Nifty
:
23810.85
Sensex
:
76917.85
370.05 (1.58%)
1225.07 (1.62%)
Nifty
Sensex
:
:
23810.85
76917.85
370.05 (1.58%)
1225.07 (1.62%)

Williamson Magor & Company Ltd.

Finance - NBFC

Rating :
N/A

BSE: 519224 | NSE: WILLAMAGOR

NSE BSE
Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 22.59
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 575.78
  • N/A
  • -0.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.01%
  • 1.50%
  • 34.20%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -29.65
  • -43.17
  • -18.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 30.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -21.95
  • -38.75
  • -67.94

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 49.22
  • 74.68
  • 120.47

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
0.00
0.49
-100.00%
0.06
0.49
-87.76%
0.92
0.49
87.76%
0.00
1.37
-100.00%
Expenses
0.28
0.23
21.74%
0.36
15.72
-97.71%
0.33
-6.90
-
0.00
-4.51
-
EBITDA
-0.28
0.26
-
-0.29
-15.23
-
0.59
7.40
-92.03%
0.00
5.88
-100.00%
EBIDTM
0.00%
52.24%
-459.38%
-3,107.55%
64.07%
1,503.46%
0.00%
429.44%
Other Income
1.17
0.80
46.25%
0.20
44.69
-99.55%
0.05
0.00
0
0.00
0.00
0
Interest
0.22
0.02
1,000.00%
0.02
0.16
-87.50%
0.02
0.67
-97.01%
0.00
0.31
-100.00%
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.67
1.04
-35.58%
-0.11
29.30
-
0.63
6.73
-90.64%
0.00
5.57
-100.00%
Tax
13.21
-0.73
-
2.41
13.90
-82.66%
-22.09
0.98
-
0.00
1.20
-100.00%
PAT
-12.54
1.77
-
-2.53
15.40
-
22.71
5.75
294.96%
0.00
4.37
-100.00%
PATM
0.00%
361.02%
-3,946.88%
3,143.27%
2,457.90%
1,167.89%
0.00%
319.06%
EPS
-11.45
1.61
-
-2.31
14.06
-
20.73
5.24
295.61%
0.00
3.99
-100.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
-
1.54
2.85
2.89
3.06
25.97
20.19
30.73
48.56
47.67
49.31
Net Sales Growth
-
-45.96%
-1.38%
-5.56%
-88.22%
28.63%
-34.30%
-36.72%
1.87%
-3.33%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
1.54
2.85
2.89
3.06
25.97
20.19
30.73
48.56
47.67
49.31
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
151.31
276.13
42.14
33.18
2.23
44.50
138.78
5.94
9.46
10.34
Power & Fuel Cost
-
0.00
0.00
0.10
0.08
0.00
0.02
0.19
0.22
0.21
0.15
% Of Sales
-
0%
0%
3.46%
2.61%
0%
0.10%
0.62%
0.45%
0.44%
0.30%
Employee Cost
-
0.35
0.33
0.31
0.28
0.28
0.20
0.40
0.72
0.65
0.51
% Of Sales
-
22.73%
11.58%
10.73%
9.15%
1.08%
0.99%
1.30%
1.48%
1.36%
1.03%
Manufacturing Exp.
-
0.22
0.13
0.30
0.24
0.75
1.99
2.57
2.66
3.65
3.13
% Of Sales
-
14.29%
4.56%
10.38%
7.84%
2.89%
9.86%
8.36%
5.48%
7.66%
6.35%
General & Admin Exp.
-
0.63
0.62
0.83
1.02
0.93
0.86
1.41
1.68
4.28
4.93
% Of Sales
-
40.91%
21.75%
28.72%
33.33%
3.58%
4.26%
4.59%
3.46%
8.98%
10.00%
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.
-
150.12
275.04
40.69
31.64
0.28
41.45
134.40
0.88
0.89
0.00
% Of Sales
-
9748.05%
9650.53%
1407.96%
1033.99%
1.08%
205.30%
437.36%
1.81%
1.87%
3.59%
EBITDA
-
-149.77
-273.28
-39.25
-30.12
23.74
-24.31
-108.05
42.62
38.21
38.97
EBITDA Margin
-
-9725.32%
-9588.77%
-1358.13%
-984.31%
91.41%
-120.41%
-351.61%
87.77%
80.16%
79.03%
Other Income
-
151.18
44.69
2.88
53.52
0.86
78.72
57.41
4.08
3.72
15.06
Interest
-
0.10
1.29
3.03
10.18
34.15
10.59
58.66
110.10
91.84
70.31
Depreciation
-
0.00
0.00
0.00
0.01
0.02
0.04
0.05
0.06
0.08
0.09
PBT
-
1.31
-229.87
-39.39
13.20
-9.57
43.80
-109.35
-63.46
-49.98
-16.38
Tax
-
2.56
-48.48
-1.48
-3.92
4.92
-6.73
21.83
-33.93
0.00
0.00
Tax Rate
-
195.42%
21.09%
3.76%
-29.70%
-51.41%
-15.37%
-19.96%
53.47%
0.00%
0.00%
PAT
-
-1.26
-181.39
-37.93
17.10
-14.51
50.52
-131.18
-29.53
-49.98
-16.38
PAT before Minority Interest
-
-1.26
-181.39
-37.93
17.10
-14.51
50.52
-131.18
-29.53
-49.98
-16.38
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
-81.82%
-6364.56%
-1312.46%
558.82%
-55.87%
250.22%
-426.88%
-60.81%
-104.85%
-33.22%
PAT Growth
-
-
-
-
-
-
-
-
-
-
 
