Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Plastic Products - Consumer

Rating :
45/99

BSE: 526586 | NSE: WIMPLAST

431.75
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  449.45
  •  449.45
  •  428.10
  •  442.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  175
  •  28.08
  •  529.30
  •  282.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 518.25
  • 17.94
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 514.71
  • 1.62%
  • 1.41

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.91%
  • 0.76%
  • 20.04%
  • FII
  • DII
  • Others
  • 0%
  • 6.43%
  • 2.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.21
  • -2.46
  • -6.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.65
  • -2.19
  • -3.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.51
  • 0.06
  • 0.40

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.86
  • 15.58
  • 14.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.41
  • 2.44
  • 1.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.28
  • 9.13
  • 8.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
76.90
76.73
0.22%
65.80
76.99
-14.53%
23.28
91.97
-74.69%
75.92
109.64
-30.76%
Expenses
58.62
59.70
-1.81%
53.60
61.33
-12.60%
23.40
73.12
-68.00%
60.84
86.03
-29.28%
EBITDA
18.28
17.03
7.34%
12.21
15.66
-22.03%
-0.12
18.84
-
15.09
23.61
-36.09%
EBIDTM
23.78%
22.19%
18.55%
20.34%
-0.53%
20.49%
19.87%
21.53%
Other Income
3.00
1.31
129.01%
1.75
1.30
34.62%
2.53
0.95
166.32%
4.32
0.70
517.14%
Interest
0.05
0.05
0.00%
0.04
0.07
-42.86%
0.04
0.09
-55.56%
0.04
0.05
-20.00%
Depreciation
4.56
4.73
-3.59%
4.57
4.68
-2.35%
4.55
4.61
-1.30%
4.48
4.35
2.99%
PBT
16.68
13.56
23.01%
9.34
12.22
-23.57%
-2.19
15.10
-
14.88
19.91
-25.26%
Tax
4.35
3.55
22.54%
2.52
1.26
100.00%
-0.58
2.07
-
3.93
6.90
-43.04%
PAT
12.32
10.01
23.08%
6.82
10.95
-37.72%
-1.61
13.03
-
10.95
13.01
-15.83%
PATM
16.02%
13.04%
10.36%
14.23%
-6.92%
14.17%
14.42%
11.86%
EPS
10.36
8.32
24.52%
5.73
9.14
-37.31%
-1.28
10.84
-
9.26
10.91
-15.12%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
241.90
321.60
372.56
387.70
351.65
Net Sales Growth
-31.92%
-13.68%
-3.91%
10.25%
 
Cost Of Goods Sold
128.89
167.57
212.82
221.31
186.33
Gross Profit
113.01
154.04
159.74
166.39
165.31
GP Margin
46.72%
47.90%
42.88%
42.92%
47.01%
Total Expenditure
196.46
254.98
298.21
306.91
269.36
Power & Fuel Cost
-
10.65
9.92
10.00
10.10
% Of Sales
-
3.31%
2.66%
2.58%
2.87%
Employee Cost
-
24.52
23.94
21.48
18.15
% Of Sales
-
7.62%
6.43%
5.54%
5.16%
Manufacturing Exp.
-
29.86
29.46
29.70
18.44
% Of Sales
-
9.28%
7.91%
7.66%
5.24%
General & Admin Exp.
-
13.91
15.63
16.02
15.40
% Of Sales
-
4.33%
4.20%
4.13%
4.38%
Selling & Distn. Exp.
-
5.81
4.21
6.29
19.02
% Of Sales
-
1.81%
1.13%
1.62%
5.41%
Miscellaneous Exp.
-
2.67
2.24
2.11
1.92
% Of Sales
-
0.83%
0.60%
0.54%
0.55%
EBITDA
45.46
66.62
74.35
80.79
82.29
EBITDA Margin
18.79%
20.72%
19.96%
20.84%
23.40%
Other Income
11.60
7.89
1.97
1.60
2.37
Interest
0.17
0.25
0.17
0.16
0.20
Depreciation
18.16
18.50
16.82
15.26
11.94
PBT
38.71
55.76
59.34
66.98
72.52
Tax
10.22
10.82
20.10
22.52
23.95
Tax Rate
26.40%
19.40%
33.87%
33.62%
33.03%
PAT
28.48
45.07
39.25
44.53
48.58
PAT before Minority Interest
28.88
44.94
39.24
44.45
48.56
Minority Interest
0.40
0.13
0.01
0.08
0.02
PAT Margin
11.77%
14.01%
10.54%
11.49%
13.81%
PAT Growth
-39.40%
14.83%
-11.86%
-8.34%
 
