Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

Engineering - Industrial Equipments

Rating :
55/99

BSE: 522029 | NSE: WINDMACHIN

38.10
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  38.40
  •  38.55
  •  37.40
  •  37.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  99637
  •  37.87
  •  45.00
  •  11.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 247.07
  • 22.80
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 290.60
  • 2.63%
  • 0.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.52%
  • 13.48%
  • 17.01%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 10.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.40
  • -1.72
  • -10.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -21.92
  • -32.49

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.66
  • 32.35
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.87
  • 3.19
  • 0.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.91
  • 13.44
  • 12.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
122.61
62.12
97.38%
91.19
72.77
25.31%
71.20
71.73
-0.74%
29.49
76.43
-61.42%
Expenses
106.55
63.21
68.57%
80.03
71.53
11.88%
64.90
71.18
-8.82%
33.89
72.31
-53.13%
EBITDA
16.06
-1.09
-
11.15
1.24
799.19%
6.30
0.55
1,045.45%
-4.40
4.12
-
EBIDTM
13.10%
-1.75%
12.23%
1.70%
8.85%
0.77%
-14.93%
5.39%
Other Income
0.13
-0.30
-
0.20
4.13
-95.16%
0.22
3.89
-94.34%
0.25
3.88
-93.56%
Interest
3.23
3.11
3.86%
2.50
2.26
10.62%
2.22
2.49
-10.84%
2.45
3.13
-21.73%
Depreciation
2.99
3.50
-14.57%
3.46
3.67
-5.72%
3.65
3.60
1.39%
3.60
3.54
1.69%
PBT
9.97
-31.11
-
5.39
-0.57
-
0.66
-1.66
-
-10.20
1.33
-
Tax
-3.06
-6.24
-
-0.57
-0.68
-
-0.65
-7.47
-
-0.70
-10.13
-
PAT
13.03
-24.87
-
5.96
0.11
5,318.18%
1.31
5.82
-77.49%
-9.50
11.46
-
PATM
10.63%
-40.03%
6.54%
0.15%
1.84%
8.11%
-32.23%
14.99%
EPS
2.01
-3.83
-
0.92
0.02
4,500.00%
0.20
0.90
-77.78%
-1.46
1.77
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
314.49
283.05
349.51
392.94
354.04
308.69
258.98
252.28
Net Sales Growth
11.11%
-19.02%
-11.05%
10.99%
14.69%
19.19%
2.66%
 
Cost Of Goods Sold
198.48
174.60
224.41
243.01
217.65
195.12
165.07
159.54
Gross Profit
116.01
108.46
125.10
149.93
136.39
113.56
93.92
92.74
GP Margin
36.89%
38.32%
35.79%
38.16%
38.52%
36.79%
36.27%
36.76%
Total Expenditure
285.37
277.99
336.88
356.85
322.79
291.25
253.83
229.43
Power & Fuel Cost
-
2.38
2.75
2.64
2.71
2.75
2.62
2.06
% Of Sales
-
0.84%
0.79%
0.67%
0.77%
0.89%
1.01%
0.82%
Employee Cost
-
53.04
56.92
55.08
51.87
47.71
40.77
32.60
% Of Sales
-
18.74%
16.29%
14.02%
14.65%
15.46%
15.74%
12.92%
Manufacturing Exp.
-
8.61
10.00
10.14
10.05
8.40
8.76
5.44
% Of Sales
-
3.04%
2.86%
2.58%
2.84%
2.72%
3.38%
2.16%
General & Admin Exp.
-
14.53
17.05
19.97
16.69
20.47
20.98
18.79
% Of Sales
-
5.13%
4.88%
5.08%
4.71%
6.63%
8.10%
7.45%
Selling & Distn. Exp.
-
16.09
18.54
17.38
17.87
10.65
10.92
7.85
% Of Sales
-
5.68%
5.30%
4.42%
5.05%
3.45%
4.22%
3.11%
Miscellaneous Exp.
-
8.75
7.19
8.62
5.95
6.15
4.71
3.16
% Of Sales
-
3.09%
2.06%
2.19%
1.68%
1.99%
1.82%
1.25%
EBITDA
29.11
5.06
12.63
36.09
31.25
17.44
5.15
22.85
EBITDA Margin
9.26%
1.79%
3.61%
9.18%
8.83%
5.65%
1.99%
9.06%
Other Income
0.80
11.59
19.76
15.40
10.98
5.89
4.96
5.90
Interest
10.40
11.22
12.85
13.43
9.18
3.42
3.10
1.66
Depreciation
13.70
14.32
14.16
15.98
14.00
5.32
6.07
3.11
PBT
5.82
-8.90
5.38
22.09
19.04
14.59
0.94
23.98
Tax
-4.98
-24.52
8.31
10.01
9.14
11.32
3.06
7.06
Tax Rate
-85.57%
76.60%
154.46%
45.31%
48.00%
77.59%
325.53%
29.44%
PAT
10.80
-7.31
-2.93
12.08
9.91
3.28
-2.12
16.93
PAT before Minority Interest
10.83
-7.48
-2.93
12.08
9.90
3.27
-2.12
16.92
Minority Interest
0.03
0.17
0.00
0.00
0.01
0.01
0.00
0.01
PAT Margin
3.43%
-2.58%
-0.84%
3.07%
2.80%
1.06%
-0.82%
6.71%
PAT Growth
244.39%
-
-
21.90%
202.13%
-
-
 
