Nifty
:
8768.35
Sensex
:
30065.80
684.55 (8.47%)
2474.85 (8.97%)
Nifty
Sensex
:
:
8768.35
30065.80
684.55 (8.47%)
2474.85 (8.97%)

Wendt (India) Ltd.

Abrasives

Rating :
55/99

BSE: 505412 | NSE: WENDT

NSE BSE
1849.35
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1784.95
  •  1850.00
  •  1734.95
  •  1819.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  160
  •  2.92
  •  3308.95
  •  1611.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 369.87
  • 34.22
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 352.07
  • 1.62%
  • 2.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 79.74%
  • 0.75%
  • 18.64%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.34
  • 5.81
  • 4.03

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.14
  • 4.87
  • 3.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.44
  • 2.62
  • 8.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.46
  • 35.59
  • 39.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.74
  • 4.06
  • 4.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.82
  • 17.02
  • 18.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
33.95
43.61
-22.15%
43.06
41.61
3.48%
39.93
42.38
-5.78%
36.96
40.38
-8.47%
Expenses
29.82
34.51
-13.59%
36.69
33.51
9.49%
32.98
32.63
1.07%
34.12
31.56
8.11%
EBITDA
4.13
9.10
-54.62%
6.37
8.10
-21.36%
6.95
9.75
-28.72%
2.84
8.82
-67.80%
EBIDTM
12.16%
20.87%
14.79%
19.47%
17.41%
23.01%
7.68%
21.84%
Other Income
1.04
0.65
60.00%
2.17
0.81
167.90%
0.79
0.30
163.33%
0.66
1.11
-40.54%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.15
-100.00%
Depreciation
2.19
2.58
-15.12%
2.54
2.57
-1.17%
2.52
2.62
-3.82%
2.51
2.71
-7.38%
PBT
2.98
7.17
-58.44%
6.00
6.34
-5.36%
5.22
7.43
-29.74%
0.99
7.07
-86.00%
Tax
0.78
1.73
-54.91%
0.99
1.74
-43.10%
1.63
2.06
-20.87%
0.98
2.17
-54.84%
PAT
2.20
5.44
-59.56%
5.01
4.60
8.91%
3.59
5.37
-33.15%
0.01
4.90
-99.80%
PATM
6.48%
12.47%
11.63%
11.05%
8.99%
12.67%
0.03%
12.13%
EPS
11.00
27.20
-59.56%
25.05
23.00
8.91%
17.95
26.85
-33.15%
0.05
24.50
-99.80%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
153.90
164.55
146.68
146.14
134.80
124.05
110.09
101.17
111.06
91.69
61.54
Net Sales Growth
-8.38%
12.18%
0.37%
8.41%
8.67%
12.68%
8.82%
-8.91%
21.13%
48.99%
 
