Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Engineering - Industrial Equipments

Rating :
36/99

BSE: 522029 | NSE: WINDMACHIN

14.35
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  13.65
  •  14.40
  •  13.10
  •  13.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  31397
  •  4.35
  •  25.05
  •  7.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 91.88
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 135.41
  • N/A
  • 0.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.52%
  • 14.72%
  • 16.13%
  • FII
  • DII
  • Others
  • 0%
  • 0.02%
  • 10.61%

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
  • 4.46
  • 35.07
  • 33.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.81
  • 3.88
  • 2.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.54
  • 13.05
  • 11.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
29.49
76.43
-61.42%
62.12
116.88
-46.85%
72.77
84.49
-13.87%
71.73
79.50
-9.77%
Expenses
33.89
72.31
-53.13%
63.21
111.54
-43.33%
71.53
77.26
-7.42%
71.18
81.41
-12.57%
EBITDA
-4.40
4.12
-
-1.09
5.35
-
1.24
7.24
-82.87%
0.55
-1.90
-
EBIDTM
-14.93%
5.39%
-1.75%
4.58%
1.70%
8.57%
0.77%
-2.39%
Other Income
0.25
3.88
-93.56%
-0.30
3.93
-
4.13
3.77
9.55%
3.89
6.01
-35.27%
Interest
2.45
3.13
-21.73%
3.11
3.84
-19.01%
2.26
2.99
-24.41%
2.49
2.84
-12.32%
Depreciation
3.60
3.54
1.69%
3.50
3.54
-1.13%
3.67
3.61
1.66%
3.60
3.57
0.84%
PBT
-10.20
1.33
-
-31.11
1.90
-
-0.57
4.42
-
-1.66
-2.29
-
Tax
-0.70
-10.13
-
-6.24
2.65
-
-0.68
2.48
-
-7.47
1.87
-
PAT
-9.50
11.46
-
-24.87
-0.74
-
0.11
1.94
-94.33%
5.82
-4.16
-
PATM
-32.23%
14.99%
-40.03%
-0.64%
0.15%
2.29%
8.11%
-5.23%
EPS
-1.46
1.77
-
-3.83
-0.11
-
0.02
0.30
-93.33%
0.90
-0.64
-

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
236.11
283.05
349.51
392.94
354.04
308.69
258.98
252.28
Net Sales Growth
-33.92%
-19.02%
-11.05%
10.99%
14.69%
19.19%
2.66%
 
Cost Of Goods Sold
146.51
174.60
224.41
243.01
217.65
195.12
165.07
159.54
Gross Profit
89.60
108.46
125.10
149.93
136.39
113.56
93.92
92.74
GP Margin
37.95%
38.32%
35.79%
38.16%
38.52%
36.79%
36.27%
36.76%
Total Expenditure
239.81
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
22.86
26.74
21.21
20.47
20.98
18.79
% Of Sales
-
5.13%
6.54%
6.81%
5.99%
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
1.39
1.84
1.43
6.15
4.71
3.16
% Of Sales
-
3.09%
0.40%
0.47%
0.40%
1.99%
1.82%
1.25%
EBITDA
-3.70
5.06
12.63
36.09
31.25
17.44
5.15
22.85
EBITDA Margin
-1.57%
1.79%
3.61%
9.18%
8.83%
5.65%
1.99%
9.06%
Other Income
7.97
11.59
19.76
15.40
10.98
5.89
4.96
5.90
Interest
10.31
11.22
12.85
13.43
9.18
3.42
3.10
1.66
Depreciation
14.37
14.32
14.16
15.98
14.00
5.32
6.07
3.11
PBT
-43.54
-8.90
5.38
22.09
19.04
14.59
0.94
23.98
Tax
-15.09
-24.52
8.31
10.01
9.14
11.32
3.06
7.06
Tax Rate
34.66%
76.60%
154.46%
45.31%
48.00%
77.59%
325.53%
29.44%
PAT
-28.44
-7.31
-2.93
12.08
9.91
3.28
-2.12
16.93
PAT before Minority Interest
-28.35
-7.48
-2.93
12.08
9.90
3.27
-2.12
16.92
Minority Interest
0.09
0.17
0.00
0.00
0.01
0.01
0.00
0.01
PAT Margin
-12.05%
-2.58%
-0.84%
3.07%
2.80%
1.06%
-0.82%
6.71%
PAT Growth
-434.59%
-
-
21.90%
202.13%
-
-
 
EPS
-4.38
-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.