Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

Engineering - Industrial Equipments

Rating :
50/99

BSE: 522029 | NSE: WINDMACHIN

38.90
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 39.90
  • 40.70
  • 38.55
  • 39.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  73039
  •  28.91
  •  57.50
  •  28.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 253.10
  • 46.77
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 269.77
  • 2.57%
  • 0.91

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.52%
  • 10.29%
  • 20.01%
  • FII
  • DII
  • Others
  • 0.15%
  • 0.02%
  • 11.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.56
  • -1.24
  • 9.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.66
  • -3.82
  • 42.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.49
  • -28.55
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.20
  • 15.89
  • 6.33

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.83
  • 1.27
  • 0.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.34
  • 11.51
  • 12.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
98.77
99.65
-0.88%
97.86
86.44
13.21%
54.42
48.20
12.90%
134.87
122.61
10.00%
Expenses
91.82
89.73
2.33%
84.92
83.31
1.93%
60.39
52.27
15.53%
114.47
106.55
7.43%
EBITDA
6.95
9.92
-29.94%
12.94
3.13
313.42%
-5.97
-4.06
-
20.40
16.06
27.02%
EBIDTM
7.04%
9.96%
13.22%
3.62%
-10.97%
-8.43%
15.12%
13.10%
Other Income
0.59
0.49
20.41%
0.30
0.36
-16.67%
0.73
0.93
-21.51%
0.94
0.13
623.08%
Interest
2.04
1.77
15.25%
1.74
1.73
0.58%
2.37
2.59
-8.49%
4.81
3.23
48.92%
Depreciation
3.50
3.56
-1.69%
3.52
3.54
-0.56%
3.49
3.52
-0.85%
3.44
2.99
15.05%
PBT
2.01
5.07
-60.36%
7.99
-1.79
-
-11.10
-9.25
-
13.09
9.97
31.29%
Tax
2.41
1.67
44.31%
1.71
1.36
25.74%
-0.59
-1.21
-
3.09
-3.06
-
PAT
-0.40
3.40
-
6.27
-3.14
-
-10.51
-8.04
-
10.00
13.03
-23.25%
PATM
-0.41%
3.41%
6.41%
-3.63%
-19.32%
-16.68%
7.41%
10.63%
EPS
-0.06
0.52
-
0.97
-0.48
-
-1.62
-1.24
-
1.54
2.01
-23.38%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
385.92
369.16
314.48
283.05
349.51
392.94
354.04
308.69
258.98
252.28
Net Sales Growth
8.13%
17.39%
11.10%
-19.02%
-11.05%
10.99%
14.69%
19.19%
2.66%
 
