Nifty

:

26186.45

Sensex

:

85712.37

152.70 (0.59%)
447.05 (0.52%)

Login

Nifty
Sensex

:
:

26186.45
85712.37

152.70 (0.59%)
447.05 (0.52%)

Wonderla Holidays Ltd.

Amusement Parks/Recreation/Club

Rating :

37/99

BSE: 538268 | NSE: WONDERLA

Watchlist

NSE BSE

554.80

05-Dec-2025

Open
High
Low
Previous Close

558.5
559.05
548.05
556.25

Volume
Traded Value (lacs)
52 Week High
52 Week Low

58670
32461146.35
900.95
519

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,528.53
42.96
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,336.32
0.36%
2.00

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.36
64.20
2.23

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.74
-
-6.97

PAT CAGR (%)

10 Years
5 Years
3 Years

6.21
-
-9.80

P:E (Median)

8 Years
5 Years
3 Years

28.52
23.84
32.56

P:BV (Average)

8 Years
5 Years
3 Years

2.49
2.72
3.41

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.36
11.60
18.66

Earnings Forecasts:

(Updated: 06-12-2025)

Description 2024 2025 2026 2027
Adj EPS 18.61 14.79 22.06 31.11
P/E Ratio 29.81 37.51 25.15 17.83
Revenue 458.57 512.7 647.57 780.2
EBITDA 147.19 175.9 246.27 330.2
Net Income 109.27 93.73 140 239.3
ROA 7.05
P/B Ratio 2.04 1.95 1.82 1.66
ROE 7.75
FCFF -196.12 127.18 101.28 39.53
FCFF Yield -6.41 4.16 3.31 1.29
Net Debt -553.64
BVPS 271.84 284.8 304.86 333.86

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 80.15 67.38 18.95% 168.24 172.90 -2.70% 96.78 99.69 -2.92% 121.51 123.56 -1.66%
Expenses 72.67 68.47 6.13% 91.56 81.51 12.33% 77.05 64.26 19.90% 84.35 69.08 22.10%
EBITDA 7.48 -1.09 - 76.68 91.38 -16.09% 19.73 35.43 -44.31% 37.16 54.48 -31.79%
EBIDTM 9.34% -1.61% 45.58% 52.85% 20.39% 35.54% 30.58% 44.09%
Other Income 8.36 3.84 117.71% 10.82 4.57 136.76% 10.81 5.15 109.90% 4.99 5.96 -16.28%
Interest 0.11 0.22 -50.00% 0.12 0.13 -7.69% 0.22 0.17 29.41% 0.16 0.18 -11.11%
Depreciation 17.73 14.62 21.27% 16.89 12.35 36.76% 15.54 10.11 53.71% 14.61 9.93 47.13%
PBT -1.99 -12.09 - 70.50 83.48 -15.55% 14.79 30.29 -51.17% 27.38 50.33 -45.60%
Tax -0.25 -26.81 - 17.92 20.24 -11.46% 3.78 7.68 -50.78% 7.07 12.97 -45.49%
PAT -1.75 14.72 - 52.58 63.24 -16.86% 11.01 22.61 -51.30% 20.30 37.36 -45.66%
PATM -2.18% 21.84% 31.25% 36.58% 11.38% 22.68% 16.71% 30.24%
EPS -0.28 2.32 - 8.29 9.98 -16.93% 1.74 3.57 -51.26% 3.20 5.89 -45.67%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 466.68 458.57 483.04 429.22 128.60 38.42 270.87 282.04 270.59 262.82 205.36 Net Sales Growth 0.68% -5.07% 12.54% 233.76% 234.72% -85.82% -3.96% 4.23% 2.96% 27.98% Cost Of Goods Sold 52.57 50.50 48.23 44.16 13.70 4.72 28.64 29.95 29.38 23.60 13.50 Gross Profit 414.11 408.08 434.81 385.06 114.90 33.70 242.23 252.09 241.20 239.22 191.85 GP Margin 88.74% 88.99% 90.02% 89.71% 89.35% 87.71% 89.43% 89.38% 89.14% 91.02% 93.42% Total Expenditure 325.63 310.30 254.06 216.49 106.97 66.85 165.54 166.61 181.39 195.85 120.51 Power & Fuel Cost - 10.43 9.38 8.32 4.30 2.91 8.60 8.43 8.50 9.27 6.43 % Of Sales - 2.27% 1.94% 1.94% 3.34% 7.57% 3.17% 2.99% 3.14% 3.53% 3.13% Employee Cost - 81.53 62.58 51.16 32.52 25.46 40.41 38.11 41.61 39.16 29.11 % Of Sales - 17.78% 12.96% 11.92% 25.29% 66.27% 14.92% 13.51% 15.38% 14.90% 14.18% Manufacturing Exp. - 82.59 75.62 63.42 34.43 17.74 47.18 42.44 38.02 44.73 30.73 % Of Sales - 18.01% 15.66% 14.78% 26.77% 46.17% 17.42% 15.05% 14.05% 17.02% 14.96% General & Admin Exp. - 28.55 24.89 20.49 11.79 8.61 16.21 22.06 36.06 47.10 21.67 % Of Sales - 6.23% 5.15% 4.77% 9.17% 22.41% 5.98% 7.82% 13.33% 17.92% 10.55% Selling & Distn. Exp. - 52.42 30.91 26.76 8.88 4.28 21.38 21.91 23.39 28.16 16.84 % Of Sales - 11.43% 6.40% 6.23% 6.91% 11.14% 7.89% 7.77% 8.64% 10.71% 8.20% Miscellaneous Exp. - 4.29 2.46 2.17 1.35 3.14 3.12 3.71 4.42 3.82 16.84 % Of Sales - 0.94% 0.51% 0.51% 1.05% 8.17% 1.15% 1.32% 1.63% 1.45% 1.08% EBITDA 141.05 148.27 228.98 212.73 21.63 -28.43 105.33 115.43 89.20 66.97 84.85 EBITDA Margin 30.22% 32.33% 47.40% 49.56% 16.82% -74.00% 38.89% 40.93% 32.97% 25.48% 41.32% Other Income 34.98 24.21 22.98 23.20 4.70 6.29 12.01 9.62 7.75 12.16 18.07 Interest 0.61 1.81 2.44 1.60 0.68 0.62 1.90 1.50 1.21 1.33 1.97 Depreciation 64.77 57.12 38.20 35.23 38.41 43.66 41.77 39.51 36.51 29.28 13.92 PBT 110.68 113.55 211.32 199.11 -12.75 -66.43 73.67 84.04 59.24 48.53 87.02 Tax 28.52 4.28 53.36 50.21 -3.27 -16.49 27.80 28.62 20.74 14.62 27.21 Tax Rate 25.77% 3.77% 25.25% 25.22% 25.65% 24.82% 30.02% 34.06% 35.01% 30.13% 31.27% PAT 82.14 109.27 157.96 148.90 -9.48 -49.93 64.78 55.41 38.50 33.91 59.82 PAT before Minority Interest 82.14 109.27 157.96 148.90 -9.48 -49.93 64.78 55.41 38.50 33.91 59.82 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 17.60% 23.83% 32.70% 34.69% -7.37% -129.96% 23.92% 19.65% 14.23% 12.90% 29.13% PAT Growth -40.45% -30.82% 6.08% - - - 16.91% 43.92% 13.54% -43.31% EPS 12.96 17.24 24.91 23.49 -1.50 -7.88 10.22 8.74 6.07 5.35 9.44

