Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Plastic Products - Consumer

Rating :
35/99

BSE: 526586 | NSE: WIMPLAST

472.05
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  487.00
  •  487.00
  •  471.00
  •  474.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  158
  •  14.01
  •  723.00
  •  325.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 566.62
  • 15.53
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 559.74
  • 1.06%
  • 1.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.91%
  • 0.98%
  • 21.75%
  • FII
  • DII
  • Others
  • 0%
  • 4.62%
  • 2.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.64
  • -5.27
  • -10.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.93
  • -8.32
  • -6.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.57
  • -7.95
  • -6.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.85
  • 16.85
  • 14.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.52
  • 2.58
  • 1.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.93
  • 10.13
  • 7.62

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
49.93
23.28
114.48%
102.22
75.92
34.64%
76.90
76.73
0.22%
65.80
76.99
-14.53%
Expenses
44.12
23.40
88.55%
79.28
60.84
30.31%
58.62
59.70
-1.81%
53.60
61.33
-12.60%
EBITDA
5.81
-0.12
-
22.94
15.09
52.02%
18.28
17.03
7.34%
12.21
15.66
-22.03%
EBIDTM
11.63%
-0.53%
22.44%
19.87%
23.78%
22.19%
18.55%
20.34%
Other Income
2.12
2.53
-16.21%
0.00
4.32
-100.00%
3.00
1.31
129.01%
1.75
1.30
34.62%
Interest
0.05
0.04
25.00%
0.04
0.04
0.00%
0.05
0.05
0.00%
0.04
0.07
-42.86%
Depreciation
4.23
4.55
-7.03%
4.29
4.48
-4.24%
4.56
4.73
-3.59%
4.57
4.68
-2.35%
PBT
3.65
-2.19
-
18.61
14.88
25.07%
16.68
13.56
23.01%
9.34
12.22
-23.57%
Tax
0.92
-0.58
-
4.16
3.93
5.85%
4.35
3.55
22.54%
2.52
1.26
100.00%
PAT
2.73
-1.61
-
14.45
10.95
31.96%
12.32
10.01
23.08%
6.82
10.95
-37.72%
PATM
5.46%
-6.92%
14.14%
14.42%
16.02%
13.04%
10.36%
14.23%
EPS
2.37
-1.28
-
11.94
9.26
28.94%
10.36
8.32
24.52%
5.73
9.14
-37.31%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
294.85
268.23
321.60
372.56
387.70
351.65
Net Sales Growth
16.58%
-16.60%
-13.68%
-3.91%
10.25%
 
Cost Of Goods Sold
160.23
146.78
167.57
212.82
221.31
186.33
Gross Profit
134.62
121.45
154.04
159.74
166.39
165.31
GP Margin
45.66%
45.28%
47.90%
42.88%
42.92%
47.01%
Total Expenditure
235.62
214.93
254.98
298.21
306.91
269.36
Power & Fuel Cost
-
9.29
10.65
9.92
10.00
10.10
% Of Sales
-
3.46%
3.31%
2.66%
2.58%
2.87%
Employee Cost
-
18.80
24.52
23.94
21.48
18.15
% Of Sales
-
7.01%
7.62%
6.43%
5.54%
5.16%
Manufacturing Exp.
-
22.73
29.86
29.46
29.70
18.44
% Of Sales
-
8.47%
9.28%
7.91%
7.66%
5.24%
General & Admin Exp.
-
11.31
13.91
15.63
16.02
15.40
% Of Sales
-
4.22%
4.33%
4.20%
4.13%
4.38%
Selling & Distn. Exp.
-
3.96
5.81
4.21
6.29
19.02
% Of Sales
-
1.48%
1.81%
1.13%
1.62%
5.41%
Miscellaneous Exp.
-
2.07
2.67
2.24
2.11
1.92
% Of Sales
-
0.77%
0.83%
0.60%
0.54%
0.55%
EBITDA
59.24
53.30
66.62
74.35
80.79
82.29
EBITDA Margin
20.09%
19.87%
20.72%
19.96%
20.84%
23.40%
Other Income
6.87
7.28
7.89
1.97
1.60
2.37
Interest
0.18
0.18
0.25
0.17
0.16
0.20
Depreciation
17.65
17.97
18.50
16.82
15.26
11.94
PBT
48.28
42.43
55.76
59.34
66.98
72.52
Tax
11.95
10.45
10.82
20.10
22.52
23.95
Tax Rate
24.75%
24.63%
19.40%
33.87%
33.62%
33.03%
PAT
36.32
32.11
45.07
39.25
44.53
48.58
PAT before Minority Interest
36.49
31.98
44.94
39.24
44.45
48.56
Minority Interest
0.17
0.13
0.13
0.01
0.08
0.02
PAT Margin
12.32%
11.97%
14.01%
10.54%
11.49%
13.81%
PAT Growth
19.87%
-28.76%
14.83%
-11.86%
-8.34%
 
