Nifty
Sensex
:
:
13113.75
44618.04
4.70 (0.04%)
-37.40 (-0.08%)

Abrasives

Rating :
44/99

BSE: 505412 | NSE: WENDT

3232.90
02-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  3283.95
  •  3283.95
  •  3199.95
  •  3252.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  876
  •  28.30
  •  4275.70
  •  1611.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 649.90
  • 140.37
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 628.05
  • 0.77%
  • 4.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 79.74%
  • 2.42%
  • 16.81%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.03%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.56
  • 1.22
  • -0.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.69
  • -3.30
  • -6.50

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.05
  • -1.43
  • -8.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.85
  • 37.40
  • 41.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.71
  • 4.09
  • 4.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.21
  • 18.70
  • 20.42

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
32.77
43.06
-23.90%
22.46
39.93
-43.75%
26.29
36.96
-28.87%
33.95
43.61
-22.15%
Expenses
27.48
36.69
-25.10%
21.23
32.98
-35.63%
25.46
34.12
-25.38%
29.82
34.51
-13.59%
EBITDA
5.29
6.37
-16.95%
1.23
6.95
-82.30%
0.83
2.84
-70.77%
4.13
9.10
-54.62%
EBIDTM
16.14%
14.79%
5.48%
17.41%
14.01%
14.01%
12.16%
20.87%
Other Income
0.67
2.17
-69.12%
1.61
0.79
103.80%
0.85
0.66
28.79%
1.04
0.65
60.00%
Interest
0.02
0.00
0
0.00
0.00
0
0.03
0.00
0
0.00
0.00
0
Depreciation
2.21
2.54
-12.99%
2.26
2.52
-10.32%
2.24
2.51
-10.76%
2.19
2.58
-15.12%
PBT
3.73
6.00
-37.83%
0.58
5.22
-88.89%
-0.59
0.99
-
2.98
7.17
-58.44%
Tax
0.94
0.99
-5.05%
0.17
1.63
-89.57%
0.18
0.98
-81.63%
0.78
1.73
-54.91%
PAT
2.79
5.01
-44.31%
0.41
3.59
-88.58%
-0.77
0.01
-
2.20
5.44
-59.56%
PATM
8.51%
11.63%
1.83%
8.99%
7.11%
7.11%
6.48%
12.47%
EPS
13.95
25.05
-44.31%
2.05
17.95
-88.58%
-3.85
0.05
-
11.00
27.20
-59.56%

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
115.47
143.23
164.55
146.68
146.14
134.80
124.05
110.09
101.17
111.06
91.69
Net Sales Growth
-29.40%
-12.96%
12.18%
0.37%
8.41%
8.67%
12.68%
8.82%
-8.91%
21.13%
 