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 1,723.68 1,094.60 949.62 800.66 809.51 858.93 818.53 772.62 740.65 403.01 Share Capital 63.41 56.57 56.56 56.55 56.53 56.52 56.51 56.50 56.50 56.50 Total Reserves 1,651.50 1,036.70 892.80 743.55 752.15 801.41 761.30 715.68 684.15 346.50 Non-Current Liabilities 139.85 267.90 212.27 157.14 161.91 214.83 181.72 205.68 193.49 94.72 Secured Loans 0.00 0.30 0.31 0.00 0.00 0.00 0.00 0.00 9.01 5.16 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 85.29 187.36 129.43 94.81 94.70 129.57 111.85 134.56 111.77 94.71 Current Liabilities 120.74 77.56 60.02 59.77 51.61 86.80 136.90 83.91 74.08 136.15 Trade Payables 42.27 33.82 25.74 19.00 14.72 9.22 12.89 10.91 12.39 8.46 Other Current Liabilities 25.03 19.04 9.91 7.37 3.38 11.22 11.37 13.10 17.11 15.94 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.99 0.00 4.87 0.00 Short Term Provisions 53.44 24.70 24.37 33.40 33.51 66.37 111.65 59.90 39.70 111.75 Total Liabilities 1,984.27 1,440.06 1,221.91 1,017.57 1,023.03 1,160.56 1,137.15 1,062.21 1,008.22 633.88 Net Block 957.43 758.57 726.27 724.11 749.99 784.96 801.33 833.68 708.16 152.78 Gross Block 1,408.22 1,157.37 1,096.38 1,071.65 1,065.81 1,065.42 1,044.97 1,041.34 879.68 296.01 Accumulated Depreciation 450.79 398.80 370.10 347.54 315.82 280.46 243.64 207.66 171.52 143.23 Non Current Assets 1,319.92 1,168.85 913.68 864.64 884.66 958.03 954.66 988.93 902.07 414.48 Capital Work in Progress 226.15 171.30 42.03 32.53 34.54 35.91 33.63 15.49 58.54 158.87 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 136.00 238.61 145.09 99.77 100.06 137.10 119.33 139.28 134.67 102.64 Other Non Current Assets 0.34 0.38 0.28 8.23 0.07 0.06 0.37 0.48 0.71 0.19 Current Assets 662.39 271.22 308.24 152.94 138.37 202.53 182.48 73.27 106.15 219.40 Current Investments 135.96 90.14 120.27 65.07 53.45 70.04 50.09 12.16 75.05 84.40 Inventories 13.99 13.48 9.44 7.56 7.16 6.96 6.24 7.13 8.95 6.59 Sundry Debtors 4.55 2.87 1.39 1.23 0.48 0.38 1.48 1.17 0.95 0.78 Cash & Bank 423.01 123.87 135.72 40.21 39.48 53.78 42.80 24.86 8.53 28.04 Other Current Assets 84.89 7.93 6.53 3.98 37.79 71.36 81.88 27.95 12.68 99.60 Short Term Loans & Adv. 74.36 32.93 34.89 34.89 24.84 58.48 71.00 17.39 2.61 93.84 Net Current Assets 541.65 193.66 248.21 93.16 86.76 115.73 45.58 -10.64 32.07 83.24 Total Assets 1,982.31 1,440.07 1,221.92 1,017.58 1,023.03 1,160.56 1,137.14 1,062.20 1,008.22 633.88

