Nifty
Sensex
:
:
11153.65
37734.08
-96.90 (-0.86%)
-300.06 (-0.79%)

Plastic Products - Consumer

Rating :
48/99

BSE: 526586 | NSE: WIMPLAST

362.70
22-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  360.05
  •  377.75
  •  354.05
  •  367.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  124
  •  7.34
  •  459.00
  •  211.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 440.64
  • 14.47
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 437.10
  • 1.91%
  • 1.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.91%
  • 0.78%
  • 16.84%
  • FII
  • DII
  • Others
  • 3.39%
  • 6.47%
  • 2.61%

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
  • -
  • 12.51
  • 15.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.29
  • 2.24
  • 2.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.53
  • 7.86
  • 10.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
23.28
91.97
-74.69%
75.92
109.64
-30.76%
76.73
84.54
-9.24%
76.99
79.03
-2.58%
Expenses
23.40
73.12
-68.00%
60.84
86.03
-29.28%
59.70
68.63
-13.01%
61.33
63.19
-2.94%
EBITDA
-0.12
18.84
-
15.09
23.61
-36.09%
17.03
15.91
7.04%
15.66
15.84
-1.14%
EBIDTM
-0.53%
20.49%
19.87%
21.54%
22.19%
18.82%
20.34%
20.04%
Other Income
2.53
0.95
166.32%
4.32
0.70
517.14%
1.31
0.39
235.90%
1.30
0.38
242.11%
Interest
0.04
0.09
-55.56%
0.04
0.05
-20.00%
0.05
0.05
0.00%
0.07
0.04
75.00%
Depreciation
4.55
4.61
-1.30%
4.48
4.35
2.99%
4.73
4.42
7.01%
4.68
4.07
14.99%
PBT
-2.19
15.10
-
14.88
19.91
-25.26%
13.56
11.83
14.62%
12.22
12.11
0.91%
Tax
-0.58
2.07
-
3.93
6.81
-42.29%
3.55
3.96
-10.35%
1.26
4.05
-68.89%
PAT
-1.61
13.03
-
10.95
13.10
-16.41%
10.01
7.87
27.19%
10.95
8.05
36.02%
PATM
-6.92%
14.17%
14.42%
11.95%
13.04%
9.31%
14.23%
10.19%
EPS
-1.34
10.86
-
9.13
10.91
-16.32%
8.34
6.56
27.13%
9.13
6.71
36.07%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
252.92
321.60
372.56
387.70
351.65
Net Sales Growth
-30.74%
-13.68%
-3.91%
10.25%
 
Cost Of Goods Sold
132.64
167.57
212.82
221.31
186.33
Gross Profit
120.28
154.04
159.74
166.39
165.31
GP Margin
47.56%
47.90%
42.88%
42.92%
47.01%
Total Expenditure
205.27
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
29.52
29.70
18.44
% Of Sales
-
9.28%
7.92%
7.66%
5.24%
General & Admin Exp.
-
13.91
15.56
16.02
15.40
% Of Sales
-
4.33%
4.18%
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
47.66
66.62
74.35
80.79
82.29
EBITDA Margin
18.84%
20.72%
19.96%
20.84%
23.40%
Other Income
9.46
7.89
1.97
1.60
2.37
Interest
0.20
0.25
0.17
0.16
0.20
Depreciation
18.44
18.50
16.82
15.26
11.94
PBT
38.47
55.76
59.34
66.98
72.52
Tax
8.16
10.82
20.10
22.52
23.95
Tax Rate
21.21%
19.40%
33.87%
33.62%
33.03%
PAT
30.30
45.07
39.25
44.53
48.58
PAT before Minority Interest
30.45
44.94
39.24
44.45
48.56
Minority Interest
0.15
0.13
0.01
0.08
0.02
PAT Margin
11.98%
14.01%
10.54%
11.49%
13.81%
PAT Growth
-27.94%
14.83%
-11.86%
-8.34%
 
EPS
25.25
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
24.93
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
1.63
2.07
1.05
Total Liabilities
392.76
363.82
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
140.04
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
4.02
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
198.86
179.53
151.42
Total Assets
392.77
363.82
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
2.25
2.85
3.13
Receivable days
78.06
70.83
55.03
47.52
Inventory Days
107.60
98.53
83.66
73.00
Payable days
17.90
16.41
16.22
18.45
Cash Conversion Cycle
167.77
152.95
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.