Nifty
Sensex
:
:
22957.10
75410.39
-10.55 (-0.05%)
-7.65 (-0.01%)

Plastic Products - Consumer

Rating :
39/99

BSE: 526586 | NSE: WIMPLAST

608.60
23-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  579.95
  •  630.30
  •  565.00
  •  531.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2642
  •  935.03
  •  778.00
  •  445.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 730.52
  • 13.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 721.52
  • 1.64%
  • 1.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.99%
  • 1.00%
  • 36.41%
  • FII
  • DII
  • Others
  • 0%
  • 3.81%
  • 2.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.06
  • -2.36
  • 7.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.89
  • -4.52
  • 2.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.29
  • 1.21
  • 9.09

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.43
  • 13.72
  • 14.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.01
  • 1.37
  • 1.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.88
  • 7.73
  • 8.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
98.09
90.52
8.36%
87.11
79.65
9.37%
79.71
79.51
0.25%
77.93
80.94
-3.72%
Expenses
80.44
73.38
9.62%
72.44
65.29
10.95%
66.29
66.05
0.36%
62.81
66.87
-6.07%
EBITDA
17.65
17.13
3.04%
14.66
14.36
2.09%
13.42
13.46
-0.30%
15.12
14.06
7.54%
EBIDTM
18.00%
18.93%
16.83%
18.03%
16.84%
16.93%
19.41%
17.37%
Other Income
6.73
3.52
91.19%
5.51
2.21
149.32%
8.61
3.40
153.24%
3.85
1.85
108.11%
Interest
0.01
0.02
-50.00%
0.03
0.02
50.00%
0.03
0.03
0.00%
0.03
0.04
-25.00%
Depreciation
2.97
3.36
-11.61%
2.97
3.55
-16.34%
3.00
3.71
-19.14%
2.98
3.67
-18.80%
PBT
21.41
17.28
23.90%
17.18
12.99
32.26%
19.00
13.11
44.93%
15.96
12.20
30.82%
Tax
5.12
4.07
25.80%
4.31
3.39
27.14%
4.38
3.25
34.77%
4.01
3.05
31.48%
PAT
16.28
13.21
23.24%
12.86
9.61
33.82%
14.63
9.86
48.38%
11.96
9.15
30.71%
PATM
16.60%
14.59%
14.77%
12.06%
18.35%
12.40%
15.35%
11.31%
EPS
13.57
11.00
23.36%
10.72
8.00
34.00%
12.18
8.13
49.82%
9.96
7.60
31.05%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
342.84
330.62
318.75
268.23
321.60
372.56
387.70
351.65
Net Sales Growth
3.70%
3.72%
18.83%
-16.60%
-13.68%
-3.91%
10.25%
 
Cost Of Goods Sold
196.86
188.47
186.50
146.78
167.57
212.82
221.31
186.33
Gross Profit
145.98
142.14
132.25
121.45
154.04
159.74
166.39
165.31
GP Margin
42.58%
42.99%
41.49%
45.28%
47.90%
42.88%
42.92%
47.01%
Total Expenditure
281.98
271.61
266.53
214.93
254.98
298.21
306.91
269.36
Power & Fuel Cost
-
11.63
10.25
9.29
10.65
9.92
10.00
10.10
% Of Sales
-
3.52%
3.22%
3.46%
3.31%
2.66%
2.58%
2.87%
Employee Cost
-
23.35
23.76
18.80
24.52
23.94
21.48
18.15
% Of Sales
-
7.06%
7.45%
7.01%
7.62%
6.43%
5.54%
5.16%
Manufacturing Exp.
-
27.52
26.40
22.73
29.86
29.46
29.70
18.44
% Of Sales
-
8.32%
8.28%
8.47%
9.28%
7.91%
7.66%
5.24%
General & Admin Exp.
-
12.67
11.22
11.31
13.91
15.63
16.02
15.40
% Of Sales
-
3.83%
3.52%
4.22%
4.33%
4.20%
4.13%
4.38%
Selling & Distn. Exp.
-
6.15
6.25
3.96
5.81
4.21
6.29
19.02
% Of Sales
-
1.86%
1.96%
1.48%
1.81%
1.13%
1.62%
5.41%
Miscellaneous Exp.
-
1.82
2.15
2.07
2.67
2.24
2.11
1.92
% Of Sales
-
0.55%
0.67%
0.77%
0.83%
0.60%
0.54%
0.55%
EBITDA
60.85
59.01
52.22
53.30
66.62
74.35
80.79
82.29
EBITDA Margin
17.75%
17.85%
16.38%
19.87%
20.72%
19.96%
20.84%
23.40%
Other Income
24.70
10.97
10.96
7.28
7.89
1.97
1.60
2.37
Interest
0.10
0.11
0.14
0.18
0.25
0.17
0.16
0.20
Depreciation
11.92
14.29
16.28
17.97
18.50
16.82
15.26
11.94
PBT
73.55
55.58
46.77
42.43
55.76
59.34
66.98
72.52
Tax
17.82
13.76
12.04
10.45
10.82
20.10
22.52
23.95
Tax Rate
24.23%
24.76%
25.74%
24.63%
19.40%
33.87%
33.62%
33.03%
PAT
55.73
41.69
34.97
32.11
45.07
39.25
44.53
48.58
PAT before Minority Interest
55.73
41.82
34.73
31.98
44.94
39.24
44.45
48.56
Minority Interest
0.00
-0.13
0.24
0.13
0.13
0.01
0.08
0.02
PAT Margin
16.26%
12.61%
10.97%
11.97%
14.01%
10.54%
11.49%
13.81%
PAT Growth
33.23%
19.22%
8.91%
-28.76%
14.83%
-11.86%
-8.34%
 
