Nifty
:
22147.00
Sensex
:
73088.33
151.15 (0.69%)
599.34 (0.83%)
Nifty
Sensex
:
:
22147.00
73088.33
151.15 (0.69%)
599.34 (0.83%)

The Western Indian Plywoods Ltd.

Laminates/Decoratives

Rating :
61/99

BSE: Not Listed | NSE: WIPL

NSE BSE
161.45
19-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  168.00
  •  168.00
  •  160.00
  •  164.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3064
  •  4.94
  •  194.90
  •  85.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 137.03
  • 31.79
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 142.55
  • 0.62%
  • 3.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 40.79%
  • 3.83%
  • 35.05%
  • FII
  • DII
  • Others
  • 0%
  • 0.26%
  • 20.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.17
  • 1.26
  • 8.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.45
  • 1.54
  • 15.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.37
  • 24.57
  • 60.44

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 35.04
  • 28.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.67
  • 1.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 14.16
  • 15.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
31.79
29.15
9.06%
28.31
28.76
-1.56%
23.64
24.68
-4.21%
25.27
26.95
-6.23%
Expenses
28.43
26.82
6.00%
26.30
27.11
-2.99%
22.52
22.99
-2.04%
23.53
25.63
-8.19%
EBITDA
3.36
2.33
44.21%
2.01
1.65
21.82%
1.12
1.69
-33.73%
1.74
1.32
31.82%
EBIDTM
10.57%
7.99%
7.10%
5.74%
4.74%
6.85%
6.89%
4.90%
Other Income
0.06
0.16
-62.50%
0.23
0.26
-11.54%
0.12
0.23
-47.83%
0.05
0.09
-44.44%
Interest
0.31
0.44
-29.55%
0.34
0.34
0.00%
0.26
0.31
-16.13%
0.31
0.34
-8.82%
Depreciation
0.37
0.43
-13.95%
0.35
0.41
-14.63%
0.33
0.40
-17.50%
0.40
0.59
-32.20%
PBT
2.74
1.62
69.14%
1.55
1.16
33.62%
0.65
1.21
-46.28%
1.08
0.48
125.00%
Tax
0.82
0.59
38.98%
0.44
0.40
10.00%
0.21
0.35
-40.00%
0.24
0.22
9.09%
PAT
1.92
1.03
86.41%
1.11
0.76
46.05%
0.44
0.86
-48.84%
0.84
0.26
223.08%
PATM
6.04%
3.53%
3.92%
2.64%
1.86%
3.48%
3.32%
0.96%
EPS
2.26
1.21
86.78%
1.31
0.90
45.56%
0.52
1.01
-48.51%
0.99
0.31
219.35%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
109.01
107.86
99.73
85.03
97.14
101.31
92.30
85.58
89.12
96.15
96.04
Net Sales Growth
-0.48%
8.15%
17.29%
-12.47%
-4.12%
9.76%
7.85%
-3.97%
-7.31%
0.11%
 