EPS
-
-1.15
-164.90
-34.48
15.55
-13.19
45.93
-119.25
-26.85
-45.44
-14.89

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
-221.29
-227.51
-68.60
-127.48
-158.04
-112.50
-268.12
-34.11
88.75
138.69
Share Capital
10.96
10.96
10.96
10.96
10.96
10.96
10.96
10.96
10.96
10.96
Total Reserves
-232.24
-238.47
-79.56
-138.44
-169.00
-123.46
-279.08
-45.07
77.79
127.73
Non-Current Liabilities
-121.88
-140.34
-90.12
124.08
140.61
142.65
296.03
242.55
330.21
263.70
Secured Loans
0.00
0.00
0.00
225.24
238.96
242.32
388.98
329.65
329.53
263.04
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
0.00
0.21
0.19
Current Liabilities
613.23
618.43
661.54
425.95
428.19
532.61
533.70
556.72
308.20
268.90
Trade Payables
0.15
3.56
2.87
2.41
2.17
1.11
0.79
70.76
0.35
2.55
Other Current Liabilities
59.26
60.29
63.72
60.09
51.60
52.99
64.78
68.97
67.14
41.35
Short Term Borrowings
553.47
554.23
594.60
348.62
358.39
362.04
366.66
414.90
216.05
205.30
Short Term Provisions
0.35
0.35
0.35
14.84
16.03
116.47
101.47
2.09
24.65
19.70
Total Liabilities
270.06
250.58
502.82
422.55
410.76
562.76
561.61
765.16
727.16
671.29
Net Block
0.07
0.07
0.07
0.07
0.41
0.43
1.07
1.68
1.74
1.81
Gross Block
0.14
0.14
0.14
0.14
0.55
0.55
1.17
1.74
5.62
8.14
Accumulated Depreciation
0.07
0.07
0.07
0.07
0.14
0.12
0.10
0.06
3.88
6.33
Non Current Assets
197.99
179.66
433.79
49.71
36.52
71.00
136.76
357.42
512.57
454.97
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
197.66
178.90
158.17
48.87
35.43
69.53
115.53
335.63
479.34
451.97
Long Term Loans & Adv.
0.26
0.70
0.67
0.77
0.68
1.04
19.43
19.31
30.70
0.49
Other Non Current Assets
0.00
0.00
0.84
0.00
0.00
0.00
0.74
0.81
0.79
0.70
Current Assets
72.08
70.92
69.03
372.84
374.23
491.76
424.85
407.74
214.58
216.32
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
9.33
8.97
6.98
87.85
47.94
0.99
1.13
0.75
0.81
0.68
Cash & Bank
0.28
0.10
0.28
0.92
0.88
2.51
1.29
1.65
2.37
5.56
Other Current Assets
62.46
61.57
61.57
0.59
325.41
488.26
422.43
405.34
211.40
210.08
Short Term Loans & Adv.
0.89
0.28
0.20
283.48
315.64
205.90
244.06
350.03
171.38
169.64
Net Current Assets
-541.16
-547.52
-592.51
-53.11
-53.96
-40.85
-108.85
-148.99
-93.62
-52.58
Total Assets
270.07
250.58
502.82
422.55
410.75
562.76
561.61
765.16
727.15
671.29

