Nifty
Sensex
:
:
17327.35
58098.92
-302.45 (-1.72%)
-1020.80 (-1.73%)

Abrasives

Rating :
72/99

BSE: 505412 | NSE: WENDT

7559.85
23-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 7700.40
  • 7755.00
  • 7536.55
  • 7791.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  405
  •  30.82
  •  9195.55
  •  4230.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,521.58
  • 53.77
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,508.91
  • 0.85%
  • 8.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.40%
  • 16.77%
  • FII
  • DII
  • Others
  • 0.02%
  • 6.80%
  • 1.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.86
  • 4.04
  • 7.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.64
  • 9.48
  • 17.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.73
  • 15.59
  • 39.23

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.67
  • 45.95
  • 50.60

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.59
  • 5.13
  • 5.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.68
  • 23.71
  • 27.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
47.73
42.37
12.65%
47.75
45.62
4.67%
41.22
35.77
15.24%
47.47
32.77
44.86%
Expenses
36.49
32.94
10.78%
36.35
36.96
-1.65%
32.34
28.95
11.71%
35.51
27.48
29.22%
EBITDA
11.24
9.43
19.19%
11.40
8.66
31.64%
8.88
6.82
30.21%
11.96
5.29
126.09%
EBIDTM
23.55%
22.26%
23.87%
18.98%
21.54%
19.07%
25.19%
16.14%
Other Income
0.51
1.01
-49.50%
0.94
0.59
59.32%
1.01
1.09
-7.34%
0.91
0.67
35.82%
Interest
0.02
0.00
0
0.00
0.01
-100.00%
0.01
0.00
0
0.01
0.02
-50.00%
Depreciation
2.03
2.30
-11.74%
2.06
2.24
-8.04%
2.10
2.22
-5.41%
2.15
2.21
-2.71%
PBT
9.70
8.14
19.16%
10.28
7.00
46.86%
7.78
5.69
36.73%
10.71
3.73
187.13%
Tax
2.47
2.14
15.42%
2.81
1.70
65.29%
2.22
1.42
56.34%
2.67
0.94
184.04%
PAT
7.23
6.00
20.50%
7.47
5.30
40.94%
5.56
4.27
30.21%
8.04
2.79
188.17%
PATM
15.15%
14.16%
15.64%
11.62%
13.49%
11.94%
16.94%
8.51%
EPS
36.15
30.00
20.50%
37.35
26.50
40.94%
27.80
21.35
30.21%
40.20
13.95
188.17%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
184.17
178.81
136.62
143.23
164.55
146.68
146.14
134.80
124.05
110.09
101.17
Net Sales Growth
17.66%
30.88%
-4.61%
-12.96%
12.18%
0.37%
8.41%
8.67%
12.68%
8.82%
 
