Nifty
Sensex
:
:
16156.75
54008.97
-57.95 (-0.36%)
-279.64 (-0.52%)

Engineering - Industrial Equipments

Rating :
51/99

BSE: 522029 | NSE: WINDMACHIN

37.10
23-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  37.85
  •  38.75
  •  37.00
  •  37.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  50570
  •  18.90
  •  51.80
  •  25.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 240.90
  • 106.83
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 268.12
  • 2.70%
  • 0.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.52%
  • 9.91%
  • 20.43%
  • FII
  • DII
  • Others
  • 0.15%
  • 0.02%
  • 10.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.28
  • -2.34
  • -3.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.15
  • -1.25
  • 18.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.22
  • 1.81
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.73
  • 22.94
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.95
  • 2.39
  • 0.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.83
  • 12.63
  • 11.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
134.87
122.61
10.00%
99.65
91.19
9.28%
86.44
71.20
21.40%
48.20
29.49
63.45%
Expenses
114.47
106.55
7.43%
89.73
80.03
12.12%
83.31
64.90
28.37%
52.27
33.89
54.23%
EBITDA
20.40
16.06
27.02%
9.92
11.15
-11.03%
3.13
6.30
-50.32%
-4.06
-4.40
-
EBIDTM
15.12%
13.10%
9.96%
12.23%
3.62%
8.85%
-8.43%
-14.93%
Other Income
0.94
0.13
623.08%
0.49
0.20
145.00%
0.36
0.22
63.64%
0.93
0.25
272.00%
Interest
4.81
3.23
48.92%
1.77
2.50
-29.20%
1.73
2.22
-22.07%
2.59
2.45
5.71%
Depreciation
3.44
2.99
15.05%
3.56
3.46
2.89%
3.54
3.65
-3.01%
3.52
3.60
-2.22%
PBT
13.09
9.97
31.29%
5.07
5.39
-5.94%
-1.79
0.66
-
-9.25
-10.20
-
Tax
3.09
-3.06
-
1.67
-0.57
-
1.36
-0.65
-
-1.21
-0.70
-
PAT
10.00
13.03
-23.25%
3.40
5.96
-42.95%
-3.14
1.31
-
-8.04
-9.50
-
PATM
7.41%
10.63%
3.41%
6.54%
-3.63%
1.84%
-16.68%
-32.23%
EPS
1.54
2.01
-23.38%
0.52
0.92
-43.48%
-0.48
0.20
-
-1.24
-1.46
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
369.16
314.48
283.05
349.51
392.94
354.04
308.69
258.98
252.28
Net Sales Growth
17.38%
11.10%
-19.02%
-11.05%
10.99%
14.69%
19.19%
2.66%
 
Cost Of Goods Sold
241.41
198.47
174.60
224.41
243.01
217.65
195.12
165.07
159.54
Gross Profit
127.75
116.01
108.46
125.10
149.93
136.39
113.56
93.92
92.74
GP Margin
34.60%
36.89%
38.32%
35.79%
38.16%
38.52%
36.79%
36.27%
36.76%
Total Expenditure
339.78
285.13
277.99
336.88
356.85
322.79
291.25
253.83
229.43
Power & Fuel Cost
-
2.08
2.38
2.75
2.64
2.71
2.75
2.62
2.06
% Of Sales
-
0.66%
0.84%
0.79%
0.67%
0.77%
0.89%
1.01%
0.82%
Employee Cost
-
53.04
53.04
56.92
55.08
51.87
47.71
40.77
32.60
% Of Sales
-
16.87%
18.74%
16.29%
14.02%
14.65%
15.46%
15.74%
12.92%
Manufacturing Exp.
-
6.71
8.61
10.00
10.14
10.05
8.40
8.76
5.44
% Of Sales
-
2.13%
3.04%
2.86%
2.58%
2.84%
2.72%
3.38%
2.16%
General & Admin Exp.
-
10.10
14.53
17.05
19.97
16.69
20.47
20.98
18.79
% Of Sales
-
3.21%
5.13%
4.88%
5.08%
4.71%
6.63%
8.10%
7.45%
Selling & Distn. Exp.
-
9.29
16.09
18.54
17.38
17.87
10.65
10.92
7.85
% Of Sales
-
2.95%
5.68%
5.30%
4.42%
5.05%
3.45%
4.22%
3.11%
Miscellaneous Exp.
-
5.44
8.75
7.19
8.62
5.95
6.15
4.71
3.16
% Of Sales
-
1.73%
3.09%
2.06%
2.19%
1.68%
1.99%
1.82%
1.25%
EBITDA
29.39
29.35
5.06
12.63
36.09
31.25
17.44
5.15
22.85
EBITDA Margin
7.96%
9.33%
1.79%
3.61%
9.18%
8.83%
5.65%
1.99%
9.06%
Other Income
2.72
0.80
11.59
19.76
15.40
10.98
5.89
4.96
5.90
Interest
10.90
10.64
11.22
12.85
13.43
9.18
3.42
3.10
1.66
Depreciation
14.06
13.70
14.32
14.16
15.98
14.00
5.32
6.07
3.11
PBT
7.12
5.81
-8.90
5.38
22.09
19.04
14.59
0.94
23.98
Tax
4.91
-4.98
-24.52
8.31
10.01
9.14
11.32
3.06
7.06
Tax Rate
68.96%
-85.71%
76.60%
154.46%
45.31%
48.00%
77.59%
325.53%
29.44%
PAT
2.22
10.84
-7.31
-2.93
12.08
9.91
3.28
-2.12
16.93
PAT before Minority Interest
2.25
10.80
-7.48
-2.93
12.08
9.90
3.27
-2.12
16.92
Minority Interest
0.03
0.04
0.17
0.00
0.00
0.01
0.01
0.00
0.01
PAT Margin
0.60%
3.45%
-2.58%
-0.84%
3.07%
2.80%
1.06%
-0.82%
6.71%
PAT Growth
-79.44%
-
-
-
21.90%
202.13%
-
-
 