Cost Of Goods Sold
54.43
54.70
50.70
52.75
48.97
44.57
41.37
35.95
35.93
28.36
17.74
Gross Profit
99.47
109.86
95.99
93.39
85.83
79.49
68.71
65.21
75.13
63.33
43.80
GP Margin
64.63%
66.76%
65.44%
63.90%
63.67%
64.08%
62.41%
64.46%
67.65%
69.07%
71.17%
Total Expenditure
133.61
134.56
119.95
120.63
112.21
100.41
89.57
79.06
80.62
63.86
45.02
Power & Fuel Cost
-
3.34
3.09
3.22
2.94
2.92
2.69
2.78
2.20
1.72
1.36
% Of Sales
-
2.03%
2.11%
2.20%
2.18%
2.35%
2.44%
2.75%
1.98%
1.88%
2.21%
Employee Cost
-
31.07
27.66
25.24
22.34
19.89
19.40
15.87
16.02
11.14
10.79
% Of Sales
-
18.88%
18.86%
17.27%
16.57%
16.03%
17.62%
15.69%
14.42%
12.15%
17.53%
Manufacturing Exp.
-
20.74
16.31
18.04
15.95
15.01
12.61
11.99
14.42
13.90
9.14
% Of Sales
-
12.60%
11.12%
12.34%
11.83%
12.10%
11.45%
11.85%
12.98%
15.16%
14.85%
General & Admin Exp.
-
11.42
10.57
10.26
11.56
9.19
8.04
6.96
6.45
4.92
3.01
% Of Sales
-
6.94%
7.21%
7.02%
8.58%
7.41%
7.30%
6.88%
5.81%
5.37%
4.89%
Selling & Distn. Exp.
-
7.62
7.22
6.04
5.71
5.27
2.85
3.06
3.38
2.33
1.33
% Of Sales
-
4.63%
4.92%
4.13%
4.24%
4.25%
2.59%
3.02%
3.04%
2.54%
2.16%
Miscellaneous Exp.
-
5.67
4.40
5.08
4.74
3.58
2.61
2.44
2.22
1.50
1.33
% Of Sales
-
3.45%
3.00%
3.48%
3.52%
2.89%
2.37%
2.41%
2.00%
1.64%
2.68%
EBITDA
20.29
29.99
26.73
25.51
22.59
23.64
20.52
22.11
30.44
27.83
16.52
EBITDA Margin
13.18%
18.23%
18.22%
17.46%
16.76%
19.06%
18.64%
21.85%
27.41%
30.35%
26.84%
Other Income
4.66
2.63
2.63
1.79
2.47
1.96
1.90
1.80
2.50
1.58
2.00
Interest
0.00
0.43
0.90
0.74
0.56
0.45
0.48
0.43
0.46
0.33
0.24
Depreciation
9.76
10.28
10.43
9.99
8.70
8.30
5.18
4.74
3.99
3.57
3.08
PBT
15.19
21.93
18.04
16.57
15.80
16.86
16.75
18.74
28.49
25.51
15.20
Tax
4.38
6.51
4.92
4.52
5.02
3.32
5.08
5.88
9.03
8.67
5.22
Tax Rate
28.83%
29.69%
27.27%
27.28%
31.77%
19.69%
30.33%
31.38%
31.70%
33.99%
34.34%
PAT
10.81
15.41
13.12
12.05
10.78
13.54
11.66
12.86
19.46
16.84
9.98
PAT before Minority Interest
10.81
15.41
13.12
12.05
10.78
13.54
11.66
12.86
19.46
16.84
9.98
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
7.02%
9.36%
8.94%
8.25%
8.00%
10.91%
10.59%
12.71%
17.52%
18.37%
16.22%
PAT Growth
-46.77%
17.45%
8.88%
11.78%
-20.38%
16.12%
-9.33%
-33.92%
15.56%
68.74%
 