Cost Of Goods Sold
63.86
62.52
50.20
49.09
54.70
50.70
52.75
48.97
44.57
41.37
35.95
Gross Profit
120.31
116.29
86.42
94.14
109.86
95.99
93.39
85.83
79.49
68.71
65.21
GP Margin
65.33%
65.04%
63.26%
65.73%
66.76%
65.44%
63.90%
63.67%
64.08%
62.41%
64.46%
Total Expenditure
140.69
136.76
114.14
124.13
134.56
119.95
120.63
112.21
100.41
89.57
79.06
Power & Fuel Cost
-
3.16
2.82
3.22
3.34
3.09
3.22
2.94
2.92
2.69
2.78
% Of Sales
-
1.77%
2.06%
2.25%
2.03%
2.11%
2.20%
2.18%
2.35%
2.44%
2.75%
Employee Cost
-
33.24
31.45
33.47
31.07
27.66
25.24
22.34
19.89
19.40
15.87
% Of Sales
-
18.59%
23.02%
23.37%
18.88%
18.86%
17.27%
16.57%
16.03%
17.62%
15.69%
Manufacturing Exp.
-
20.31
13.13
18.94
21.95
16.31
18.04
15.95
15.01
12.61
11.99
% Of Sales
-
11.36%
9.61%
13.22%
13.34%
11.12%
12.34%
11.83%
12.10%
11.45%
11.85%
General & Admin Exp.
-
8.56
7.41
9.58
11.33
10.57
10.26
11.56
9.19
8.04
6.96
% Of Sales
-
4.79%
5.42%
6.69%
6.89%
7.21%
7.02%
8.58%
7.41%
7.30%
6.88%
Selling & Distn. Exp.
-
5.96
5.99
6.86
7.62
7.22
6.04
5.71
5.27
2.85
3.06
% Of Sales
-
3.33%
4.38%
4.79%
4.63%
4.92%
4.13%
4.24%
4.25%
2.59%
3.02%
Miscellaneous Exp.
-
3.01
3.15
2.97
4.55
4.40
5.08
4.74
3.58
2.61
3.06
% Of Sales
-
1.68%
2.31%
2.07%
2.77%
3.00%
3.48%
3.52%
2.89%
2.37%
2.41%
EBITDA
43.48
42.05
22.48
19.10
29.99
26.73
25.51
22.59
23.64
20.52
22.11
EBITDA Margin
23.61%
23.52%
16.45%
13.34%
18.23%
18.22%
17.46%
16.76%
19.06%
18.64%
21.85%
Other Income
3.37
4.10
4.13
4.89
2.63
2.63
1.79
2.47
1.96
1.90
1.80
Interest
0.04
0.63
0.67
0.89
0.43
0.90
0.74
0.56
0.45
0.48
0.43
Depreciation
8.34
8.61
8.93
9.49
10.28
10.43
9.99
8.70
8.30
5.18
4.74
PBT
38.47
36.91
17.00
13.61
21.93
18.04
16.57
15.80
16.86
16.75
18.74
Tax
10.17
9.84
4.24
3.59
6.51
4.92
4.52
5.02
3.32
5.08
5.88
Tax Rate
26.44%
26.66%
24.94%
26.38%
29.69%
27.27%
27.28%
31.77%
19.69%
30.33%
31.38%
PAT
28.30
27.07
12.77
10.03
15.41
13.12
12.05
10.78
13.54
11.66
12.86
PAT before Minority Interest
28.30
27.07
12.77
10.03
15.41
13.12
12.05
10.78
13.54
11.66
12.86
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
15.37%
15.14%
9.35%
7.00%
9.36%
8.94%
8.25%
8.00%
10.91%
10.59%
12.71%
PAT Growth
54.14%
111.98%
27.32%
-34.91%
17.45%
8.88%
11.78%
-20.38%
16.12%
-9.33%
 
