Nifty
:
25330.25
Sensex
:
82693.71
91.15 (0.36%)
313.02 (0.38%)
Nifty
Sensex
:
:
25330.25
82693.71
91.15 (0.36%)
313.02 (0.38%)

Williamson Magor & Company Ltd.

Finance - NBFC

Rating :
38/99

BSE: 519224 | NSE: WILLAMAGOR

NSE BSE
33.92
17-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  35.15
  •  35.99
  •  33.75
  •  34.79
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  21798
  •  744594.96
  •  42.8
  •  25.31

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 37.07
  • 1.36
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 591.20
  • N/A
  • -0.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.01%
  • 0.94%
  • 34.34%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.71%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -21.72
  • -32.40
  • -2.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 62.24
  • 55.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.87
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.06
  • -0.17
  • -0.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.29
  • 36.77
  • 70.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
0.49
0.51
-3.92%
0.49
1.36
-63.97%
0.49
0.53
-7.55%
1.37
0.51
168.63%
Expenses
0.23
271.82
-99.92%
15.72
30.23
-48.00%
-6.90
11.20
-
-4.51
0.32
-
EBITDA
0.26
-271.32
-
-15.23
-28.87
-
7.40
-10.68
-
5.88
0.19
2,994.74%
EBIDTM
52.24%
-53,726.53%
-3,107.55%
-2,123.01%
1,503.46%
-2,033.71%
429.44%
37.67%
Other Income
0.80
0.00
0
44.69
2.19
1,940.64%
0.00
0.31
-100.00%
0.00
0.37
-100.00%
Interest
0.02
0.15
-86.67%
0.16
2.43
-93.42%
0.67
0.55
21.82%
0.31
0.05
520.00%
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
1.04
-271.47
-
29.30
-29.11
-
6.73
-10.92
-
5.57
0.52
971.15%
Tax
-0.73
-64.56
-
13.90
2.92
376.03%
0.98
-2.80
-
1.20
-0.62
-
PAT
1.77
-206.90
-
15.40
-32.03
-
5.75
-8.12
-
4.37
1.14
283.33%
PATM
361.02%
-40,971.09%
3,143.27%
-2,354.85%
1,167.89%
-1,545.90%
319.06%
225.05%
EPS
1.61
-188.85
-
14.06
-29.23
-
5.24
-7.41
-
3.99
1.04
283.65%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
2.84
2.85
2.89
3.06
25.97
20.19
30.73
48.56
47.67
49.31
32.97
Net Sales Growth
-2.41%
-1.38%
-5.56%
-88.22%
28.63%
-34.30%
-36.72%
1.87%
-3.33%
49.56%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2.84
2.85
2.89
3.06
25.97
20.19
30.73
48.56
47.67
49.31
32.97
GP Margin
100.04%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
4.54
276.13
42.14
33.18
2.23
44.50
138.78
5.94
9.46
10.34
7.02
Power & Fuel Cost
-
0.00
0.10
0.08
0.00
0.02
0.19
0.22
0.21
0.15
0.26
% Of Sales
-
0%
3.46%
2.61%
0%
0.10%
0.62%
0.45%
0.44%
0.30%
0.79%
Employee Cost
-
0.33
0.31
0.28
0.28
0.20
0.40
0.72
0.65
0.51
0.48
% Of Sales
-
11.58%
10.73%
9.15%
1.08%
0.99%
1.30%
1.48%
1.36%
1.03%
1.46%
Manufacturing Exp.
-
0.13
0.30
0.24
0.75
1.99
2.57
2.66
3.65
3.13
2.52
% Of Sales
-
4.56%
10.38%
7.84%
2.89%
9.86%
8.36%
5.48%
7.66%
6.35%
7.64%
General & Admin Exp.
-
0.62
0.83
1.02
0.93
0.86
1.41
1.68
4.28
4.93
2.79
% Of Sales
-
21.75%
28.72%
33.33%
3.58%
4.26%
4.59%
3.46%
8.98%
10.00%
8.46%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
275.04
40.69
31.64
0.28
41.45
134.40
0.88
0.89
1.77
0.00
% Of Sales
-
9650.53%
1407.96%
1033.99%
1.08%
205.30%
437.36%
1.81%
1.87%
3.59%
3.73%
EBITDA
-1.69
-273.28
-39.25
-30.12
23.74
-24.31
-108.05
42.62
38.21
38.97
25.95
EBITDA Margin
-59.51%
-9588.77%
-1358.13%
-984.31%
91.41%
-120.41%
-351.61%
87.77%
80.16%
79.03%
78.71%
Other Income
45.49
44.69
2.88
53.52
0.86
78.72
57.41
4.08
3.72
15.06
1.06
Interest
1.16
1.29
3.03
10.18
34.15
10.59
58.66
110.10
91.84
70.31
44.03
Depreciation
0.00
0.00
0.00
0.01
0.02
0.04
0.05
0.06
0.08
0.09
0.12
PBT
42.64
-229.87
-39.39
13.20
-9.57
43.80
-109.35
-63.46
-49.98
-16.38
-17.14
Tax
15.35
-48.48
-1.48
-3.92
4.92
-6.73
21.83
-33.93
0.00
0.00
-1.50
Tax Rate
36.00%
21.09%
3.76%
-29.70%
-51.41%
-15.37%
-19.96%
53.47%
0.00%
0.00%
7.63%
PAT
27.29
-181.39
-37.93
17.10
-14.50
50.52
-131.18
-29.53
-49.98
-16.38
-18.17
PAT before Minority Interest
27.29
-181.39
-37.93
17.10
-14.50
50.52
-131.18
-29.53
-49.98
-16.38
-18.17
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
960.92%
-6364.56%
-1312.46%
558.82%
-55.83%
250.22%
-426.88%
-60.81%
-104.85%
-33.22%
-55.11%
PAT Growth
111.10%
-
-
-
-
-
-
-
-
-
 