EPS
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 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
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
Total Reserves
431.55
399.82
370.57
338.55
313.87
284.76
250.31
Non-Current Liabilities
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
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.90
0.71
0.75
0.79
0.47
0.44
0.42
Current Liabilities
34.13
25.28
33.65
33.28
24.92
34.33
32.78
Trade Payables
16.57
11.81
13.91
13.31
12.69
14.63
13.96
Other Current Liabilities
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
Short Term Provisions
0.85
0.72
1.18
1.14
1.62
2.07
1.05
Total Liabilities
486.39
446.07
425.49
392.76
363.81
342.34
303.26
Net Block
76.93
102.01
116.72
128.28
135.26
124.75
113.32
Gross Block
178.15
194.36
192.84
186.43
179.17
151.94
125.26
Accumulated Depreciation
101.22
92.35
76.12
58.15
43.91
27.20
11.94
Non Current Assets
130.94
142.47
156.17
168.22
140.03
128.48
119.07
Capital Work in Progress
0.00
0.00
0.14
0.94
0.03
0.00
0.12
Non Current Investment
49.81
35.00
35.00
35.00
0.00
0.00
0.00
Long Term Loans & Adv.
3.11
4.52
1.93
3.22
4.01
3.05
5.63
Other Non Current Assets
1.10
0.93
2.39
0.78
0.73
0.69
0.00
Current Assets
340.00
303.60
269.32
224.54
223.78
213.86
184.19
Current Investments
105.76
114.95
84.73
45.25
38.65
18.46
24.13
Inventories
92.49
101.72
103.19
98.36
98.20
102.94
78.34
Sundry Debtors
74.10
71.48
67.25
66.45
76.34
68.26
51.00
Cash & Bank
6.62
5.96
5.32
3.54
3.86
8.40
13.98
Other Current Assets
61.03
2.31
4.01
4.52
6.73
15.80
16.74
Short Term Loans & Adv.
55.20
7.16
4.82
6.41
5.91
15.22
15.93
Net Current Assets
305.87
278.32
235.67
191.25
198.87
179.53
151.42
Total Assets
470.94
446.07
425.49
392.76
363.81
342.34
303.26

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
63.48
26.17
40.00
67.62
51.34
24.68
49.16
PBT
55.58
46.77
42.43
55.76
59.34
66.98
72.52
Adjustment
4.10
6.09
11.28
12.44
15.11
13.84
9.89
Changes in Working Capital
18.67
-14.76
-2.71
15.41
-4.68
-36.68
-10.55
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-55.33
-21.33
-37.92
-47.38
-45.74
-19.47
-60.26
Net Fixed Assets
16.22
-1.39
-5.58
-8.16
-27.26
-26.56
Net Investments
-5.47
-30.22
-39.58
-41.60
-20.19
5.67
Others
-66.08
10.28
7.24
2.38
1.71
1.42
Cash from Financing Activity
-9.80
-6.30
-0.30
-20.56
-10.13
-10.11
0.00
Net Cash Inflow / Outflow
-1.66
-1.46
1.78
-0.32
-4.53
-4.90
-11.10
Opening Cash & Equivalents
3.14
4.61
3.54
3.86
8.40
13.30
24.05
Closing Cash & Equivalent
1.49
3.14
5.32
3.54
3.86
8.40
12.95

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
370.04
343.35
318.73
292.05
271.48
247.24
218.54
ROA
8.97%
7.97%
7.82%
11.88%
11.11%
13.77%
16.01%
ROE
9.77%
8.74%
8.72%
13.29%
12.60%
15.90%
18.51%
ROCE
13.01%
11.80%
11.63%
16.56%
19.12%
24.02%
27.72%
Fixed Asset Turnover
1.81
1.67
1.41
1.82
2.37
2.85
3.13
Receivable days
78.68
78.23
90.97
78.17
67.30
55.03
47.52
Inventory Days
104.96
115.55
137.13
107.60
93.62
83.66
73.00
Payable days
27.48
25.17
33.84
18.03
16.42
16.22
18.45
Cash Conversion Cycle
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
Interest Cover
506.27
333.62
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.