Cost Of Goods Sold
4,677.13
49.09
54.70
50.70
52.75
48.97
44.57
41.37
35.95
35.93
28.36
Gross Profit
-4,561.66
94.14
109.86
95.99
93.39
85.83
79.49
68.71
65.21
75.13
63.33
GP Margin
-3,950.52%
65.73%
66.76%
65.44%
63.90%
63.67%
64.08%
62.41%
64.46%
67.65%
69.07%
Total Expenditure
103.99
124.13
134.56
119.95
120.63
112.21
100.41
89.57
79.06
80.62
63.86
Power & Fuel Cost
-
3.22
3.34
3.09
3.22
2.94
2.92
2.69
2.78
2.20
1.72
% Of Sales
-
2.25%
2.03%
2.11%
2.20%
2.18%
2.35%
2.44%
2.75%
1.98%
1.88%
Employee Cost
-
33.47
31.07
27.66
25.24
22.34
19.89
19.40
15.87
16.02
11.14
% Of Sales
-
23.37%
18.88%
18.86%
17.27%
16.57%
16.03%
17.62%
15.69%
14.42%
12.15%
Manufacturing Exp.
-
18.94
21.95
16.31
18.04
15.95
15.01
12.61
11.99
14.42
13.90
% Of Sales
-
13.22%
13.34%
11.12%
12.34%
11.83%
12.10%
11.45%
11.85%
12.98%
15.16%
General & Admin Exp.
-
8.93
11.33
10.57
10.26
11.56
9.19
8.04
6.96
6.45
4.92
% Of Sales
-
6.23%
6.89%
7.21%
7.02%
8.58%
7.41%
7.30%
6.88%
5.81%
5.37%
Selling & Distn. Exp.
-
6.86
7.62
7.22
6.04
5.71
5.27
2.85
3.06
3.38
2.33
% Of Sales
-
4.79%
4.63%
4.92%
4.13%
4.24%
4.25%
2.59%
3.02%
3.04%
2.54%
Miscellaneous Exp.
-
3.61
4.55
4.40
5.08
4.74
3.58
2.61
2.44
2.22
2.33
% Of Sales
-
2.52%
2.77%
3.00%
3.48%
3.52%
2.89%
2.37%
2.41%
2.00%
1.64%
EBITDA
11.48
19.10
29.99
26.73
25.51
22.59
23.64
20.52
22.11
30.44
27.83
EBITDA Margin
9.94%
13.34%
18.23%
18.22%
17.46%
16.76%
19.06%
18.64%
21.85%
27.41%
30.35%
Other Income
4.17
4.89
2.63
2.63
1.79
2.47
1.96
1.90
1.80
2.50
1.58
Interest
0.05
0.89
0.43
0.90
0.74
0.56
0.45
0.48
0.43
0.46
0.33
Depreciation
8.90
9.49
10.28
10.43
9.99
8.70
8.30
5.18
4.74
3.99
3.57
PBT
6.70
13.61
21.93
18.04
16.57
15.80
16.86
16.75
18.74
28.49
25.51
Tax
2.07
3.59
6.51
4.92
4.52
5.02
3.32
5.08
5.88
9.03
8.67
Tax Rate
30.90%
26.38%
29.69%
27.27%
27.28%
31.77%
19.69%
30.33%
31.38%
31.70%
33.99%
PAT
4.63
10.03
15.41
13.12
12.05
10.78
13.54
11.66
12.86
19.46
16.84
PAT before Minority Interest
4.63
10.03
15.41
13.12
12.05
10.78
13.54
11.66
12.86
19.46
16.84
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
4.01%
7.00%
9.36%
8.94%
8.25%
8.00%
10.91%
10.59%
12.71%
17.52%
18.37%
PAT Growth
-67.05%
-34.91%
17.45%
8.88%
11.78%
-20.38%
16.12%
-9.33%
-33.92%
15.56%
 
EPS
23.15
50.15
77.05
65.60
60.25
53.90
67.70
58.30
64.30
97.30
84.20

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
137.68
130.26
121.62
112.32
106.99
99.59
92.15
86.42
75.69
61.05
Share Capital
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
Total Reserves
135.68
128.26
119.62
110.32
104.99
97.59
90.15
84.42
73.69
59.05
Non-Current Liabilities
1.70
3.03
3.97
7.57
6.85
8.52
7.30
5.35
4.36
3.82
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
1.91
0.93
2.78
2.02
0.99
0.91
1.15
Current Liabilities
43.42
46.51
34.33
25.13
29.72
26.89
27.75
25.22
28.75
26.86
Trade Payables
21.82
24.42
19.34
14.06
20.72
17.63
18.87
15.33
18.59
12.97
Other Current Liabilities
16.22
18.39
9.94
8.38
5.85
4.71
5.02
5.78
3.07
4.63
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.24
0.00
0.67
Short Term Provisions
5.38
3.69
5.06
2.69
3.15
4.55
3.86
3.87
7.09
8.59
Total Liabilities
182.80
179.80
159.92
145.02
143.56
135.00
127.20
116.99
108.80
91.73
Net Block
54.08
55.19
56.84
61.21
57.74
56.65
54.97
50.39
41.65
34.01
Gross Block
140.36
132.61
125.83
120.34
109.04
100.46
89.05
79.73
66.64
55.18
Accumulated Depreciation
86.28
77.42
68.99
59.12
51.31
43.81
34.08
29.34
25.00
21.18
Non Current Assets
64.34
63.22
62.32
66.60
67.98
63.91
59.79
55.05
49.51
38.03
Capital Work in Progress
4.17
4.69
2.00
1.94
5.50
2.49
2.73
2.61
5.01
1.81
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.
6.09
3.33
3.48
3.44
4.74
4.77
2.09
2.04
2.85
2.21
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
118.45
116.57
97.62
78.42
75.57
71.08
67.40
61.95
59.30
53.70
Current Investments
35.98
36.36
22.45
14.67
13.88
20.77
18.73
15.47
12.06
19.19
Inventories
27.86
24.76
21.30
20.88
20.43
18.75
17.63
14.80
14.64
10.95
Sundry Debtors
25.85
30.47
36.61
30.69
31.42
23.16
21.68
20.29
20.38
15.83
Cash & Bank
21.85
17.80
12.16
7.16
4.75
4.36
6.02
8.22
9.05
5.75
Other Current Assets
6.91
5.61
3.84
3.10
5.10
4.04
3.35
3.17
3.17
1.99
Short Term Loans & Adv.
1.71
1.58
1.25
1.91
2.06
1.26
1.16
0.81
0.99
1.44
Net Current Assets
75.03
70.07
63.28
53.28
45.85
44.19
39.65
36.73
30.55
26.83
Total Assets
182.79
179.79
159.94
145.02
143.55
134.99
127.19
117.00
108.81
91.73