EPS
24.81
-164.90
-34.48
15.55
-13.18
45.93
-119.25
-26.85
-45.44
-14.89
-16.52

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
-227.51
-68.60
-127.48
-158.04
-112.50
-268.12
-34.11
88.75
138.69
152.68
Share Capital
10.96
10.96
10.96
10.96
10.96
10.96
10.96
10.96
10.96
10.96
Total Reserves
-238.47
-79.56
-138.44
-169.00
-123.46
-279.08
-45.07
77.79
127.73
141.73
Non-Current Liabilities
-140.34
-90.12
124.08
140.61
142.65
296.03
242.55
330.21
263.70
21.03
Secured Loans
0.00
0.00
225.24
238.96
242.32
388.98
329.65
329.53
263.04
20.23
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
0.00
0.21
0.19
0.33
Current Liabilities
618.43
661.54
425.95
428.19
532.61
533.70
556.72
308.20
268.90
388.67
Trade Payables
3.56
2.87
2.41
2.17
1.11
0.79
70.76
0.35
2.55
0.31
Other Current Liabilities
60.29
63.72
60.09
51.60
52.99
64.78
68.97
67.14
41.35
28.01
Short Term Borrowings
554.23
594.60
348.62
358.39
362.04
366.66
414.90
216.05
205.30
345.50
Short Term Provisions
0.35
0.35
14.84
16.03
116.47
101.47
2.09
24.65
19.70
14.85
Total Liabilities
250.58
502.82
422.55
410.76
562.76
561.61
765.16
727.16
671.29
562.38
Net Block
0.07
0.07
0.07
0.41
0.43
1.07
1.68
1.74
1.81
1.89
Gross Block
0.14
0.14
0.14
0.55
0.55
1.17
1.74
5.62
8.14
8.13
Accumulated Depreciation
0.07
0.07
0.07
0.14
0.12
0.10
0.06
3.88
6.33
6.24
Non Current Assets
179.66
433.79
49.71
36.52
71.00
136.76
357.42
512.57
454.97
335.48
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
178.90
158.17
48.87
35.43
69.53
115.53
335.63
479.34
451.97
332.38
Long Term Loans & Adv.
0.70
0.67
0.77
0.68
1.04
19.43
19.31
30.70
0.49
0.76
Other Non Current Assets
0.00
0.84
0.00
0.00
0.00
0.74
0.81
0.79
0.70
0.45
Current Assets
70.92
69.03
372.84
374.23
491.76
424.85
407.74
214.58
216.32
226.91
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
8.97
6.98
87.85
3.43
0.99
1.13
0.75
0.81
0.68
1.67
Cash & Bank
0.10
0.28
0.92
0.88
2.51
1.29
1.65
2.37
5.56
2.11
Other Current Assets
61.85
61.57
0.59
54.28
488.26
422.43
405.34
211.40
210.08
223.12
Short Term Loans & Adv.
0.28
0.20
283.48
315.64
205.90
244.06
350.03
171.38
169.64
218.89
Net Current Assets
-547.52
-592.51
-53.11
-53.96
-40.85
-108.85
-148.99
-93.62
-52.58
-161.76
Total Assets
250.58
502.82
422.55
410.75
562.76
561.61
765.16
727.15
671.29
562.39