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 122.54 177.69 192.28 21.40 -24.41 72.72 90.69 84.09 67.77 72.90 PBT 113.55 211.32 199.11 -12.75 -66.43 92.59 84.04 59.24 48.53 87.02 Adjustment 43.23 19.47 23.89 35.52 39.54 34.82 34.68 34.68 26.65 -1.14 Changes in Working Capital -12.41 3.51 4.30 -1.11 3.04 -37.33 7.19 6.48 13.33 17.73 Cash after chg. in Working capital 144.37 234.31 227.30 21.66 -23.85 90.08 125.91 100.40 88.51 103.61 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -21.83 -56.62 -35.03 -0.26 -0.56 -17.36 -35.22 -16.32 -20.74 -30.71 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 0.00 0.00 0.00 0.00 Cash From Investing Activity -644.70 -158.06 -164.15 -36.11 44.13 -43.63 -98.92 -38.27 -99.73 -18.88 Net Fixed Assets -305.70 -190.26 -34.23 -3.83 0.98 -22.73 -21.77 -118.61 -483.34 -145.60 Net Investments -45.82 30.13 -55.20 -11.62 16.59 -19.95 -37.93 62.89 9.35 109.88 Others -293.18 2.07 -74.72 -20.66 26.56 -0.95 -39.22 17.45 374.26 16.84 Cash from Financing Activity 512.11 -15.86 -7.74 -1.54 -2.12 -28.11 -13.37 -23.82 7.12 -28.89 Net Cash Inflow / Outflow -10.05 3.77 20.39 -16.25 17.61 0.98 -21.61 21.99 -24.84 25.14 Opening Cash & Equivalents 29.29 25.52 5.13 21.38 3.77 2.79 24.39 2.40 27.24 2.10 Closing Cash & Equivalent 19.24 29.29 25.52 5.13 21.38 3.77 2.79 24.39 2.40 27.24

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 270.45 193.25 167.85 141.49 143.05 151.80 144.72 136.67 131.09 71.33 ROA 6.38% 11.87% 13.30% -0.93% -4.57% 5.64% 5.04% 3.72% 4.13% 11.61% ROE 7.78% 15.47% 17.02% -1.18% -5.99% 7.73% 6.97% 5.09% 5.93% 15.75% ROCE 8.18% 20.91% 22.93% -1.50% -7.89% 11.26% 10.72% 7.87% 8.52% 22.76% Fixed Asset Turnover 0.36 0.43 0.40 0.12 0.04 0.26 0.27 0.28 0.45 0.73 Receivable days 2.95 1.61 1.11 2.43 4.09 1.25 1.71 1.43 1.20 1.14 Inventory Days 10.93 8.66 7.23 20.90 67.10 8.89 8.65 10.84 10.79 9.50 Payable days 275.02 225.35 184.90 449.33 924.75 21.38 24.07 23.99 21.72 19.16 Cash Conversion Cycle -261.14 -215.09 -176.56 -426.00 -853.56 -11.24 -13.71 -11.72 -9.73 -8.52 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.02 Interest Cover 63.65 87.61 125.78 -17.79 -105.32 49.65 57.06 50.09 37.63 45.29

Top Investors:

tata mutual fund - tata small cap fund

sbi magnum children's benefit fund - investment pl

custody bank of japan, ltd. re: rb amundi india sm

verdipapirfondet odin emerging markets

investor education and protection fund (iepf)

Annual Reports:

News Update:

Wonderla Holidays launches Wonderla Chennai
18th Nov 2025, 15:30 PM

The park will be officially inaugurated on December 1, 2025 and will open to the public on December 2, 2025
Read More
Wonderla Holidays - Quarterly Results
7th Nov 2025, 00:00 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.

Feedback