Cost Of Goods Sold
248.66
241.41
198.47
174.60
224.41
243.01
217.65
195.12
165.07
159.54
Gross Profit
137.26
127.75
116.01
108.46
125.10
149.93
136.39
113.56
93.92
92.74
GP Margin
35.57%
34.61%
36.89%
38.32%
35.79%
38.16%
38.52%
36.79%
36.27%
36.76%
Total Expenditure
351.60
339.46
285.13
277.99
336.88
356.85
322.79
291.25
253.83
229.43
Power & Fuel Cost
-
3.07
2.08
2.38
2.75
2.64
2.71
2.75
2.62
2.06
% Of Sales
-
0.83%
0.66%
0.84%
0.79%
0.67%
0.77%
0.89%
1.01%
0.82%
Employee Cost
-
56.17
53.04
53.04
56.92
55.08
51.87
47.71
40.77
32.60
% Of Sales
-
15.22%
16.87%
18.74%
16.29%
14.02%
14.65%
15.46%
15.74%
12.92%
Manufacturing Exp.
-
9.36
6.71
8.61
10.00
10.14
10.05
8.40
8.76
5.44
% Of Sales
-
2.54%
2.13%
3.04%
2.86%
2.58%
2.84%
2.72%
3.38%
2.16%
General & Admin Exp.
-
17.48
14.52
14.53
17.05
19.97
16.69
20.47
20.98
18.79
% Of Sales
-
4.74%
4.62%
5.13%
4.88%
5.08%
4.71%
6.63%
8.10%
7.45%
Selling & Distn. Exp.
-
11.61
9.29
16.09
18.54
17.38
17.87
10.65
10.92
7.85
% Of Sales
-
3.14%
2.95%
5.68%
5.30%
4.42%
5.05%
3.45%
4.22%
3.11%
Miscellaneous Exp.
-
0.35
1.01
8.75
7.19
8.62
5.95
6.15
4.71
3.16
% Of Sales
-
0.09%
0.32%
3.09%
2.06%
2.19%
1.68%
1.99%
1.82%
1.25%
EBITDA
34.32
29.70
29.35
5.06
12.63
36.09
31.25
17.44
5.15
22.85
EBITDA Margin
8.89%
8.05%
9.33%
1.79%
3.61%
9.18%
8.83%
5.65%
1.99%
9.06%
Other Income
2.56
2.71
0.80
11.59
19.76
15.40
10.98
5.89
4.96
5.90
Interest
10.96
11.22
10.64
11.22
12.85
13.43
9.18
3.42
3.10
1.66
Depreciation
13.95
14.06
13.70
14.32
14.16
15.98
14.00
5.32
6.07
3.11
PBT
11.99
7.13
5.81
-8.90
5.38
22.09
19.04
14.59
0.94
23.98
Tax
6.62
4.91
-4.98
-24.52
8.31
10.01
9.14
11.32
3.06
7.06
Tax Rate
55.21%
68.86%
-85.71%
76.60%
154.46%
45.31%
48.00%
77.59%
325.53%
29.44%
PAT
5.36
2.25
10.84
-7.31
-2.93
12.08
9.91
3.28
-2.12
16.93
PAT before Minority Interest
5.38
2.22
10.80
-7.48
-2.93
12.08
9.90
3.27
-2.12
16.92
Minority Interest
0.02
0.03
0.04
0.17
0.00
0.00
0.01
0.01
0.00
0.01
PAT Margin
1.39%
0.61%
3.45%
-2.58%
-0.84%
3.07%
2.80%
1.06%
-0.82%
6.71%
PAT Growth
2.10%
-79.24%
-
-
-
21.90%
202.13%
-
-
 
