Nifty
:
24273.80
Sensex
:
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)
Nifty
Sensex
:
:
24273.80
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)

Wim Plast Ltd.

Plastic Products - Consumer

Rating :
N/A

BSE: 526586 | NSE: WIMPLAST

NSE BSE
515.35
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  519.95
  •  520.00
  •  511.00
  •  515.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1868
  •  9.62
  •  739.00
  •  445.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 560.74
  • 10.06
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 547.46
  • 2.14%
  • 1.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.99%
  • 1.48%
  • 35.57%
  • FII
  • DII
  • Others
  • 0%
  • 3.81%
  • 3.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.65
  • 1.29
  • 2.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.08
  • -1.79
  • 3.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.81
  • 4.34
  • 16.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.20
  • 13.80
  • 13.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.03
  • 1.38
  • 1.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.21
  • 8.14
  • 8.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
93.08
87.11
6.85%
78.20
79.71
-1.89%
90.34
77.93
15.92%
98.09
90.52
8.36%
Expenses
77.43
72.44
6.89%
66.15
66.29
-0.21%
73.74
62.81
17.40%
80.44
73.38
9.62%
EBITDA
15.64
14.66
6.68%
12.05
13.42
-10.21%
16.59
15.12
9.72%
17.65
17.13
3.04%
EBIDTM
16.81%
16.83%
15.41%
16.84%
18.37%
19.41%
18.00%
18.93%
Other Income
5.47
5.51
-0.73%
6.87
8.61
-20.21%
5.63
3.85
46.23%
6.73
3.52
91.19%
Interest
0.03
0.03
0.00%
0.03
0.03
0.00%
0.03
0.03
0.00%
0.01
0.02
-50.00%
Depreciation
2.98
2.97
0.34%
3.10
3.00
3.33%
3.05
2.98
2.35%
2.97
3.36
-11.61%
PBT
18.10
17.18
5.36%
15.80
19.00
-16.84%
19.15
15.96
19.99%
21.41
17.28
23.90%
Tax
4.57
4.31
6.03%
4.38
4.38
0.00%
4.64
4.01
15.71%
5.12
4.07
25.80%
PAT
13.53
12.86
5.21%
11.41
14.63
-22.01%
14.51
11.96
21.32%
16.28
13.21
23.24%
PATM
14.54%
14.77%
14.60%
18.35%
16.06%
15.35%
16.60%
14.59%
EPS
11.27
10.72
5.13%
9.51
12.18
-21.92%
12.09
9.96
21.39%
13.57
11.00
23.36%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
359.71
342.84
330.62
318.75
268.23
321.60
372.56
387.70
351.65
Net Sales Growth
7.29%
3.70%
3.72%
18.83%
-16.60%
-13.68%
-3.91%
10.25%
 
Cost Of Goods Sold
204.98
190.71
188.47
186.50
146.78
167.57
212.82
221.31
186.33
Gross Profit
154.73
152.12
142.14
132.25
121.45
154.04
159.74
166.39
165.31
GP Margin
43.02%
44.37%
42.99%
41.49%
45.28%
47.90%
42.88%
42.92%
47.01%
Total Expenditure
297.76
281.97
271.61
266.53
214.93
254.98
298.21
306.91
269.36
Power & Fuel Cost
-
11.61
11.63
10.25
9.29
10.65
9.92
10.00
10.10
% Of Sales
-
3.39%
3.52%
3.22%
3.46%
3.31%
2.66%
2.58%
2.87%
Employee Cost
-
25.19
23.35
23.76
18.80
24.52
23.94
21.48
18.15
% Of Sales
-
7.35%
7.06%
7.45%
7.01%
7.62%
6.43%
5.54%
5.16%
Manufacturing Exp.
-
28.36
27.52
26.40
22.73
29.86
29.46
29.70
18.44
% Of Sales
-
8.27%
8.32%
8.28%
8.47%
9.28%
7.91%
7.66%
5.24%
General & Admin Exp.
-
13.19
12.67
11.22
11.31
13.91
15.63
16.02
15.40
% Of Sales
-
3.85%
3.83%
3.52%
4.22%
4.33%
4.20%
4.13%
4.38%
Selling & Distn. Exp.
-
10.16
6.15
6.25
3.96
5.81
4.21
6.29
19.02
% Of Sales
-
2.96%
1.86%
1.96%
1.48%
1.81%
1.13%
1.62%
5.41%
Miscellaneous Exp.
-
2.74
1.82
2.15
2.07
2.67
2.24
2.11
1.92
% Of Sales
-
0.80%
0.55%
0.67%
0.77%
0.83%
0.60%
0.54%
0.55%
EBITDA
61.93
60.87
59.01
52.22
53.30
66.62
74.35
80.79
82.29
EBITDA Margin
17.22%
17.75%
17.85%
16.38%
19.87%
20.72%
19.96%
20.84%
23.40%
Other Income
24.70
24.71
10.97
10.96
7.28
7.89
1.97
1.60
2.37
Interest
0.10
0.10
0.11
0.14
0.18
0.25
0.17
0.16
0.20
Depreciation
12.10
11.92
14.29
16.28
17.97
18.50
16.82
15.26
11.94
PBT
74.46
73.55
55.58
46.77
42.43
55.76
59.34
66.98
72.52
Tax
18.71
17.82
13.76
12.04
10.45
10.82
20.10
22.52
23.95
Tax Rate
25.13%
24.23%
24.76%
25.74%
24.63%
19.40%
33.87%
33.62%
33.03%
PAT
55.73
55.73
41.69
34.97
32.11
45.07
39.25
44.53
48.58
PAT before Minority Interest
55.73
55.73
41.82
34.73
31.98
44.94
39.24
44.45
48.56
Minority Interest
0.00
0.00
-0.13
0.24
0.13
0.13
0.01
0.08
0.02
PAT Margin
15.49%
16.26%
12.61%
10.97%
11.97%
14.01%
10.54%
11.49%
13.81%
PAT Growth
5.83%
33.68%
19.22%
8.91%
-28.76%
14.83%
-11.86%
-8.34%
 
