.14
0.58
1,303.45%
Tax
2.81
1.70
65.29%
2.22
1.42
56.34%
2.67
0.94
184.04%
2.14
0.17
1,158.82%
PAT
7.47
5.30
40.94%
5.56
4.27
30.21%
8.04
2.79
188.17%
6.00
0.41
1,363.41%
PATM
15.64%
11.62%
13.49%
11.94%
16.94%
8.51%
14.16%
1.83%
EPS
37.35
26.50
40.94%
27.80
21.35
30.21%
40.20
13.95
188.17%
30.00
2.05
1,363.41%

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
178.81
136.62
143.23
164.55
146.68
146.14
134.80
124.05
110.09
101.17
111.06
Net Sales Growth
30.88%
-4.61%
-12.96%
12.18%
0.37%
8.41%
8.67%
12.68%
8.82%
-8.91%
 
Cost Of Goods Sold
62.52
50.20
49.09
54.70
50.70
52.75
48.97
44.57
41.37
35.95
35.93
Gross Profit
116.29
86.42
94.14
109.86
95.99
93.39
85.83
79.49
68.71
65.21
75.13
GP Margin
65.04%
63.26%
65.73%
66.76%
65.44%
63.90%
63.67%
64.08%
62.41%
64.46%
67.65%
Total Expenditure
137.14
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
41.67
22.48
19.10
29.99
26.73
25.51
22.59
23.64
20.52
22.11
30.44
EBITDA Margin
23.30%
16.45%
13.34%
18.23%
18.22%
17.46%
16.76%
19.06%
18.64%
21.85%
27.41%
Other Income
3.87
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
8.61
8.93
9.49
10.28
10.43
9.99
8.70
8.30
5.18
4.74
3.99
PBT
36.91
17.00
13.61
21.93
18.04
16.57
15.80
16.86
16.75
18.74
28.49
Tax
9.84
4.24
3.59
6.51
4.92
4.52
5.02
3.32
5.08
5.88
9.03
Tax Rate
26.66%
24.94%
26.38%
29.69%
27.27%
27.28%
31.77%
19.69%
30.33%
31.38%
31.70%
PAT
27.07
12.77
10.03
15.41
13.12
12.05
10.78
13.54
11.66
12.86
19.46
PAT before Minority Interest
27.07
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
15.14%
9.35%
7.00%
9.36%
8.94%
8.25%
8.00%
10.91%
10.59%
12.71%
17.52%
PAT Growth
111.98%
27.32%
-34.91%
17.45%
8.88%
11.78%
-20.38%
16.12%
-9.33%
-33.92%
 
EPS
135.35
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
170.05
68.50
61.80
52.89
55.09
66.41
68.89
73.34
82.82
74.54
Cash Conversion Cycle
-16.34
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 Apr 2022, 15:18 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.