Nifty
:
17739.85
Sensex
:
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)
Nifty
Sensex
:
:
17739.85
60384.62
-24.75 (-0.14%)
-122.28 (-0.20%)

Wendt (India) Ltd.

Abrasives

Rating :
71/99

BSE: 505412 | NSE: WENDT

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,597.04
  • 45.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,584.37
  • 0.81%
  • 8.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.44%
  • 16.32%
  • FII
  • DII
  • Others
  • 0.01%
  • 6.63%
  • 1.60%

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
  • 40.52
  • 46.58
  • 52.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.85
  • 5.46
  • 6.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.40
  • 24.40
  • 28.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
51.13
41.22
24.04%
52.45
47.47
10.49%
47.73
42.37
12.65%
47.75
45.62
4.67%
Expenses
37.50
32.34
15.96%
38.08
35.51
7.24%
36.49
32.94
10.78%
36.35
36.96
-1.65%
EBITDA
13.63
8.88
53.49%
14.37
11.96
20.15%
11.24
9.43
19.19%
11.40
8.66
31.64%
EBIDTM
26.66%
21.54%
27.40%
25.19%
23.55%
22.26%
23.87%
18.98%
Other Income
1.78
1.01
76.24%
0.97
0.91
6.59%
0.51
1.01
-49.50%
0.94
0.59
59.32%
Interest
0.00
0.01
-100.00%
0.00
0.01
-100.00%
0.02
0.00
0
0.00
0.01
-100.00%
Depreciation
1.96
2.10
-6.67%
1.94
2.15
-9.77%
2.03
2.30
-11.74%
2.06
2.24
-8.04%
PBT
13.45
7.78
72.88%
13.40
10.71
25.12%
9.70
8.14
19.16%
10.28
7.00
46.86%
Tax
3.38
2.22
52.25%
3.40
2.67
27.34%
2.47
2.14
15.42%
2.81
1.70
65.29%
PAT
10.07
5.56
81.12%
10.00
8.04
24.38%
7.23
6.00
20.50%
7.47
5.30
40.94%
PATM
19.69%
13.49%
19.07%
16.94%
15.15%
14.16%
15.64%
11.62%
EPS
50.35
27.80
81.12%
50.00
40.20
24.38%
36.15
30.00
20.50%
37.35
26.50
40.94%

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
199.06
178.81
136.62
143.23
164.55
146.68
146.14
134.80
124.05
110.09
101.17
Net Sales Growth
12.67%
30.88%
-4.61%
-12.96%
12.18%
0.37%
8.41%
8.67%
12.68%
8.82%
 
Cost Of Goods Sold
67.78
62.52
50.20
49.09
54.70
50.70
52.75
48.97
44.57
41.37
35.95
Gross Profit
131.28
116.29
86.42
94.14
109.86
95.99
93.39
85.83
79.49
68.71
65.21
GP Margin
65.95%
65.04%
63.26%
65.73%
66.76%
65.44%
63.90%
63.67%
64.08%
62.41%
64.46%
Total Expenditure
148.42
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
50.64
42.05
22.48
19.10
29.99
26.73
25.51
22.59
23.64
20.52
22.11
EBITDA Margin
25.44%
23.52%
16.45%
13.34%
18.23%
18.22%
17.46%
16.76%
19.06%
18.64%
21.85%
Other Income
4.20
4.10
4.13
4.89
2.63
2.63
1.79
2.47
1.96
1.90
1.80
Interest
0.02
0.63
0.67
0.89
0.43
0.90
0.74
0.56
0.45
0.48
0.43
Depreciation
7.99
8.61
8.93
9.49
10.28
10.43
9.99
8.70
8.30
5.18
4.74
PBT
46.83
36.91
17.00
13.61
21.93
18.04
16.57
15.80
16.86
16.75
18.74
Tax
12.06
9.84
4.24
3.59
6.51
4.92
4.52
5.02
3.32
5.08
5.88
Tax Rate
25.75%
26.66%
24.94%
26.38%
29.69%
27.27%
27.28%
31.77%
19.69%
30.33%
31.38%
PAT
34.77
27.07
12.77
10.03
15.41
13.12
12.05
10.78
13.54
11.66
12.86
PAT before Minority Interest
34.77
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
17.47%
15.14%
9.35%
7.00%
9.36%
8.94%
8.25%
8.00%
10.91%
10.59%
12.71%
PAT Growth
39.64%
111.98%
27.32%
-34.91%
17.45%
8.88%
11.78%
-20.38%
16.12%
-9.33%
 
EPS
173.85
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:

sbi contra fund

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Wendt India signs sales partnership agreement with Lithoz GmbH
    23rd Jan 2023, 10:12 AM

    The cooperation with Wendt will enable both companies to further expand and develop their business in India

    Read More
  • Wendt India - Quarterly Results
    18th Jan 2023, 14:26 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.