Unadjusted EPS
54.05
77.07
65.62
60.26
53.88
67.70
58.30
64.30
97.29
84.18
49.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
130.26
121.62
112.32
106.99
99.59
92.15
86.42
75.69
61.05
49.81
Share Capital
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
Total Reserves
128.26
119.62
110.32
104.99
97.59
90.15
84.42
73.69
59.05
47.81
Non-Current Liabilities
3.03
3.97
7.57
6.85
8.52
7.30
5.35
4.36
3.82
2.33
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
1.91
0.93
2.78
2.02
0.99
0.91
1.15
0.00
Current Liabilities
46.51
34.33
25.13
29.72
26.89
27.75
25.22
28.75
26.86
20.46
Trade Payables
24.42
19.34
14.06
20.72
17.63
18.87
15.33
18.59
12.97
11.26
Other Current Liabilities
18.39
9.94
8.38
5.85
4.71
5.02
5.78
3.07
4.63
1.45
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.24
0.00
0.67
0.00
Short Term Provisions
3.69
5.06
2.69
3.15
4.55
3.86
3.87
7.09
8.59
7.75
Total Liabilities
179.80
159.92
145.02
143.56
135.00
127.20
116.99
108.80
91.73
72.60
Net Block
55.19
56.84
61.21
57.74
56.65
54.97
50.39
41.65
34.01
31.33
Gross Block
132.61
125.83
120.34
109.04
100.46
89.05
79.73
66.64
55.18
49.27
Accumulated Depreciation
77.42
68.99
59.12
51.31
43.81
34.08
29.34
25.00
21.18
17.94
Non Current Assets
63.22
62.32
66.60
67.98
63.91
59.79
55.05
49.51
38.03
33.05
Capital Work in Progress
4.69
2.00
1.94
5.50
2.49
2.73
2.61
5.01
1.81
1.72
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.
3.33
3.48
3.44
4.74
4.77
2.09
2.04
2.85
2.21
0.00
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
116.57
97.62
78.42
75.57
71.08
67.40
61.95
59.30
53.70
39.55
Current Investments
36.36
22.45
14.67
13.88
20.77
18.73
15.47
12.06
19.19
13.64
Inventories
24.76
21.30
20.88
20.43
18.75
17.63
14.80
14.64
10.95
8.03
Sundry Debtors
30.47
36.61
30.69
31.42
23.16
21.68
20.29
20.38
15.83
12.19
Cash & Bank
17.80
12.16
7.16
4.75
4.36
6.02
8.22
9.05
5.75
2.73
Other Current Assets
7.19
3.84
3.10
3.04
4.04
3.35
3.17
3.17
1.99
2.97
Short Term Loans & Adv.
1.58
1.25
1.91
2.06
1.26
1.16
0.81
0.99
1.44
2.97
Net Current Assets
70.07
63.28
53.28
45.85
44.19
39.65
36.73
30.55
26.83
19.09
Total Assets
179.79
159.94
145.02
143.55
134.99
127.19
117.00
108.81
91.73
72.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
32.65
23.50
18.37
11.18
16.68
16.61
15.45
16.46
19.69
12.84
PBT
21.93
18.04
16.57
15.80
16.86
16.75
18.74
28.49
25.51
15.20
Adjustment
9.45
9.71
9.34
7.63
7.64
4.53
4.36
2.86
3.40
2.24
Changes in Working Capital
10.85
0.66
-3.62
-7.28
-5.01
-0.23
-2.61
-4.60
-1.65
0.68
Cash after chg. in Working capital
42.23
28.41
22.29
16.15
19.49
21.05
20.49
26.75
27.26
18.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-9.58
-4.92
-3.91
-4.96
-2.81
-4.44
-5.03
-10.29
-7.56
-5.27
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
-23.65
-15.03
-12.59
-4.64
-13.55
-12.73
-12.05
-7.55
-11.57
-8.79
Net Fixed Assets
-8.88
-4.65
-7.69
-11.82
-10.74
-8.96
-10.57
-14.00
-5.70
-5.54
Net Investments
-13.67
-7.28
-1.41
5.06
-1.64
-2.07
-1.26
8.88
-5.86
-4.72
Others
-1.10
-3.10
-3.49
2.12
-1.17
-1.70
-0.22
-2.43
-0.01
1.47
Cash from Financing Activity
-7.06
-6.07
-6.14
-6.01
-5.96
-6.09
-5.60
-6.64
-5.26
-3.45
Net Cash Inflow / Outflow
1.94
2.39
-0.35
0.54
-2.83
-2.21
-2.20
2.27
2.86
0.61
Opening Cash & Equivalents
7.84
3.61
3.98
3.96
5.63
7.96
8.80
5.53
2.54
2.58
Closing Cash & Equivalent
10.93
7.84
3.61
3.98
3.96
5.63
7.96
8.80
5.53
2.73

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
651.29
608.12
561.58
534.93
497.93
460.73
432.11
378.46
305.23
249.05
ROA
9.07%
8.61%
8.35%
7.74%
10.33%
9.55%
11.39%
19.41%
20.49%
12.10%
ROE
12.24%
11.22%
10.99%
10.43%
14.12%
13.06%
15.86%
28.46%
30.37%
20.77%
ROCE
17.75%
16.19%
15.79%
15.83%
18.05%
19.27%
23.61%
42.13%
46.34%
32.01%
Fixed Asset Turnover
1.27
1.21
1.37
1.38
1.40
1.40
1.49
1.95
1.88
1.46
Receivable days
74.40
82.47
71.99
68.98
61.70
64.90
67.95
55.57
51.97
69.01
Inventory Days
51.08
51.68
47.88
49.52
50.07
50.14
49.19
39.27
35.19
38.27
Payable days
62.38
52.89
55.09
66.41
68.89
73.34
82.82
74.54
72.26
81.88
Cash Conversion Cycle
63.10
81.27
64.78
52.09
42.88
41.69
34.33
20.30
14.90
25.40
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
Interest Cover
52.52
21.03
23.39
29.31
38.86
35.58
44.64
63.52
77.86
63.78

Top Investors:

iepf

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Wendt India - Quarterly Results
    24th Jan 2020, 17:33 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.