Nifty
Sensex
:
:
16978.50
57720.37
33.45 (0.20%)
193.27 (0.34%)

Auto Ancillary

Rating :
48/99

BSE: 590073 | NSE: WHEELS

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,172.30
  • 19.36
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,017.07
  • 1.70%
  • 1.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.10%
  • 6.01%
  • 13.23%
  • FII
  • DII
  • Others
  • 0.4%
  • 19.83%
  • 2.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.72
  • 9.13
  • 14.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.20
  • 5.09
  • 8.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.61
  • 0.08
  • 14.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.15
  • 20.91
  • 19.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.54
  • 2.55
  • 2.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.80
  • 11.17
  • 11.16

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
1,076.48
1,076.58
-0.01%
1,189.12
973.08
22.20%
1,133.68
729.10
55.49%
1,187.73
927.37
28.08%
Expenses
1,034.19
1,009.52
2.44%
1,132.84
905.84
25.06%
1,085.75
681.20
59.39%
1,115.71
854.18
30.62%
EBITDA
42.29
67.06
-36.94%
56.28
67.24
-16.30%
47.93
47.90
0.06%
72.02
73.19
-1.60%
EBIDTM
3.93%
6.23%
4.73%
6.91%
4.23%
6.57%
6.06%
7.89%
Other Income
13.53
0.97
1,294.85%
0.20
0.66
-69.70%
4.02
4.96
-18.95%
6.22
0.86
623.26%
Interest
26.17
19.43
34.69%
25.24
15.79
59.85%
22.08
16.60
33.01%
19.67
14.91
31.92%
Depreciation
17.84
25.55
-30.18%
18.00
25.94
-30.61%
17.90
23.88
-25.04%
25.59
24.98
2.44%
PBT
11.81
23.05
-48.76%
13.24
26.17
-49.41%
11.97
12.38
-3.31%
32.98
34.16
-3.45%
Tax
2.75
5.43
-49.36%
3.47
6.67
-47.98%
2.99
3.40
-12.06%
8.12
8.31
-2.29%
PAT
9.06
17.62
-48.58%
9.77
19.50
-49.90%
8.98
8.98
0.00%
24.86
25.85
-3.83%
PATM
0.84%
1.64%
0.82%
2.00%
0.79%
1.23%
2.09%
2.79%
EPS
4.86
8.05
-39.63%
4.96
8.55
-41.99%
4.22
4.06
3.94%
11.12
11.05
0.63%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
4,587.01
3,966.49
2,413.37
2,671.61
3,441.33
2,562.59
2,172.87
1,987.24
Net Sales Growth
23.77%
64.35%
-9.67%
-22.37%
34.29%
17.94%
9.34%
 
