Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Plastic Products - Consumer

Rating :
35/99

BSE: 526586 | NSE: WIMPLAST

385.25
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 385.10
  • 396.00
  • 380.00
  • 385.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  172
  •  25.05
  •  566.95
  •  335.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 462.43
  • 13.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 458.65
  • 2.08%
  • 1.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.72%
  • 0.98%
  • 36.09%
  • FII
  • DII
  • Others
  • 0%
  • 3.81%
  • 3.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.47
  • -3.84
  • -0.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.81
  • -8.33
  • -4.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.26
  • -4.72
  • -8.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.23
  • 15.46
  • 13.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.66
  • 2.32
  • 1.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.79
  • 9.57
  • 7.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
80.94
49.93
62.11%
94.56
102.22
-7.49%
86.43
76.90
12.39%
87.83
65.80
33.48%
Expenses
66.87
44.12
51.56%
77.34
79.28
-2.45%
71.77
58.62
22.43%
73.24
53.60
36.64%
EBITDA
14.06
5.81
142.00%
17.22
22.94
-24.93%
14.67
18.28
-19.75%
14.59
12.21
19.49%
EBIDTM
17.37%
11.63%
18.21%
22.44%
16.97%
23.78%
16.61%
18.55%
Other Income
1.85
2.12
-12.74%
2.90
0.00
0
2.89
3.00
-3.67%
3.05
1.75
74.29%
Interest
0.04
0.05
-20.00%
0.05
0.04
25.00%
0.06
0.05
20.00%
0.05
0.04
25.00%
Depreciation
3.67
4.23
-13.24%
3.75
4.29
-12.59%
4.07
4.56
-10.75%
4.23
4.57
-7.44%
PBT
12.20
3.65
234.25%
16.31
18.61
-12.36%
13.44
16.68
-19.42%
13.37
9.34
43.15%
Tax
3.05
0.92
231.52%
4.48
4.16
7.69%
3.33
4.35
-23.45%
3.30
2.52
30.95%
PAT
9.15
2.73
235.16%
11.83
14.45
-18.13%
10.11
12.32
-17.94%
10.06
6.82
47.51%
PATM
11.31%
5.46%
12.51%
14.14%
11.69%
16.02%
11.46%
10.36%
EPS
7.60
2.37
220.68%
9.94
11.94
-16.75%
8.40
10.36
-18.92%
8.42
5.73
46.95%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
349.76
318.75
268.23
321.60
372.56
387.70
351.65
Net Sales Growth
18.62%
18.83%
-16.60%
-13.68%
-3.91%
10.25%
 
Cost Of Goods Sold
206.12
186.50
146.78
167.57
212.82
221.31
186.33
Gross Profit
143.64
132.25
121.45
154.04
159.74
166.39
165.31
GP Margin
41.07%
41.49%
45.28%
47.90%
42.88%
42.92%
47.01%
Total Expenditure
289.22
266.46
214.93
254.98
298.21
306.91
269.36
Power & Fuel Cost
-
10.07
9.29
10.65
9.92
10.00
10.10
% Of Sales
-
3.16%
3.46%
3.31%
2.66%
2.58%
2.87%
Employee Cost
-
23.76
18.80
24.52
23.94
21.48
18.15
% Of Sales
-
7.45%
7.01%
7.62%
6.43%
5.54%
5.16%
Manufacturing Exp.
-
26.52
22.73
29.86
29.46
29.70
18.44
% Of Sales
-
8.32%
8.47%
9.28%
7.91%
7.66%
5.24%
General & Admin Exp.
-
11.13
11.31
13.91
15.63
16.02
15.40
% Of Sales
-
3.49%
4.22%
4.33%
4.20%
4.13%
4.38%
Selling & Distn. Exp.
-
6.23
3.96
5.81
4.21
6.29
19.02
% Of Sales
-
1.95%
1.48%
1.81%
1.13%
1.62%
5.41%
Miscellaneous Exp.
-
2.24
2.07
2.67
2.24
2.11
1.92
% Of Sales
-
0.70%
0.77%
0.83%
0.60%
0.54%
0.55%
EBITDA
60.54
52.29
53.30
66.62
74.35
80.79
82.29
EBITDA Margin
17.31%
16.40%
19.87%
20.72%
19.96%
20.84%
23.40%
Other Income
10.69
10.96
7.28
7.89
1.97
1.60
2.37
Interest
0.20
0.21
0.18
0.25
0.17
0.16
0.20
Depreciation
15.72
16.28
17.97
18.50
16.82
15.26
11.94
PBT
55.32
46.77
42.43
55.76
59.34
66.98
72.52
Tax
14.16
12.04
10.45
10.82
20.10
22.52
23.95
Tax Rate
25.60%
25.74%
24.63%
19.40%
33.87%
33.62%
33.03%
PAT
41.15
34.97
32.11
45.07
39.25
44.53
48.58
PAT before Minority Interest
41.25
34.73
31.98
44.94
39.24
44.45
48.56
Minority Interest
0.10
0.24
0.13
0.13
0.01
0.08
0.02
PAT Margin
11.77%
10.97%
11.97%
14.01%
10.54%
11.49%
13.81%
PAT Growth
13.30%
8.91%
-28.76%
14.83%
-11.86%
-8.34%
 