Cost Of Goods Sold
42.81
43.07
40.39
35.37
38.32
43.23
41.26
36.15
37.30
39.94
41.70
Gross Profit
66.20
64.80
59.34
49.66
58.82
58.09
51.04
49.43
51.82
56.21
54.34
GP Margin
60.73%
60.08%
59.50%
58.40%
60.55%
57.34%
55.30%
57.76%
58.15%
58.46%
56.58%
Total Expenditure
100.78
100.40
95.45
81.33
91.39
94.40
90.23
82.35
80.22
85.56
86.48
Power & Fuel Cost
-
16.88
15.81
14.15
16.78
17.16
16.49
15.41
14.67
14.93
14.98
% Of Sales
-
15.65%
15.85%
16.64%
17.27%
16.94%
17.87%
18.01%
16.46%
15.53%
15.60%
Employee Cost
-
17.90
15.48
13.96
17.41
14.90
15.70
17.42
15.98
16.47
15.38
% Of Sales
-
16.60%
15.52%
16.42%
17.92%
14.71%
17.01%
20.36%
17.93%
17.13%
16.01%
Manufacturing Exp.
-
17.92
19.19
13.26
14.25
14.14
11.55
9.08
7.91
9.46
9.94
% Of Sales
-
16.61%
19.24%
15.59%
14.67%
13.96%
12.51%
10.61%
8.88%
9.84%
10.35%
General & Admin Exp.
-
2.61
2.59
2.42
2.77
2.93
2.68
2.52
2.21
2.25
2.30
% Of Sales
-
2.42%
2.60%
2.85%
2.85%
2.89%
2.90%
2.94%
2.48%
2.34%
2.39%
Selling & Distn. Exp.
-
0.96
0.82
0.70
0.79
1.02
0.98
1.02
0.97
1.04
1.21
% Of Sales
-
0.89%
0.82%
0.82%
0.81%
1.01%
1.06%
1.19%
1.09%
1.08%
1.26%
Miscellaneous Exp.
-
1.07
1.17
1.48
1.06
1.01
1.56
0.74
1.18
1.46
1.21
% Of Sales
-
0.99%
1.17%
1.74%
1.09%
1.00%
1.69%
0.86%
1.32%
1.52%
1.02%
EBITDA
8.23
7.46
4.28
3.70
5.75
6.91
2.07
3.23
8.90
10.59
9.56
EBITDA Margin
7.55%
6.92%
4.29%
4.35%
5.92%
6.82%
2.24%
3.77%
9.99%
11.01%
9.95%
Other Income
0.46
0.70
0.33
0.29
0.79
0.52
3.09
1.03
0.60
0.60
0.28
Interest
1.22
1.45
1.37
1.69
2.32
3.04
3.64
3.54
3.32
4.13
4.15
Depreciation
1.45
1.64
2.47
2.71
2.44
2.49
2.46
2.48
2.34
2.28
5.27
PBT
6.02
5.07
0.77
-0.41
1.78
1.90
-0.94
-1.75
3.85
4.78
0.43
Tax
1.71
1.58
0.56
0.29
0.60
0.88
-0.86
0.78
0.97
1.58
-0.58
Tax Rate
28.41%
31.16%
72.73%
-70.73%
33.71%
46.32%
8600.00%
90.70%
28.12%
33.05%
-134.88%
PAT
4.31
3.66
0.48
-0.27
1.26
1.22
0.88
0.25
2.09
3.26
1.14
PAT before Minority Interest
4.31
3.49
0.21
-0.70
1.18
1.02
0.85
0.08
2.48
3.20
1.01
Minority Interest
0.00
0.17
0.27
0.43
0.08
0.20
0.03
0.17
-0.39
0.06
0.13
PAT Margin
3.95%
3.39%
0.48%
-0.32%
1.30%
1.20%
0.95%
0.29%
2.35%
3.39%
1.19%
PAT Growth
48.11%
662.50%
-
-
3.28%
38.64%
252.00%
-88.04%
-35.89%
185.96%
 
