Nifty
Sensex
:
:
22482.25
74005.94
16.15 (0.07%)
88.91 (0.12%)

Abrasives

Rating :
66/99

BSE: 505412 | NSE: WENDT

13879.70
18-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  14199.00
  •  14200.00
  •  13710.00
  •  13939.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  141
  •  19.76
  •  15990.00
  •  8968.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,780.15
  • 67.89
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,762.11
  • 0.36%
  • 13.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.38%
  • 16.32%
  • FII
  • DII
  • Others
  • 0.05%
  • 6.69%
  • 1.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.68
  • 5.02
  • 15.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.66
  • 13.50
  • 20.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.14
  • 21.07
  • 46.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 46.44
  • 51.31
  • 52.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.21
  • 7.30
  • 9.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.15
  • 29.35
  • 32.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
70.07
58.93
18.90%
54.50
51.13
6.59%
51.00
52.45
-2.76%
51.26
47.73
7.40%
Expenses
52.54
42.01
25.07%
41.24
37.50
9.97%
38.55
38.08
1.23%
38.86
36.49
6.49%
EBITDA
17.53
16.92
3.61%
13.26
13.63
-2.71%
12.45
14.37
-13.36%
12.40
11.24
10.32%
EBIDTM
25.02%
28.71%
24.33%
26.66%
24.41%
27.40%
24.19%
23.55%
Other Income
1.82
1.73
5.20%
1.82
1.78
2.25%
1.67
0.97
72.16%
1.81
0.51
254.90%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.02
-100.00%
Depreciation
2.26
2.18
3.67%
2.10
1.96
7.14%
2.13
1.94
9.79%
2.06
2.03
1.48%
PBT
17.09
16.47
3.76%
12.98
13.45
-3.49%
11.99
13.40
-10.52%
12.15
9.70
25.26%
Tax
3.71
3.68
0.82%
3.38
3.38
0.00%
3.04
3.40
-10.59%
3.13
2.47
26.72%
PAT
13.38
12.79
4.61%
9.60
10.07
-4.67%
8.95
10.00
-10.50%
9.02
7.23
24.76%
PATM
19.10%
21.70%
17.61%
19.69%
17.55%
19.07%
17.60%
15.15%
EPS
66.90
63.95
4.61%
48.00
50.35
-4.67%
44.75
50.00
-10.50%
45.10
36.15
24.76%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
226.83
210.24
178.81
136.62
143.23
164.55
146.68
146.14
134.80
124.05
110.09
Net Sales Growth
7.89%
17.58%
30.88%
-4.61%
-12.96%
12.18%
0.37%
8.41%
8.67%
12.68%
 