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
44.65
10.34
-29.08
1.81
-130.62
-6.95
-197.85
-53.87
2.33
-135.39
PBT
-229.87
-39.39
13.20
-9.57
43.80
-109.35
-63.46
-49.98
-16.38
-17.14
Adjustment
231.31
39.94
-20.68
-4.43
-37.98
77.02
-2.53
0.86
4.35
2.08
Changes in Working Capital
43.29
9.71
-22.39
10.88
-145.29
23.64
-128.01
-0.06
19.05
-118.72
Cash after chg. in Working capital
44.73
10.26
-29.87
-3.12
-139.47
-8.70
-194.01
-49.18
7.01
-133.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.08
0.08
0.79
4.93
8.86
1.75
-3.84
-4.69
-4.69
-1.99
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
0.38
Cash From Investing Activity
0.00
0.00
52.56
3.59
219.09
-0.32
-5.36
-27.93
-121.01
-48.13
Net Fixed Assets
0.00
0.00
0.41
0.00
0.62
0.57
3.82
0.00
-0.01
68.99
Net Investments
-20.74
-109.30
-13.45
-1.36
45.98
161.82
186.29
-28.20
-118.43
-62.65
Others
20.74
109.30
65.60
4.95
172.49
-162.71
-195.47
0.27
-2.57
-54.47
Cash from Financing Activity
-44.82
-10.99
-23.48
-7.02
-87.15
10.45
198.15
78.60
122.13
182.32
Net Cash Inflow / Outflow
-0.18
-0.65
0.00
-1.62
1.33
3.18
-5.05
-3.19
3.45
-1.19
Opening Cash & Equivalents
0.28
0.92
0.92
1.78
0.45
-2.72
2.33
5.56
2.11
3.30
Closing Cash & Equivalent
0.10
0.28
0.92
0.16
1.78
0.45
-2.72
2.37
5.56
2.11

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
-207.65
-62.61
-116.35
-144.25
-102.68
-244.72
-31.13
81.00
126.58
139.36
ROA
-48.15%
-8.20%
4.11%
-2.98%
8.99%
-19.77%
-3.96%
-7.15%
-2.66%
-3.79%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-108.10%
-43.95%
-11.24%
-10.95%
ROCE
-53.61%
-7.48%
5.28%
5.28%
11.11%
-8.46%
6.77%
6.40%
9.22%
5.55%
Fixed Asset Turnover
20.49
20.75
8.89
47.44
23.58
21.16
13.20
6.93
6.06
0.77
Receivable days
1019.98
5988.90
5449.43
31.07
19.16
11.14
5.87
5.71
8.71
16.35
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
3485.47
113.66
130.64
45.16
Cash Conversion Cycle
1019.98
5988.90
5449.43
31.07
19.16
11.14
-3479.60
-107.95
-121.93
-28.81
Total Debt/Equity
-2.44
-8.67
-4.50
-3.78
-5.37
-2.82
-21.83
6.53
3.61
2.48
Interest Cover
-177.24
-12.02
2.29
0.72
5.14
-0.86
0.42
0.46
0.77
0.55

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Williamson Magor &Co - Quarterly Results
    13th Aug 2025, 16:52 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.