Nifty
Sensex
:
:
10813.45
36737.69
107.70 (1.01%)
408.68 (1.12%)

Plastic Products - Consumer

Rating :
48/99

BSE: 526586 | NSE: WIMPLAST

326.75
09-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  323.40
  •  329.00
  •  323.00
  •  325.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  66
  •  17.96
  •  490.00
  •  211.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 390.41
  • 8.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 386.55
  • 2.15%
  • 1.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.91%
  • 1.06%
  • 16.39%
  • FII
  • DII
  • Others
  • 3.63%
  • 6.47%
  • 2.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.13
  • -0.78
  • 1.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.40
  • 3.95
  • -2.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.72
  • 0.46
  • -6.86

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 12.39
  • 18.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.26
  • 2.18
  • 3.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.36
  • 7.56
  • 10.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
75.92
109.64
-30.76%
76.73
84.54
-9.24%
76.99
79.03
-2.58%
91.97
99.35
-7.43%
Expenses
60.84
86.03
-29.28%
59.70
68.63
-13.01%
61.33
63.19
-2.94%
73.12
80.37
-9.02%
EBITDA
15.09
23.61
-36.09%
17.03
15.91
7.04%
15.66
15.84
-1.14%
18.84
18.99
-0.79%
EBIDTM
19.87%
21.54%
22.19%
18.82%
20.34%
20.04%
20.49%
19.11%
Other Income
4.32
0.70
517.14%
1.31
0.39
235.90%
1.30
0.38
242.11%
0.95
0.52
82.69%
Interest
0.04
0.05
-20.00%
0.05
0.05
0.00%
0.07
0.04
75.00%
0.09
0.04
125.00%
Depreciation
4.48
4.35
2.99%
4.73
4.42
7.01%
4.68
4.07
14.99%
4.61
3.98
15.83%
PBT
14.88
19.91
-25.26%
13.56
11.83
14.62%
12.22
12.11
0.91%
15.10
15.48
-2.45%
Tax
3.93
6.81
-42.29%
3.55
3.96
-10.35%
1.26
4.05
-68.89%
2.07
5.18
-60.04%
PAT
10.95
13.10
-16.41%
10.01
7.87
27.19%
10.95
8.05
36.02%
13.03
10.30
26.50%
PATM
14.42%
11.95%
13.04%
9.31%
14.23%
10.19%
14.17%
10.37%
EPS
9.13
10.91
-16.32%
8.34
6.56
27.13%
9.13
6.71
36.07%
10.86
8.59
26.43%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Net Sales
321.61
372.56
387.70
351.65
Net Sales Growth
-13.68%
-3.91%
10.25%
 
Cost Of Goods Sold
167.57
212.82
221.31
186.33
Gross Profit
154.04
159.74
166.39
165.31
GP Margin
47.90%
42.88%
42.92%
47.01%
Total Expenditure
254.99
298.21
306.91
269.36
Power & Fuel Cost
-
9.92
10.00
10.10
% Of Sales
-
2.66%
2.58%
2.87%
Employee Cost
-
23.94
21.48
18.15
% Of Sales
-
6.43%
5.54%
5.16%
Manufacturing Exp.
-
29.52
29.70
18.44
% Of Sales
-
7.92%
7.66%
5.24%
General & Admin Exp.
-
15.56
16.02
15.40
% Of Sales
-
4.18%
4.13%
4.38%
Selling & Distn. Exp.
-
4.21
6.29
19.02
% Of Sales
-
1.13%
1.62%
5.41%
Miscellaneous Exp.
-
2.24
2.11
1.92
% Of Sales
-
0.60%
0.54%
0.55%
EBITDA
66.62
74.35
80.79
82.29
EBITDA Margin
20.71%
19.96%
20.84%
23.40%
Other Income
7.88
1.97
1.60
2.37
Interest
0.25
0.17
0.16
0.20
Depreciation
18.50
16.82
15.26
11.94
PBT
55.76
59.34
66.98
72.52
Tax
10.81
20.10
22.52
23.95
Tax Rate
19.39%
33.87%
33.62%
33.03%
PAT
44.94
39.25
44.53
48.58
PAT before Minority Interest
45.08
39.24
44.45
48.56
Minority Interest
0.14
0.01
0.08
0.02
PAT Margin
13.97%
10.54%
11.49%
13.81%
PAT Growth
14.29%
-11.86%
-8.34%
 
EPS
37.45
32.71
37.11
40.48

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Shareholder's Funds
325.87
296.77
262.32
Share Capital
12.00
12.00
12.00
Total Reserves
313.87
284.76
250.31
Non-Current Liabilities
13.03
11.24
8.08
Secured Loans
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
0.47
0.44
0.42
Current Liabilities
24.93
34.33
32.78
Trade Payables
12.69
14.63
13.96
Other Current Liabilities
10.61
17.63
17.77
Short Term Borrowings
0.00
0.00
0.00
Short Term Provisions
1.63
2.07
1.05
Total Liabilities
363.82
342.34
303.26
Net Block
135.26
124.75
113.32
Gross Block
179.17
151.94
125.26
Accumulated Depreciation
43.91
27.20
11.94
Non Current Assets
140.04
128.48
119.07
Capital Work in Progress
0.03
0.00
0.12
Non Current Investment
0.00
0.00
0.00
Long Term Loans & Adv.
4.02
3.05
5.63
Other Non Current Assets
0.73
0.69
0.00
Current Assets
223.78
213.86
184.19
Current Investments
38.65
18.46
24.13
Inventories
98.20
102.94
78.34
Sundry Debtors
76.34
68.26
51.00
Cash & Bank
3.86
8.40
13.98
Other Current Assets
6.73
0.58
0.81
Short Term Loans & Adv.
5.91
15.22
15.93
Net Current Assets
198.86
179.53
151.42
Total Assets
363.82
342.34
303.26

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
271.48
247.24
218.54
ROA
11.11%
13.77%
16.01%
ROE
12.60%
15.90%
18.51%
ROCE
19.12%
24.02%
27.72%
Fixed Asset Turnover
2.25
2.85
3.13
Receivable days
70.83
55.03
47.52
Inventory Days
98.53
83.66
73.00
Payable days
16.41
16.22
18.45
Cash Conversion Cycle
152.95
122.47
102.07
Total Debt/Equity
0.00
0.00
0.00
Interest Cover
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.