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
1.05
44.65
10.34
-29.08
1.81
-130.62
-6.95
-197.85
-53.87
2.33
PBT
1.31
-229.87
-39.39
13.20
-9.57
43.80
-109.35
-63.46
-49.98
-16.38
Adjustment
-0.95
231.31
39.94
-20.68
-4.43
-37.98
77.02
-2.53
0.86
4.35
Changes in Working Capital
0.82
43.29
9.71
-22.39
10.88
-145.29
23.64
-128.01
-0.06
19.05
Cash after chg. in Working capital
1.18
44.73
10.26
-29.87
-3.12
-139.47
-8.70
-194.01
-49.18
7.01
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.13
-0.08
0.08
0.79
4.93
8.86
1.75
-3.84
-4.69
-4.69
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
0.00
0.00
0.00
52.56
3.59
219.09
-0.32
-5.36
-27.93
-121.01
Net Fixed Assets
0.00
0.00
0.00
0.41
0.00
0.62
0.57
3.82
0.00
-0.01
Net Investments
-18.76
-20.74
-109.30
-13.45
-1.36
45.98
161.82
186.29
-28.20
-118.43
Others
18.76
20.74
109.30
65.60
4.95
172.49
-162.71
-195.47
0.27
-2.57
Cash from Financing Activity
-0.86
-44.82
-10.99
-23.48
-7.02
-87.15
10.45
198.15
78.60
122.13
Net Cash Inflow / Outflow
0.19
-0.18
-0.65
0.00
-1.62
1.33
3.18
-5.05
-3.19
3.45
Opening Cash & Equivalents
0.10
0.28
0.92
0.92
1.78
0.45
-2.72
2.33
5.56
2.11
Closing Cash & Equivalent
0.28
0.10
0.28
0.92
0.16
1.78
0.45
-2.72
2.37
5.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
-201.97
-207.65
-62.61
-116.35
-144.25
-102.68
-244.72
-31.13
81.00
126.58
ROA
-0.48%
-48.15%
-8.20%
4.11%
-2.98%
8.99%
-19.77%
-3.96%
-7.15%
-2.66%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-108.10%
-43.95%
-11.24%
ROCE
0.43%
-53.61%
-7.48%
5.28%
5.28%
11.11%
-8.46%
6.77%
6.40%
9.22%
Fixed Asset Turnover
11.05
20.49
20.75
8.89
47.44
23.58
21.16
13.20
6.93
6.06
Receivable days
2169.76
1019.98
5988.90
5449.43
31.07
19.16
11.14
5.87
5.71
8.71
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
0.00
3485.47
113.66
130.64
Cash Conversion Cycle
2169.76
1019.98
5988.90
5449.43
31.07
19.16
11.14
-3479.60
-107.95
-121.93
Total Debt/Equity
-2.50
-2.44
-8.67
-4.50
-3.78
-5.37
-2.82
-21.83
6.53
3.61
Interest Cover
13.80
-177.24
-12.02
2.29
0.72
5.14
-0.86
0.42
0.46
0.77

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


No Latest News!

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.