EPS
0.83
0.35
1.67
-1.13
-0.45
1.86
1.53
0.51
-0.33
2.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
284.22
286.18
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
12.99
12.99
Total Reserves
271.23
271.98
259.29
263.68
274.85
273.85
39.49
37.44
37.61
Non-Current Liabilities
94.62
93.08
106.51
146.14
166.73
179.95
24.82
24.34
-3.65
Secured Loans
10.62
25.49
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
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
214.50
228.45
203.46
212.53
188.38
147.97
127.33
94.79
93.54
Trade Payables
88.80
85.49
80.16
80.47
90.85
63.81
52.48
41.27
45.93
Other Current Liabilities
80.21
95.45
78.51
85.19
62.35
63.21
60.87
46.76
46.81
Short Term Borrowings
0.18
5.14
3.66
6.80
5.03
5.35
5.81
4.99
0.00
Short Term Provisions
45.31
42.37
41.13
40.06
30.16
15.60
8.17
1.77
0.80
Total Liabilities
604.34
618.74
595.94
648.29
654.49
614.76
204.63
169.57
140.50
Net Block
319.61
331.70
344.57
347.37
351.13
363.09
37.87
40.29
31.22
Gross Block
442.07
448.24
455.78
445.14
434.94
430.94
97.45
94.99
78.89
Accumulated Depreciation
122.46
116.53
111.21
97.77
83.80
67.85
59.58
54.69
47.67
Non Current Assets
436.63
450.07
454.88
398.90
400.80
400.65
54.25
43.67
33.60
Capital Work in Progress
19.24
18.93
18.78
6.86
7.54
1.29
5.48
1.10
0.00
Non Current Investment
0.02
0.13
0.07
8.90
5.69
0.23
0.24
0.23
0.23
Long Term Loans & Adv.
97.76
99.31
91.46
35.77
36.43
34.35
9.78
1.25
1.35
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
1.69
0.87
0.79
0.81
Current Assets
167.70
168.67
141.06
249.40
253.70
214.12
150.39
125.90
106.90
Current Investments
0.00
2.00
0.00
4.00
4.00
13.00
1.21
2.50
0.00
Inventories
78.36
77.76
73.49
84.71
77.26
65.48
61.01
65.57
59.12
Sundry Debtors
40.17
30.39
19.11
29.29
53.05
35.64
34.57
21.61
23.16
Cash & Bank
9.81
19.16
9.29
14.46
8.37
4.79
4.62
1.99
15.00
Other Current Assets
39.37
4.39
4.61
6.27
111.02
95.19
48.98
34.23
9.61
Short Term Loans & Adv.
34.60
34.97
34.56
110.66
104.60
87.96
34.67
25.28
6.96
Net Current Assets
-46.79
-59.78
-62.40
36.87
65.32
66.15
23.06
31.11
13.36
Total Assets
604.33
618.74
595.94
648.30
654.50
614.77
204.64
169.57
140.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
27.13
36.83
24.09
37.58
22.73
19.12
13.87
-16.14
11.47
PBT
7.13
5.81
-32.04
5.28
22.06
19.04
14.59
0.94
23.98
Adjustment
26.22
24.71
38.49
9.00
12.70
12.32
3.87
10.63
4.08
Changes in Working Capital
-6.23
6.30
17.64
28.30
-5.03
-6.24
-2.59
-27.67
-16.76
Cash after chg. in Working capital
27.13
36.83
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
0.00
0.00
Tax Paid
0.00
0.00
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
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
1.01
-9.92
8.30
0.41
-2.21
-79.70
-3.46
-18.12
-14.56
Net Fixed Assets
6.48
-0.55
-3.43
-9.27
-8.84
-328.28
-10.83
-15.41
Net Investments
2.11
-2.05
6.47
35.54
-2.31
-16.69
-7.63
-11.18
Others
-7.58
-7.32
5.26
-25.86
8.94
265.27
15.00
8.47
Cash from Financing Activity
-37.13
-17.30
-37.64
-31.84
-17.12
60.73
-7.78
21.30
-3.84
Net Cash Inflow / Outflow
-9.00
9.60
-5.25
6.15
3.40
0.15
2.63
-12.95
-6.93
Opening Cash & Equivalents
18.75
9.15
14.24
8.09
4.68
4.53
1.99
14.67
21.60
Closing Cash & Equivalent
9.75
18.75
9.15
14.24
8.09
4.68
4.62
1.71
14.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
43.77
43.89
41.93
42.61
44.33
44.18
8.08
7.77
7.79
ROA
0.36%
1.78%
-1.20%
-0.45%
1.90%
2.42%
1.75%
-1.37%
12.04%
ROE
0.78%
3.87%
-2.73%
-1.04%
4.20%
5.84%
6.35%
-4.21%
33.45%
ROCE
5.70%
4.98%
-6.03%
4.90%
9.29%
12.23%
22.50%
5.91%
45.41%
Fixed Asset Turnover
0.83
0.70
0.63
0.79
0.92
1.45
3.47
3.19
3.46
Receivable days
34.88
28.73
31.21
43.00
40.64
33.54
30.75
29.49
30.96
Inventory Days
77.18
87.77
102.00
84.58
65.40
60.42
69.29
82.12
79.03
Payable days
131.76
152.32
115.65
91.30
82.57
65.95
63.50
62.79
69.45
Cash Conversion Cycle
-19.69
-35.82
17.55
36.28
23.48
28.00
36.55
48.82
40.54
Total Debt/Equity
0.09
0.16
0.19
0.26
0.29
0.33
0.52
0.59
0.12
Interest Cover
1.64
1.55
-1.85
1.42
2.64
3.07
5.27
1.30
15.43

News Update:


  • Windsor Machines to divest entire stake in Wintal Machine Srl
    20th Mar 2023, 15:38 PM

    The Company is in the process of signing the relevant agreement

    Read More
  • Windsor Machines - Quarterly Results
    12th Feb 2023, 17:52 PM

    Read More
  • Windsor Machines launches highest tonnage two platen injection moulding machine
    12th Jan 2023, 16:31 PM

    The large distance between tie-bar and platen dimension of KL-1600 enables universal utilities of different moulds and more versatility and high degree of flexibility

    Read More

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.