Cost Of Goods Sold
82.02
71.27
62.52
50.20
49.09
54.70
50.70
52.75
48.97
44.57
41.37
Gross Profit
144.81
138.96
116.29
86.42
94.14
109.86
95.99
93.39
85.83
79.49
68.71
GP Margin
63.84%
66.10%
65.04%
63.26%
65.73%
66.76%
65.44%
63.90%
63.67%
64.08%
62.41%
Total Expenditure
171.19
153.76
136.76
114.14
124.13
134.56
119.95
120.63
112.21
100.41
89.57
Power & Fuel Cost
-
3.84
3.16
2.82
3.22
3.34
3.09
3.22
2.94
2.92
2.69
% Of Sales
-
1.83%
1.77%
2.06%
2.25%
2.03%
2.11%
2.20%
2.18%
2.35%
2.44%
Employee Cost
-
35.78
33.24
31.45
33.47
31.07
27.66
25.24
22.34
19.89
19.40
% Of Sales
-
17.02%
18.59%
23.02%
23.37%
18.88%
18.86%
17.27%
16.57%
16.03%
17.62%
Manufacturing Exp.
-
23.71
20.31
13.13
18.94
21.95
16.31
18.04
15.95
15.01
12.61
% Of Sales
-
11.28%
11.36%
9.61%
13.22%
13.34%
11.12%
12.34%
11.83%
12.10%
11.45%
General & Admin Exp.
-
9.39
8.56
7.41
9.58
11.33
10.57
10.26
11.56
9.19
8.04
% Of Sales
-
4.47%
4.79%
5.42%
6.69%
6.89%
7.21%
7.02%
8.58%
7.41%
7.30%
Selling & Distn. Exp.
-
6.28
5.96
5.99
6.86
7.62
7.22
6.04
5.71
5.27
2.85
% Of Sales
-
2.99%
3.33%
4.38%
4.79%
4.63%
4.92%
4.13%
4.24%
4.25%
2.59%
Miscellaneous Exp.
-
3.48
3.01
3.15
2.97
4.55
4.40
5.08
4.74
3.58
2.85
% Of Sales
-
1.66%
1.68%
2.31%
2.07%
2.77%
3.00%
3.48%
3.52%
2.89%
2.37%
EBITDA
55.64
56.48
42.05
22.48
19.10
29.99
26.73
25.51
22.59
23.64
20.52
EBITDA Margin
24.53%
26.86%
23.52%
16.45%
13.34%
18.23%
18.22%
17.46%
16.76%
19.06%
18.64%
Other Income
7.12
5.13
4.10
4.13
4.89
2.63
2.63
1.79
2.47
1.96
1.90
Interest
0.00
0.48
0.63
0.67
0.89
0.43
0.90
0.74
0.56
0.45
0.48
Depreciation
8.55
8.11
8.61
8.93
9.49
10.28
10.43
9.99
8.70
8.30
5.18
PBT
54.21
53.02
36.91
17.00
13.61
21.93
18.04
16.57
15.80
16.86
16.75
Tax
13.26
12.93
9.84
4.24
3.59
6.51
4.92
4.52
5.02
3.32
5.08
Tax Rate
24.46%
24.39%
26.66%
24.94%
26.38%
29.69%
27.27%
27.28%
31.77%
19.69%
30.33%
PAT
40.95
40.09
27.07
12.77
10.03
15.41
13.12
12.05
10.78
13.54
11.66
PAT before Minority Interest
40.95
40.09
27.07
12.77
10.03
15.41
13.12
12.05
10.78
13.54
11.66
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
18.05%
19.07%
15.14%
9.35%
7.00%
9.36%
8.94%
8.25%
8.00%
10.91%
10.59%
PAT Growth
2.15%
48.10%
111.98%
27.32%
-34.91%
17.45%
8.88%
11.78%
-20.38%
16.12%
 
EPS
204.75
200.45
135.35
63.85
50.15
77.05
65.60
60.25
53.90
67.70
58.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
188.71
161.96
143.38
137.68
130.26
121.62
112.32
106.99
99.59
92.15
Share Capital
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
Total Reserves
186.71
159.96
141.38
135.68
128.26
119.62
110.32
104.99
97.59
90.15
Non-Current Liabilities
1.67
1.38
1.55
1.70
3.03
3.97
7.57
6.85
8.52
7.30
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
0.00
0.00
1.91
0.93
2.78
2.02
Current Liabilities
38.22
40.52
40.05
43.42
46.51
34.33
25.13
29.72
26.89
27.75
Trade Payables
23.53
23.15
24.96
21.82
24.42
19.34
14.06
20.72
17.63
18.87
Other Current Liabilities
7.89
10.30
9.08
16.22
18.39
9.94
8.38
5.85
4.71
5.02
Short Term Borrowings
0.00
1.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
6.80
6.07
5.01
5.38
3.69
5.06
2.69
3.15
4.55
3.86
Total Liabilities
228.60
203.86
184.98
182.80
179.80
159.92
145.02
143.56
135.00
127.20
Net Block
56.29
54.15
56.14
54.08
55.19
56.84
61.21
57.74
56.65
54.97
Gross Block
165.67
156.43
150.68
140.36
132.61
125.83
120.34
109.04
100.46
89.05
Accumulated Depreciation
109.39
102.28
94.54
86.28
77.42
68.99
59.12
51.31
43.81
34.08
Non Current Assets
60.36
59.79
64.80
64.34
63.22
62.32
66.60
67.98
63.91
59.79
Capital Work in Progress
1.76
0.54
1.09
4.17
4.69
2.00
1.94
5.50
2.49
2.73
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.
2.32
5.10
7.58
6.09
3.33
3.48
3.44
4.74
4.77
2.09
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
168.24
144.08
120.18
118.45
116.57
97.62
78.42
75.57
71.08
67.40
Current Investments
70.96
64.48
37.47
35.98
36.36
22.45
14.67
13.88
20.77
18.73
Inventories
34.15
28.19
24.94
27.86
24.76
21.30
20.88
20.43
18.75
17.63
Sundry Debtors
40.30
34.37
36.42
25.85
30.47
36.61
30.69
31.42
23.16
21.68
Cash & Bank
13.41
13.67
14.55
21.85
17.80
12.16
7.16
4.75
4.36
6.02
Other Current Assets
9.42
1.74
3.07
5.20
7.19
5.09
5.01
5.10
4.04
3.35
Short Term Loans & Adv.
7.01
1.63
3.73
1.71
1.58
1.25
1.91
2.06
1.26
1.16
Net Current Assets
130.02
103.56
80.13
75.03
70.07
63.28
53.28
45.85
44.19
39.65
Total Assets
228.60
203.87
184.98
182.79
179.79
159.94
145.02
143.55
134.99
127.19