EPS
46.44
46.44
34.74
29.14
26.76
37.56
32.71
37.11
40.48

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
489.48
443.55
411.83
382.58
350.55
325.87
296.77
262.32
Share Capital
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
Total Reserves
477.48
431.55
399.82
370.57
338.55
313.87
284.76
250.31
Non-Current Liabilities
9.14
8.71
9.46
9.53
9.07
13.03
11.24
8.08
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.27
0.90
0.71
0.75
0.79
0.47
0.44
0.42
Current Liabilities
31.13
34.13
25.28
33.65
33.28
24.92
34.33
32.78
Trade Payables
20.14
16.57
11.81
13.91
13.31
12.69
14.63
13.96
Other Current Liabilities
8.72
16.71
12.76
18.55
18.84
10.61
17.63
17.77
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
2.28
0.85
0.72
1.18
1.14
1.62
2.07
1.05
Total Liabilities
529.75
486.39
446.07
425.49
392.76
363.81
342.34
303.26
Net Block
74.93
76.93
102.01
116.72
128.28
135.26
124.75
113.32
Gross Block
188.07
178.15
194.36
192.84
186.43
179.17
151.94
125.26
Accumulated Depreciation
113.14
101.22
92.35
76.12
58.15
43.91
27.20
11.94
Non Current Assets
136.42
130.94
142.47
156.17
168.22
140.03
128.48
119.07
Capital Work in Progress
0.00
0.00
0.00
0.14
0.94
0.03
0.00
0.12
Non Current Investment
55.34
49.81
35.00
35.00
35.00
0.00
0.00
0.00
Long Term Loans & Adv.
4.01
3.11
4.52
1.93
3.22
4.01
3.05
5.63
Other Non Current Assets
2.15
1.10
0.93
2.39
0.78
0.73
0.69
0.00
Current Assets
393.32
340.00
303.60
269.32
224.54
223.78
213.86
184.19
Current Investments
114.11
105.76
114.95
84.73
45.25
38.65
18.46
24.13
Inventories
76.09
92.49
101.72
103.19
98.36
98.20
102.94
78.34
Sundry Debtors
85.86
74.10
71.48
67.25
66.45
76.34
68.26
51.00
Cash & Bank
9.01
6.62
5.96
5.32
3.54
3.86
8.40
13.98
Other Current Assets
108.26
5.83
2.31
4.01
10.93
6.73
15.80
16.74
Short Term Loans & Adv.
105.46
55.20
7.16
4.82
6.41
5.91
15.22
15.93
Net Current Assets
362.20
305.87
278.32
235.67
191.25
198.87
179.53
151.42
Total Assets
529.74
470.94
446.07
425.49
392.76
363.81
342.34
303.26

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
46.29
63.48
26.17
40.00
67.62
51.34
24.68
49.16
PBT
73.55
55.58
46.77
42.43
55.76
59.34
66.98
72.52
Adjustment
-12.12
4.10
6.09
11.28
12.44
15.11
13.84
9.89
Changes in Working Capital
0.50
18.67
-14.76
-2.71
15.41
-4.68
-36.68
-10.55
Cash after chg. in Working capital
61.93
78.35
38.10
51.01
83.61
69.77
44.14
71.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.64
-14.87
-11.93
-11.01
-16.00
-18.43
-19.46
-22.69
Other Direct Exp. Paid
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
Cash From Investing Activity
-30.23
-55.33
-21.33
-37.92
-47.38
-45.74
-19.47
-60.26
Net Fixed Assets
-9.92
16.22
-1.39
-5.58
-8.16
-27.26
-26.56
Net Investments
-13.88
-5.47
-30.22
-39.58
-41.60
-20.19
5.67
Others
-6.43
-66.08
10.28
7.24
2.38
1.71
1.42
Cash from Financing Activity
-10.20
-9.80
-6.30
-0.30
-20.56
-10.13
-10.11
0.00
Net Cash Inflow / Outflow
5.86
-1.66
-1.46
1.78
-0.32
-4.53
-4.90
-11.10
Opening Cash & Equivalents
1.49
3.14
4.61
3.54
3.86
8.40
13.30
24.05
Closing Cash & Equivalent
7.35
1.49
3.14
5.32
3.54
3.86
8.40
12.95

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
408.26
370.04
343.35
318.73
292.05
271.48
247.24
218.54
ROA
10.97%
8.97%
7.97%
7.82%
11.88%
11.11%
13.77%
16.01%
ROE
11.93%
9.77%
8.74%
8.72%
13.29%
12.60%
15.90%
18.51%
ROCE
15.77%
13.01%
11.80%
11.63%
16.56%
19.12%
24.02%
27.72%
Fixed Asset Turnover
1.92
1.81
1.67
1.41
1.82
2.37
2.85
3.13
Receivable days
82.92
78.68
78.23
90.97
78.17
67.30
55.03
47.52
Inventory Days
87.39
104.96
115.55
137.13
107.60
93.62
83.66
73.00
Payable days
35.13
27.48
25.17
33.84
18.03
16.42
16.22
18.45
Cash Conversion Cycle
135.18
156.17
168.62
194.25
167.74
144.50
122.47
102.07
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
708.24
506.27
333.62
238.46
225.56
348.41
418.82
355.60

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Wim Plast - Quarterly Results
    11th Feb 2025, 18:33 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.