EPS
141.50
135.35
63.85
50.15
77.05
65.60
60.25
53.90
67.70
58.30
64.30

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
161.96
143.38
137.68
130.26
121.62
112.32
106.99
99.59
92.15
86.42
Share Capital
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
Total Reserves
159.96
141.38
135.68
128.26
119.62
110.32
104.99
97.59
90.15
84.42
Non-Current Liabilities
1.38
1.55
1.70
3.03
3.97
7.57
6.85
8.52
7.30
5.35
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
1.91
0.93
2.78
2.02
0.99
Current Liabilities
40.52
40.05
43.42
46.51
34.33
25.13
29.72
26.89
27.75
25.22
Trade Payables
23.15
24.96
21.82
24.42
19.34
14.06
20.72
17.63
18.87
15.33
Other Current Liabilities
10.30
9.08
16.22
18.39
9.94
8.38
5.85
4.71
5.02
5.78
Short Term Borrowings
1.00
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.24
Short Term Provisions
6.07
5.01
5.38
3.69
5.06
2.69
3.15
4.55
3.86
3.87
Total Liabilities
203.86
184.98
182.80
179.80
159.92
145.02
143.56
135.00
127.20
116.99
Net Block
54.15
56.14
54.08
55.19
56.84
61.21
57.74
56.65
54.97
50.39
Gross Block
156.43
150.68
140.36
132.61
125.83
120.34
109.04
100.46
89.05
79.73
Accumulated Depreciation
102.28
94.54
86.28
77.42
68.99
59.12
51.31
43.81
34.08
29.34
Non Current Assets
59.79
64.80
64.34
63.22
62.32
66.60
67.98
63.91
59.79
55.05
Capital Work in Progress
0.54
1.09
4.17
4.69
2.00
1.94
5.50
2.49
2.73
2.61
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.
5.10
7.58
6.09
3.33
3.48
3.44
4.74
4.77
2.09
2.04
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
144.08
120.18
118.45
116.57
97.62
78.42
75.57
71.08
67.40
61.95
Current Investments
64.48
37.47
35.98
36.36
22.45
14.67
13.88
20.77
18.73
15.47
Inventories
28.19
24.94
27.86
24.76
21.30
20.88
20.43
18.75
17.63
14.80
Sundry Debtors
34.37
36.42
25.85
30.47
36.61
30.69
31.42
23.16
21.68
20.29
Cash & Bank
13.67
14.55
21.85
17.80
12.16
7.16
4.75
4.36
6.02
8.22
Other Current Assets
3.37
3.07
5.20
5.61
5.09
5.01
5.10
4.04
3.35
3.17
Short Term Loans & Adv.
1.33
3.73
1.71
1.58
1.25
1.91
2.06
1.26
1.16
0.81
Net Current Assets
103.56
80.13
75.03
70.07
63.28
53.28
45.85
44.19
39.65
36.73
Total Assets
203.87
184.98
182.79
179.79
159.94
145.02
143.55
134.99
127.19
117.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
36.86
8.22
15.87
32.65
23.50
18.37
11.18
16.68
16.61
15.45
PBT
36.91
17.00
13.61
21.93
18.04
16.57
15.80
16.86
16.75
18.74
Adjustment
6.68
6.90
7.46
9.45
9.71
9.34
7.63
7.64
4.53
4.36
Changes in Working Capital
1.68
-10.99
0.09
10.85
0.66
-3.62
-7.28
-5.01
-0.23
-2.61
Cash after chg. in Working capital
45.26
12.91
21.16
42.23
28.41
22.29
16.15
19.49
21.05
20.49
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.41
-4.69
-5.29
-9.58
-4.92
-3.91
-4.96
-2.81
-4.44
-5.03
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
-29.74
-1.48
-11.51
-23.65
-15.03
-12.59
-4.64
-13.55
-12.73
-12.05
Net Fixed Assets
-5.42
-6.93
-7.11
-8.88
-4.65
-7.69
-11.82
-10.74
-8.96
-10.57
Net Investments
-25.56
-1.45
0.73
-13.67
-7.28
-1.41
5.06
-1.64
-2.07
-1.26
Others
1.24
6.90
-5.13
-1.10
-3.10
-3.49
2.12
-1.17
-1.70
-0.22
Cash from Financing Activity
-8.02
-6.03
-3.33
-7.06
-6.07
-6.14
-6.01
-5.96
-6.09
-5.60
Net Cash Inflow / Outflow
-0.91
0.71
1.02
1.94
2.39
-0.35
0.54
-2.83
-2.21
-2.20
Opening Cash & Equivalents
14.28
13.64
10.93
7.84
3.61
3.98
3.96
5.63
7.96
8.80
Closing Cash & Equivalent
13.42
14.28
13.64
10.93
7.84
3.61
3.98
3.96
5.63
7.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
809.79
716.91
688.38
651.29
608.12
561.58
534.93
497.93
460.73
432.11
ROA
13.92%
6.94%
5.53%
9.07%
8.61%
8.35%
7.74%
10.33%
9.55%
11.39%
ROE
17.73%
9.08%
7.48%
12.24%
11.22%
10.99%
10.43%
14.12%
13.06%
15.86%
ROCE
24.43%
12.54%
10.82%
17.75%
16.19%
15.79%
15.83%
18.05%
19.27%
23.61%
Fixed Asset Turnover
1.16
0.94
1.05
1.27
1.21
1.37
1.38
1.40
1.40
1.49
Receivable days
72.25
83.17
71.75
74.40
82.47
71.99
68.98
61.70
64.90
67.95
Inventory Days
54.22
70.54
67.05
51.08
51.68
47.88
49.52
50.07
50.14
49.19
Payable days
140.45
170.05
68.50
61.80
52.89
55.09
66.41
68.89
73.34
82.82
Cash Conversion Cycle
-13.97
-16.34
70.30
63.68
81.27
64.78
52.09
42.88
41.69
34.33
Total Debt/Equity
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
59.37
26.21
16.35
52.52
21.03
23.39
29.31
38.86
35.58
44.64

Top Investors:

News Update:


  • Wendt India - Quarterly Results
    22nd Jul 2022, 13:42 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.