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
33.00
36.88
8.22
15.87
32.65
23.50
18.37
11.18
16.68
16.61
PBT
53.02
36.91
17.00
13.61
21.93
18.04
16.57
15.80
16.86
16.75
Adjustment
5.93
6.68
6.90
7.46
9.45
9.71
9.34
7.63
7.64
4.53
Changes in Working Capital
-15.08
1.70
-10.99
0.09
10.85
0.66
-3.62
-7.28
-5.01
-0.23
Cash after chg. in Working capital
43.87
45.28
12.91
21.16
42.23
28.41
22.29
16.15
19.49
21.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.87
-8.41
-4.69
-5.29
-9.58
-4.92
-3.91
-4.96
-2.81
-4.44
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
-17.91
-29.77
-1.48
-11.51
-23.65
-15.03
-12.59
-4.64
-13.55
-12.73
Net Fixed Assets
-10.73
-5.42
-6.93
-7.11
-8.88
-4.65
-7.69
-11.82
-10.74
-8.96
Net Investments
-6.15
-25.56
-1.45
0.73
-13.67
-7.28
-1.41
5.06
-1.64
-2.07
Others
-1.03
1.21
6.90
-5.13
-1.10
-3.10
-3.49
2.12
-1.17
-1.70
Cash from Financing Activity
-16.02
-8.02
-6.03
-3.33
-7.06
-6.07
-6.14
-6.01
-5.96
-6.09
Net Cash Inflow / Outflow
-0.93
-0.91
0.71
1.02
1.94
2.39
-0.35
0.54
-2.83
-2.21
Opening Cash & Equivalents
13.42
14.28
13.64
10.93
7.84
3.61
3.98
3.96
5.63
7.96
Closing Cash & Equivalent
13.15
13.42
14.28
13.64
10.93
7.84
3.61
3.98
3.96
5.63

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
943.54
809.79
716.91
688.38
651.29
608.12
561.58
534.93
497.93
460.73
ROA
18.54%
13.92%
6.94%
5.53%
9.07%
8.61%
8.35%
7.74%
10.33%
9.55%
ROE
22.86%
17.73%
9.08%
7.48%
12.24%
11.22%
10.99%
10.43%
14.12%
13.06%
ROCE
30.42%
24.43%
12.54%
10.82%
17.75%
16.19%
15.79%
15.83%
18.05%
19.27%
Fixed Asset Turnover
1.31
1.16
0.94
1.05
1.27
1.21
1.37
1.38
1.40
1.40
Receivable days
64.82
72.25
83.17
71.75
74.40
82.47
71.99
68.98
61.70
64.90
Inventory Days
54.12
54.22
70.54
67.05
51.08
51.68
47.88
49.52
50.07
50.14
Payable days
119.54
140.45
170.05
68.50
61.80
52.89
55.09
66.41
68.89
73.34
Cash Conversion Cycle
-0.59
-13.97
-16.34
70.30
63.68
81.27
64.78
52.09
42.88
41.69
Total Debt/Equity
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
112.22
59.37
26.21
16.35
52.52
21.03
23.39
29.31
38.86
35.58

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.