EPS
23.73
37.56
32.71
37.11
40.48

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
350.55
325.87
296.77
262.32
Share Capital
12.00
12.00
12.00
12.00
Total Reserves
338.55
313.87
284.76
250.31
Non-Current Liabilities
9.07
13.03
11.24
8.08
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
0.79
0.47
0.44
0.42
Current Liabilities
33.28
24.92
34.33
32.78
Trade Payables
13.11
12.69
14.63
13.96
Other Current Liabilities
19.03
10.61
17.63
17.77
Short Term Borrowings
0.00
0.00
0.00
0.00
Short Term Provisions
1.14
1.62
2.07
1.05
Total Liabilities
392.76
363.81
342.34
303.26
Net Block
128.28
135.26
124.75
113.32
Gross Block
186.43
179.17
151.94
125.26
Accumulated Depreciation
58.15
43.91
27.20
11.94
Non Current Assets
170.44
140.03
128.48
119.07
Capital Work in Progress
0.94
0.03
0.00
0.12
Non Current Investment
37.21
0.00
0.00
0.00
Long Term Loans & Adv.
3.22
4.01
3.05
5.63
Other Non Current Assets
0.78
0.73
0.69
0.00
Current Assets
222.33
223.78
213.86
184.19
Current Investments
45.25
38.65
18.46
24.13
Inventories
98.36
98.20
102.94
78.34
Sundry Debtors
66.26
76.34
68.26
51.00
Cash & Bank
3.54
3.86
8.40
13.98
Other Current Assets
8.91
0.82
0.58
0.81
Short Term Loans & Adv.
6.60
5.91
15.22
15.93
Net Current Assets
189.04
198.87
179.53
151.42
Total Assets
392.77
363.81
342.34
303.26

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
67.62
51.34
24.68
49.16
PBT
55.76
59.34
66.98
72.52
Adjustment
12.44
15.11
13.84
9.89
Changes in Working Capital
15.41
-4.68
-36.68
-10.55
Cash after chg. in Working capital
83.61
69.77
44.14
71.85
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-16.00
-18.43
-19.46
-22.69
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-47.38
-45.74
-19.47
-60.26
Net Fixed Assets
-8.16
-27.26
-26.56
Net Investments
-43.81
-20.19
5.67
Others
4.59
1.71
1.42
Cash from Financing Activity
-20.56
-10.13
-10.11
0.00
Net Cash Inflow / Outflow
-0.32
-4.53
-4.90
-11.10
Opening Cash & Equivalents
3.86
8.40
13.30
24.05
Closing Cash & Equivalent
3.54
3.86
8.40
12.95

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
292.05
271.48
247.24
218.54
ROA
11.88%
11.11%
13.77%
16.01%
ROE
13.29%
12.60%
15.90%
18.51%
ROCE
16.56%
19.12%
24.02%
27.72%
Fixed Asset Turnover
1.82
2.37
2.85
3.13
Receivable days
78.06
67.30
55.03
47.52
Inventory Days
107.60
93.62
83.66
73.00
Payable days
17.90
16.42
16.22
18.45
Cash Conversion Cycle
167.77
144.50
122.47
102.07
Total Debt/Equity
0.00
0.00
0.00
0.00
Interest Cover
225.56
348.41
418.82
355.60

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.