EPS
5.07
4.31
0.56
-0.32
1.48
1.44
1.04
0.29
2.46
3.84
1.34

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
41.20
38.33
39.06
39.22
39.34
37.96
37.26
38.78
37.80
35.29
Share Capital
8.49
8.49
8.49
8.49
8.49
8.49
8.49
10.39
10.39
10.39
Total Reserves
32.72
29.84
30.57
30.73
30.85
29.47
28.77
28.40
27.42
24.91
Non-Current Liabilities
12.53
14.74
15.83
16.83
17.47
18.95
7.52
10.07
10.10
10.08
Secured Loans
10.88
13.45
14.32
15.01
15.58
17.09
5.00
7.58
7.37
7.09
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.70
0.53
0.45
0.56
0.37
0.47
0.31
0.31
0.29
0.27
Current Liabilities
16.19
13.16
13.15
17.67
23.53
25.89
44.39
37.59
42.25
44.06
Trade Payables
3.15
4.07
5.39
5.11
5.74
5.68
6.87
6.45
7.01
6.57
Other Current Liabilities
7.85
7.29
6.71
7.63
8.26
8.69
12.58
8.14
8.67
8.38
Short Term Borrowings
4.63
1.67
0.96
4.77
9.35
11.37
23.76
20.88
23.64
26.39
Short Term Provisions
0.55
0.13
0.10
0.16
0.18
0.15
1.19
2.12
2.93
2.72
Total Liabilities
69.87
66.31
68.34
74.50
81.09
83.73
89.99
87.83
91.08
90.08
Net Block
19.71
20.12
21.30
21.32
22.51
23.44
24.28
22.90
24.00
26.30
Gross Block
36.04
34.97
33.67
31.10
29.92
28.37
26.75
136.82
135.82
135.51
Accumulated Depreciation
16.33
14.85
12.37
9.78
7.41
4.93
2.48
113.92
111.82
109.21
Non Current Assets
24.60
22.64
23.54
23.16
24.36
26.28
26.75
27.53
25.84
27.68
Capital Work in Progress
2.94
0.79
0.28
0.24
0.07
0.96
0.66
3.07
0.36
0.15
Non Current Investment
0.85
0.78
0.79
0.48
0.63
0.53
0.46
0.05
0.05
0.20
Long Term Loans & Adv.
1.03
0.95
0.93
1.06
1.08
1.14
1.14
1.51
1.38
0.97
Other Non Current Assets
0.08
0.01
0.24
0.05
0.07
0.21
0.21
0.00
0.06
0.06
Current Assets
45.26
43.67
44.80
51.34
56.73
57.44
63.23
60.31
65.24
62.41
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
14.51
16.58
19.74
26.66
29.92
33.32
38.22
38.12
40.57
39.85
Sundry Debtors
13.35
19.53
16.68
16.97
16.49
14.01
14.42
14.54
17.77
14.51
Cash & Bank
13.52
3.59
3.69
3.27
5.49
5.63
5.28
5.37
4.67
4.33
Other Current Assets
3.88
2.88
3.08
2.57
4.84
4.47
5.31
2.27
2.23
3.72
Short Term Loans & Adv.
1.33
1.09
1.61
1.88
1.83
1.94
2.56
2.17
1.82
2.35
Net Current Assets
29.07
30.51
31.65
33.67
33.20
31.55
18.85
22.72
22.99
18.35
Total Assets
69.86
66.31
68.34
74.50
81.09
83.72
89.98
87.84
91.08
90.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
15.14
2.18
9.59
6.61
6.76
3.58
5.31
11.67
6.89
4.32
PBT
5.07
0.77
-0.41
1.78
1.90
-0.01
0.08
2.48
3.26
1.14
Adjustment
2.84
3.41
4.80
4.01
5.27
2.22
3.28
7.03
8.00
8.76
Changes in Working Capital
7.91
-1.49
5.61
1.80
0.31
2.12
2.41
3.64
-2.88
-4.23
Cash after chg. in Working capital
15.81
2.69
10.00
7.58
7.48
4.33
5.77
13.16
8.38
5.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.68
-0.52
-0.41
-0.97
-0.72
-0.75
-0.97
-1.49
-1.49
-1.36
Other Direct Exp. Paid
0.00
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
0.51
0.00
0.00
0.00
Cash From Investing Activity
-2.93
-1.08
-1.84
-0.50
-0.43
1.57
-0.76
-3.85
-0.13
-1.76
Net Fixed Assets
-3.30
-1.82
-2.40
-1.16
-1.08
-1.49
107.88
-2.97
-0.31
-1.23
Net Investments
-0.07
0.01
-0.31
0.15
-0.10
-0.08
-0.40
-1.80
-0.92
-3.44
Others
0.44
0.73
0.87
0.51
0.75
3.14
-108.24
0.92
1.10
2.91
Cash from Financing Activity
-2.40
-1.18
-6.97
-7.96
-6.66
-5.27
-3.72
-6.93
-6.55
-7.19
Net Cash Inflow / Outflow
9.81
-0.08
0.78
-1.85
-0.33
-0.12
0.83
0.89
0.20
-4.63
Opening Cash & Equivalents
2.93
2.85
2.08
3.61
3.86
3.57
3.20
4.67
4.33
9.13
Closing Cash & Equivalent
12.84
2.93
2.85
2.08
3.61
3.86
3.57
5.37
4.67
4.33

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Mar 13
Book Value (Rs.)
48.55
45.16
46.02
46.21
46.35
44.73
43.90
43.46
39.35
39.16
ROA
5.13%
0.31%
-0.98%
1.51%
1.24%
0.98%
0.09%
2.77%
1.08%
0.25%
ROE
8.78%
0.53%
-1.78%
2.99%
2.65%
2.26%
0.22%
6.82%
3.03%
0.80%
ROCE
11.41%
3.82%
2.18%
6.44%
7.32%
5.33%
6.35%
9.47%
6.22%
7.29%
Fixed Asset Turnover
3.04
2.91
2.63
3.18
3.48
3.42
1.15
0.72
0.79
0.78
Receivable days
55.63
66.25
72.21
62.85
54.94
55.00
56.06
60.07
52.41
50.14
Inventory Days
52.60
66.46
99.59
106.29
113.92
138.45
147.79
146.27
132.72
130.61
Payable days
30.60
42.71
54.17
51.67
22.80
26.41
29.43
31.68
28.98
29.57
Cash Conversion Cycle
77.63
90.00
117.63
117.48
146.05
167.04
174.42
174.65
156.14
151.18
Total Debt/Equity
0.42
0.46
0.43
0.56
0.69
0.81
0.83
0.82
1.05
1.11
Interest Cover
4.50
1.56
0.76
1.76
1.63
1.00
1.24
2.04
1.10
1.26

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • The Western Indian - Quarterly Results
    12th Feb 2024, 12:00 AM

    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.