EPS
0.34
1.67
-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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
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
Total Reserves
271.98
259.29
263.68
274.85
273.85
39.49
37.44
37.61
Non-Current Liabilities
93.08
106.51
146.14
166.73
179.95
24.82
24.34
-3.65
Secured Loans
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
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
228.45
203.46
212.53
188.38
147.97
127.33
94.79
93.54
Trade Payables
85.49
80.16
80.47
90.85
63.81
52.48
41.27
45.93
Other Current Liabilities
95.45
78.51
85.19
62.35
63.21
60.87
46.76
46.81
Short Term Borrowings
5.14
3.66
6.80
5.03
5.35
5.81
4.99
0.00
Short Term Provisions
42.37
41.13
40.06
30.16
15.60
8.17
1.77
0.80
Total Liabilities
618.74
595.94
648.29
654.49
614.76
204.63
169.57
140.50
Net Block
331.70
344.57
347.37
351.13
363.09
37.87
40.29
31.22
Gross Block
448.24
455.78
445.14
434.94
430.94
97.45
94.99
78.89
Accumulated Depreciation
116.53
111.21
97.77
83.80
67.85
59.58
54.69
47.67
Non Current Assets
450.07
454.88
398.90
400.80
400.65
54.25
43.67
33.60
Capital Work in Progress
18.93
18.78
6.86
7.54
1.29
5.48
1.10
0.00
Non Current Investment
0.13
0.07
8.90
5.69
0.23
0.24
0.23
0.23
Long Term Loans & Adv.
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
1.69
0.87
0.79
0.81
Current Assets
168.67
141.06
249.40
253.70
214.12
150.39
125.90
106.90
Current Investments
2.00
0.00
4.00
4.00
13.00
1.21
2.50
0.00
Inventories
77.76
73.49
84.71
77.26
65.48
61.01
65.57
59.12
Sundry Debtors
30.39
19.11
29.29
53.05
35.64
34.57
21.61
23.16
Cash & Bank
19.16
9.29
14.46
8.37
4.79
4.62
1.99
15.00
Other Current Assets
39.36
4.61
6.27
6.42
95.19
48.98
34.23
9.61
Short Term Loans & Adv.
34.97
34.56
110.66
104.60
87.96
34.67
25.28
6.96
Net Current Assets
-59.78
-62.40
36.87
65.32
66.15
23.06
31.11
13.36
Total Assets
618.74
595.94
648.30
654.50
614.77
204.64
169.57
140.50

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

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

News Update:


  • Windsor Machines develops new model ‘Sprint-800’
    24th Feb 2022, 11:31 AM

    SPRINT-800 ensures higher performance, precision and flexibility in less floor space and making room for installing more machines on the shop floor

    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.