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
15.87
32.65
23.50
18.37
11.18
16.68
16.61
15.45
16.46
19.69
PBT
13.61
21.93
18.04
16.57
15.80
16.86
16.75
18.74
28.49
25.51
Adjustment
7.46
9.45
9.71
9.34
7.63
7.64
4.53
4.36
2.86
3.40
Changes in Working Capital
0.09
10.85
0.66
-3.62
-7.28
-5.01
-0.23
-2.61
-4.60
-1.65
Cash after chg. in Working capital
21.16
42.23
28.41
22.29
16.15
19.49
21.05
20.49
26.75
27.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-5.29
-9.58
-4.92
-3.91
-4.96
-2.81
-4.44
-5.03
-10.29
-7.56
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
-11.51
-23.65
-15.03
-12.59
-4.64
-13.55
-12.73
-12.05
-7.55
-11.57
Net Fixed Assets
-7.11
-8.88
-4.65
-7.69
-11.82
-10.74
-8.96
-10.57
-14.00
-5.70
Net Investments
0.73
-13.67
-7.28
-1.41
5.06
-1.64
-2.07
-1.26
8.88
-5.86
Others
-5.13
-1.10
-3.10
-3.49
2.12
-1.17
-1.70
-0.22
-2.43
-0.01
Cash from Financing Activity
-3.33
-7.06
-6.07
-6.14
-6.01
-5.96
-6.09
-5.60
-6.64
-5.26
Net Cash Inflow / Outflow
1.02
1.94
2.39
-0.35
0.54
-2.83
-2.21
-2.20
2.27
2.86
Opening Cash & Equivalents
10.93
7.84
3.61
3.98
3.96
5.63
7.96
8.80
5.53
2.54
Closing Cash & Equivalent
13.64
10.93
7.84
3.61
3.98
3.96
5.63
7.96
8.80
5.53

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.)
688.38
651.29
608.12
561.58
534.93
497.93
460.73
432.11
378.46
305.23
ROA
5.53%
9.07%
8.61%
8.35%
7.74%
10.33%
9.55%
11.39%
19.41%
20.49%
ROE
7.48%
12.24%
11.22%
10.99%
10.43%
14.12%
13.06%
15.86%
28.46%
30.37%
ROCE
10.82%
17.75%
16.19%
15.79%
15.83%
18.05%
19.27%
23.61%
42.13%
46.34%
Fixed Asset Turnover
1.05
1.27
1.21
1.37
1.38
1.40
1.40
1.49
1.95
1.88
Receivable days
71.75
74.40
82.47
71.99
68.98
61.70
64.90
67.95
55.57
51.97
Inventory Days
67.05
51.08
51.68
47.88
49.52
50.07
50.14
49.19
39.27
35.19
Payable days
68.50
61.80
52.89
55.09
66.41
68.89
73.34
82.82
74.54
72.26
Cash Conversion Cycle
70.30
63.68
81.27
64.78
52.09
42.88
41.69
34.33
20.30
14.90
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Interest Cover
16.35
52.52
21.03
23.39
29.31
38.86
35.58
44.64
63.52
77.86

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.