Cost Of Goods Sold
3,397.16
2,901.88
1,676.62
1,858.71
2,418.75
1,748.06
1,429.37
1,292.81
Gross Profit
1,189.85
1,064.61
736.75
812.90
1,022.58
814.53
743.50
694.43
GP Margin
25.94%
26.84%
30.53%
30.43%
29.71%
31.79%
34.22%
34.94%
Total Expenditure
4,368.49
3,711.87
2,270.37
2,499.66
3,196.03
2,363.98
1,987.15
1,814.74
Power & Fuel Cost
-
151.43
101.79
102.05
140.83
104.98
89.89
93.73
% Of Sales
-
3.82%
4.22%
3.82%
4.09%
4.10%
4.14%
4.72%
Employee Cost
-
379.05
299.51
310.24
339.20
275.28
252.73
231.82
% Of Sales
-
9.56%
12.41%
11.61%
9.86%
10.74%
11.63%
11.67%
Manufacturing Exp.
-
144.45
89.53
96.56
134.74
111.98
100.42
94.29
% Of Sales
-
3.64%
3.71%
3.61%
3.92%
4.37%
4.62%
4.74%
General & Admin Exp.
-
22.07
21.42
23.12
22.96
15.11
13.80
13.41
% Of Sales
-
0.56%
0.89%
0.87%
0.67%
0.59%
0.64%
0.67%
Selling & Distn. Exp.
-
53.77
33.78
43.50
67.67
50.39
37.97
36.90
% Of Sales
-
1.36%
1.40%
1.63%
1.97%
1.97%
1.75%
1.86%
Miscellaneous Exp.
-
59.22
47.72
65.48
71.88
58.18
62.97
51.78
% Of Sales
-
1.49%
1.98%
2.45%
2.09%
2.27%
2.90%
2.61%
EBITDA
218.52
254.62
143.00
171.95
245.30
198.61
185.72
172.50
EBITDA Margin
4.76%
6.42%
5.93%
6.44%
7.13%
7.75%
8.55%
8.68%
Other Income
23.97
12.41
2.36
8.03
5.68
8.02
3.19
1.86
Interest
93.16
71.49
58.87
66.52
65.91
44.86
48.16
57.58
Depreciation
79.33
100.96
85.60
77.92
78.65
70.45
63.92
60.45
PBT
70.00
94.58
0.89
35.54
106.42
91.32
76.83
56.33
Tax
17.33
23.62
0.68
-11.79
32.10
30.46
18.46
16.34
Tax Rate
24.76%
24.97%
76.40%
-33.17%
30.16%
29.34%
24.03%
29.01%
PAT
52.67
73.25
1.91
49.07
74.68
72.94
58.37
39.99
PAT before Minority Interest
56.52
70.96
0.21
47.33
74.32
73.35
58.37
39.99
Minority Interest
3.85
2.29
1.70
1.74
0.36
-0.41
0.00
0.00
PAT Margin
1.15%
1.85%
0.08%
1.84%
2.17%
2.85%
2.69%
2.01%
PAT Growth
-26.80%
3,735.08%
-96.11%
-34.29%
2.39%
24.96%
45.96%
 
EPS
21.85
30.39
0.79
20.36
30.99
30.27
24.22
16.59

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
733.69
660.69
663.73
640.34
586.62
468.69
414.18
Share Capital
24.06
24.06
24.06
24.06
12.03
12.03
12.03
Total Reserves
709.63
636.63
639.67
616.28
574.59
456.66
402.15
Non-Current Liabilities
319.22
403.21
341.82
275.89
195.16
189.46
261.01
Secured Loans
128.67
179.54
191.19
104.34
32.83
61.16
114.85
Unsecured Loans
123.35
154.97
91.78
96.11
100.89
65.41
73.71
Long Term Provisions
7.63
7.74
5.96
5.00
4.06
3.72
3.86
Current Liabilities
1,904.05
1,393.09
1,041.22
1,173.21
866.45
712.29
620.49
Trade Payables
1,084.46
896.89
505.35
645.08
491.81
421.83
367.51
Other Current Liabilities
340.93
233.05
202.38
180.05
184.00
121.38
74.15
Short Term Borrowings
443.83
235.18
227.52
221.57
158.49
146.26
147.49
Short Term Provisions
34.83
27.97
105.97
126.51
32.15
22.82
31.34
Total Liabilities
2,973.96
2,476.30
2,067.75
2,112.29
1,671.52
1,370.44
1,295.68
Net Block
903.11
883.45
752.99
710.43
557.36
526.34
518.41
Gross Block
1,824.58
1,728.82
1,517.19
1,400.42
1,178.30
1,164.19
1,106.48
Accumulated Depreciation
921.47
845.37
764.20
689.99
620.94
637.85
588.07
Non Current Assets
1,093.30
1,047.21
1,007.23
843.75
672.75
588.04
590.30
Capital Work in Progress
125.51
113.86
197.71
65.38
64.62
21.93
16.74
Non Current Investment
24.50
23.14
23.29
23.36
21.44
19.04
17.33
Long Term Loans & Adv.
39.78
26.08
33.16
42.76
28.55
19.58
35.62
Other Non Current Assets
0.40
0.68
0.08
1.82
0.78
1.15
2.20
Current Assets
1,880.66
1,429.09
1,060.52
1,268.54
998.77
782.40
705.38
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
799.88
547.87
411.66
435.17
374.25
279.23
297.60
Sundry Debtors
891.34
740.98
472.43
586.47
483.39
436.00
345.86
Cash & Bank
4.23
3.47
6.04
8.93
9.66
9.37
4.96
Other Current Assets
185.21
35.55
29.82
33.68
131.47
57.80
56.96
Short Term Loans & Adv.
129.94
101.22
140.57
204.29
105.45
37.37
37.19
Net Current Assets
-23.39
36.00
19.30
95.33
132.32
70.11
84.89
Total Assets
2,973.96
2,476.30
2,067.75
2,112.29
1,671.52
1,370.44
1,295.68