EPS
30.27
26.76
37.56
32.71
37.11
40.48

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
382.58
350.55
325.87
296.77
262.32
Share Capital
12.00
12.00
12.00
12.00
12.00
Total Reserves
370.57
338.55
313.87
284.76
250.31
Non-Current Liabilities
8.46
9.07
13.03
11.24
8.08
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.75
0.79
0.47
0.44
0.42
Current Liabilities
34.00
33.28
24.92
34.33
32.78
Trade Payables
13.91
13.31
12.69
14.63
13.96
Other Current Liabilities
18.90
18.84
10.61
17.63
17.77
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
1.18
1.14
1.62
2.07
1.05
Total Liabilities
424.77
392.76
363.81
342.34
303.26
Net Block
116.72
128.28
135.26
124.75
113.32
Gross Block
192.84
186.43
179.17
151.94
125.26
Accumulated Depreciation
76.12
58.15
43.91
27.20
11.94
Non Current Assets
154.62
168.22
140.03
128.48
119.07
Capital Work in Progress
0.14
0.94
0.03
0.00
0.12
Non Current Investment
35.00
35.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.93
3.22
4.01
3.05
5.63
Other Non Current Assets
0.83
0.78
0.73
0.69
0.00
Current Assets
270.15
224.54
223.78
213.86
184.19
Current Investments
84.73
45.25
38.65
18.46
24.13
Inventories
103.19
98.36
98.20
102.94
78.34
Sundry Debtors
67.25
66.45
76.34
68.26
51.00
Cash & Bank
6.88
3.54
3.86
8.40
13.98
Other Current Assets
8.11
4.52
0.82
0.58
16.74
Short Term Loans & Adv.
4.10
6.41
5.91
15.22
15.93
Net Current Assets
236.15
191.25
198.87
179.53
151.42
Total Assets
424.77
392.76
363.81
342.34
303.26

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
41.56
67.62
51.34
24.68
49.16
PBT
42.43
55.76
59.34
66.98
72.52
Adjustment
11.28
12.44
15.11
13.84
9.89
Changes in Working Capital
-1.15
15.41
-4.68
-36.68
-10.55
Cash after chg. in Working capital
52.56
83.61
69.77
44.14
71.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.01
-16.00
-18.43
-19.46
-22.69
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-37.92
-47.38
-45.74
-19.47
-60.26
Net Fixed Assets
-5.58
-8.16
-27.26
-26.56
Net Investments
-39.58
-41.60
-20.19
5.67
Others
7.24
2.38
1.71
1.42
Cash from Financing Activity
-0.30
-20.56
-10.13
-10.11
0.00
Net Cash Inflow / Outflow
3.34
-0.32
-4.53
-4.90
-11.10
Opening Cash & Equivalents
3.54
3.86
8.40
13.30
24.05
Closing Cash & Equivalent
6.88
3.54
3.86
8.40
12.95

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
318.73
292.05
271.48
247.24
218.54
ROA
7.82%
11.88%
11.11%
13.77%
16.01%
ROE
8.72%
13.29%
12.60%
15.90%
18.51%
ROCE
11.63%
16.56%
19.12%
24.02%
27.72%
Fixed Asset Turnover
1.46
1.82
2.37
2.85
3.13
Receivable days
87.85
78.17
67.30
55.03
47.52
Inventory Days
132.43
107.60
93.62
83.66
73.00
Payable days
23.18
18.03
16.42
16.22
18.45
Cash Conversion Cycle
197.10
167.74
144.50
122.47
102.07
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
Interest Cover
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.