EPS
1.66
-1.13
-0.45
1.86
1.53
0.51
-0.33
2.61

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
274.90
289.62
299.38
286.84
52.47
50.43
50.59
Share Capital
12.99
12.99
12.99
12.99
12.99
12.99
12.99
Total Reserves
259.29
263.68
274.85
273.85
39.49
37.44
37.61
Non-Current Liabilities
106.51
146.14
166.73
179.95
24.82
24.34
-3.65
Secured Loans
33.86
47.62
62.93
77.62
15.28
20.83
0.41
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
203.46
212.53
188.38
147.97
127.33
94.79
93.54
Trade Payables
80.16
80.47
90.85
63.81
52.48
41.27
45.93
Other Current Liabilities
78.51
85.19
62.35
63.21
60.87
46.76
46.81
Short Term Borrowings
3.66
6.80
5.03
5.35
5.81
4.99
0.00
Short Term Provisions
41.13
40.06
30.16
15.60
8.17
1.77
0.80
Total Liabilities
595.94
648.29
654.49
614.76
204.63
169.57
140.50
Net Block
344.57
347.37
351.13
363.09
37.87
40.29
31.22
Gross Block
455.78
445.14
434.94
430.94
97.45
94.99
78.89
Accumulated Depreciation
111.21
97.77
83.80
67.85
59.58
54.69
47.67
Non Current Assets
454.88
398.90
400.80
400.65
54.25
43.67
33.60
Capital Work in Progress
18.78
6.86
7.54
1.29
5.48
1.10
0.00
Non Current Investment
0.07
8.90
5.69
0.23
0.24
0.23
0.23
Long Term Loans & Adv.
91.46
35.77
36.43
34.35
9.78
1.25
1.35
Other Non Current Assets
0.00
0.00
0.00
1.69
0.87
0.79
0.81
Current Assets
141.06
249.40
253.70
214.12
150.39
125.90
106.90
Current Investments
0.00
4.00
4.00
13.00
1.21
2.50
0.00
Inventories
73.49
84.71
77.26
65.48
61.01
65.57
59.12
Sundry Debtors
19.11
29.29
53.05
35.64
34.57
21.61
23.16
Cash & Bank
9.29
14.46
8.37
4.79
4.62
1.99
15.00
Other Current Assets
39.17
6.27
6.42
7.23
48.98
34.23
9.61
Short Term Loans & Adv.
34.56
110.66
104.60
87.96
34.67
25.28
6.96
Net Current Assets
-62.40
36.87
65.32
66.15
23.06
31.11
13.36
Total Assets
595.94
648.30
654.50
614.77
204.64
169.57
140.50

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
24.09
37.58
22.73
19.12
13.87
-16.14
11.47
PBT
-32.04
5.28
22.06
19.04
14.59
0.94
23.98
Adjustment
38.49
9.00
12.70
12.32
3.87
10.63
4.08
Changes in Working Capital
17.64
28.30
-5.03
-6.24
-2.59
-27.67
-16.76
Cash after chg. in Working capital
24.09
42.58
29.73
25.12
15.87
-16.11
11.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-5.00
-7.00
-6.00
-2.00
-0.03
0.17
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
8.30
0.41
-2.21
-79.70
-3.46
-18.12
-14.56
Net Fixed Assets
-3.43
-9.27
-8.84
-328.28
-10.83
-15.41
Net Investments
6.47
35.54
-2.31
-16.69
-7.63
-11.18
Others
5.26
-25.86
8.94
265.27
15.00
8.47
Cash from Financing Activity
-37.64
-31.84
-17.12
60.73
-7.78
21.30
-3.84
Net Cash Inflow / Outflow
-5.25
6.15
3.40
0.15
2.63
-12.95
-6.93
Opening Cash & Equivalents
14.24
8.09
4.68
4.53
1.99
14.67
21.60
Closing Cash & Equivalent
9.15
14.24
8.09
4.68
4.62
1.71
14.67

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
41.93
42.61
44.33
44.18
8.08
7.77
7.79
ROA
-1.20%
-0.45%
1.90%
2.42%
1.75%
-1.37%
12.04%
ROE
-2.73%
-1.04%
4.20%
5.84%
6.35%
-4.21%
33.45%
ROCE
-6.03%
4.90%
9.29%
12.23%
22.50%
5.91%
45.41%
Fixed Asset Turnover
0.63
0.79
0.92
1.45
3.47
3.19
3.46
Receivable days
31.21
43.00
40.64
33.54
30.75
29.49
30.96
Inventory Days
102.00
84.58
65.40
60.42
69.29
82.12
79.03
Payable days
115.65
91.30
82.57
65.95
63.50
62.79
69.45
Cash Conversion Cycle
17.55
36.28
23.48
28.00
36.55
48.82
40.54
Total Debt/Equity
0.19
0.26
0.29
0.33
0.52
0.59
0.12
Interest Cover
-1.85
1.42
2.64
3.07
5.27
1.30
15.43

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.