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
27.61
148.20
183.79
183.50
131.08
155.23
148.29
PBT
73.10
1.67
44.00
75.76
77.20
58.74
56.33
Adjustment
192.25
148.02
124.37
178.07
121.58
134.25
120.21
Changes in Working Capital
-210.51
-12.04
26.88
-46.87
-37.36
-17.73
-17.68
Cash after chg. in Working capital
54.84
137.65
195.25
206.96
161.42
175.26
158.86
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-27.23
10.55
-11.46
-23.46
-30.34
-20.03
-10.57
Other Direct Exp. Paid
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
Cash From Investing Activity
-120.37
-117.61
-242.05
-230.33
-135.10
-75.23
-68.57
Net Fixed Assets
-102.62
-119.63
-206.01
-175.68
41.45
-62.90
Net Investments
2.44
0.02
0.00
-0.24
-4.39
-0.76
Others
-20.19
2.00
-36.04
-54.41
-172.16
-11.57
Cash from Financing Activity
83.81
-31.08
69.87
37.79
9.32
-75.10
-81.70
Net Cash Inflow / Outflow
-8.95
-0.49
11.61
-9.04
5.30
4.90
-1.98
Opening Cash & Equivalents
7.69
8.18
-3.43
5.60
0.30
-4.60
6.94
Closing Cash & Equivalent
-1.26
7.69
8.18
-3.44
5.60
0.30
4.96

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
304.94
274.60
275.86
266.14
243.82
194.80
172.14
ROA
2.60%
0.01%
2.26%
3.93%
4.82%
4.38%
3.09%
ROE
10.18%
0.03%
7.26%
12.11%
13.90%
13.22%
9.66%
ROCE
11.37%
4.52%
8.37%
16.57%
16.68%
15.26%
14.23%
Fixed Asset Turnover
2.23
1.49
1.83
2.67
2.23
2.06
1.94
Receivable days
75.10
91.76
72.33
56.74
64.28
60.91
58.82
Inventory Days
62.01
72.56
57.85
42.93
45.69
44.94
50.61
Payable days
124.61
152.63
84.54
64.78
70.39
73.37
72.72
Cash Conversion Cycle
12.51
11.68
45.64
34.89
39.58
32.48
36.72
Total Debt/Equity
1.16
1.02
0.96
0.77
0.61
0.79
0.93
Interest Cover
2.32
1.02
1.53
2.61
3.31
2.60
1.98

News Update:


  • Wheels India reports 45% fall in Q3 consolidated net profit
    31st Jan 2023, 16:58 PM

    Total consolidated income of the company increased 1.16% at Rs 1090.01 crore for Q3FY23

    Read More
  • Wheels India - Quarterly Results
    31st Jan 2023, 13:20 PM

    Read More
  • Wheels India launches flow form technology in cast alloy wheel
    17th Jan 2023, 14:09 PM

    The Company, which operates a state-of-the-art cast aluminum plant in Thervoy Kandigai, near Chennai, recently began exporting the flow forming wheel to the US market

    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.