EPS
34.29
29.14
26.76
37.56
32.71
37.11
40.48

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
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
Total Reserves
399.82
370.57
338.55
313.87
284.76
250.31
Non-Current Liabilities
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
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.71
0.75
0.79
0.47
0.44
0.42
Current Liabilities
25.71
33.65
33.28
24.92
34.33
32.78
Trade Payables
9.39
13.91
13.31
12.69
14.63
13.96
Other Current Liabilities
15.58
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
Short Term Provisions
0.74
1.18
1.14
1.62
2.07
1.05
Total Liabilities
446.50
425.49
392.76
363.81
342.34
303.26
Net Block
102.01
116.72
128.28
135.26
124.75
113.32
Gross Block
194.36
192.84
186.43
179.17
151.94
125.26
Accumulated Depreciation
92.35
76.12
58.15
43.91
27.20
11.94
Non Current Assets
144.24
156.17
168.22
140.03
128.48
119.07
Capital Work in Progress
0.00
0.14
0.94
0.03
0.00
0.12
Non Current Investment
35.00
35.00
35.00
0.00
0.00
0.00
Long Term Loans & Adv.
4.15
1.93
3.22
4.01
3.05
5.63
Other Non Current Assets
3.07
2.39
0.78
0.73
0.69
0.00
Current Assets
302.26
269.32
224.54
223.78
213.86
184.19
Current Investments
114.95
84.73
45.25
38.65
18.46
24.13
Inventories
101.72
103.19
98.36
98.20
102.94
78.34
Sundry Debtors
71.92
67.25
66.45
76.34
68.26
51.00
Cash & Bank
3.78
5.32
3.54
3.86
8.40
13.98
Other Current Assets
9.89
4.01
4.52
0.82
15.80
16.74
Short Term Loans & Adv.
7.55
4.82
6.41
5.91
15.22
15.93
Net Current Assets
276.55
235.67
191.25
198.87
179.53
151.42
Total Assets
446.50
425.49
392.76
363.81
342.34
303.26

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
25.58
40.00
67.62
51.34
24.68
49.16
PBT
46.77
42.43
55.76
59.34
66.98
72.52
Adjustment
6.02
11.28
12.44
15.11
13.84
9.89
Changes in Working Capital
-15.11
-2.71
15.41
-4.68
-36.68
-10.55
Cash after chg. in Working capital
37.68
51.01
83.61
69.77
44.14
71.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-12.10
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-20.82
-37.92
-47.38
-45.74
-19.47
-60.26
Net Fixed Assets
-1.39
-5.58
-8.16
-27.26
-26.56
Net Investments
-30.22
-39.58
-41.60
-20.19
5.67
Others
10.79
7.24
2.38
1.71
1.42
Cash from Financing Activity
-6.30
-0.30
-20.56
-10.13
-10.11
0.00
Net Cash Inflow / Outflow
-1.54
1.78
-0.32
-4.53
-4.90
-11.10
Opening Cash & Equivalents
5.32
3.54
3.86
8.40
13.30
24.05
Closing Cash & Equivalent
3.78
5.32
3.54
3.86
8.40
12.95

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
343.09
318.73
292.05
271.48
247.24
218.54
ROA
7.96%
7.82%
11.88%
11.11%
13.77%
16.01%
ROE
8.74%
8.72%
13.29%
12.60%
15.90%
18.51%
ROCE
11.83%
11.63%
16.56%
19.12%
24.02%
27.72%
Fixed Asset Turnover
1.65
1.41
1.82
2.37
2.85
3.13
Receivable days
79.68
90.97
78.17
67.30
55.03
47.52
Inventory Days
117.32
137.13
107.60
93.62
83.66
73.00
Payable days
22.80
33.84
18.03
16.42
16.22
18.45
Cash Conversion Cycle
174.20
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
Interest Cover
219.53
238.46
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.