Nifty
:
20267.90
Sensex
:
67481.19
134.75 (0.67%)
492.75 (0.74%)
Nifty
Sensex
:
:
20267.90
67481.19
134.75 (0.67%)
492.75 (0.74%)

W.S. Industries (India) Ltd.

Electric Equipment

Rating :
65/99

BSE: 504220 | NSE: WSI

NSE BSE
118.50
01-Dec-2023
  • Open
  • High
  • Low
  • Previous Close
  •  118.80
  •  118.80
  •  118.50
  •  116.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  24432
  •  28.98
  •  141.10
  •  15.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 554.74
  • 25.30
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 604.99
  • N/A
  • 7.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.68%
  • 3.08%
  • 34.10%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 19.95
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.36
  • 2.40
  • 5.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -42.59
  • -87.08
  • -104.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
81.05
3.81
2,027.30%
45.83
0.22
20,731.82%
50.70
0.00
0
24.94
0.00
0
Expenses
68.29
5.43
1,157.64%
40.74
0.42
9,600.00%
52.66
0.24
21,841.67%
21.09
0.15
13,960.00%
EBITDA
12.75
-1.62
-
5.09
-0.20
-
-1.96
-0.24
-
3.85
-0.15
-
EBIDTM
15.74%
-42.41%
11.10%
-93.52%
-3.86%
0.00%
15.43%
0.00%
Other Income
0.17
0.84
-79.76%
0.13
0.02
550.00%
2.85
0.10
2,750.00%
0.15
0.00
0
Interest
1.31
1.37
-4.38%
1.52
0.00
0
1.91
0.00
0
0.98
1.75
-44.00%
Depreciation
0.19
0.01
1,800.00%
0.08
0.00
0
0.08
0.00
0
0.11
0.00
0
PBT
11.43
-2.16
-
4.97
-0.19
-
-0.40
-0.15
-
5.92
-1.90
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
11.43
-2.16
-
4.97
-0.19
-
-0.40
-0.15
-
5.92
-1.90
-
PATM
14.10%
-56.59%
10.84%
-86.11%
-0.78%
0.00%
23.75%
0.00%
EPS
2.43
-0.70
-
1.11
5.27
-78.94%
-0.10
1.63
-
1.39
-18.74
-

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
Sep 14
Net Sales
202.52
79.67
0.00
0.00
1.65
32.09
57.10
50.02
7.07
13.46
118.23
Net Sales Growth
4,925.31%
0
0
-100%
-94.86%
-43.80%
14.15%
607.50%
-47.47%
-88.62%
 
Cost Of Goods Sold
107.25
51.15
0.00
0.00
0.00
0.01
0.13
14.85
1.25
10.28
108.52
Gross Profit
95.27
28.53
0.00
0.00
1.65
32.08
56.97
35.17
5.82
3.19
9.71
GP Margin
47.04%
35.81%
0
0
100%
99.97%
99.77%
70.31%
82.32%
23.70%
8.21%
Total Expenditure
182.78
79.54
0.53
6.60
57.46
237.84
17.15
44.42
35.12
31.00
164.12
Power & Fuel Cost
-
0.16
0.00
0.00
0.04
0.09
0.09
0.47
0.53
0.80
5.69
% Of Sales
-
0.20%
0
0
2.42%
0.28%
0.16%
0.94%
7.50%
5.94%
4.81%
Employee Cost
-
4.19
0.29
0.28
0.29
0.30
0.30
1.11
16.47
13.69
27.84
% Of Sales
-
5.26%
0
0
17.58%
0.93%
0.53%
2.22%
232.96%
101.71%
23.55%
Manufacturing Exp.
-
18.70
0.01
0.05
0.09
0.05
0.13
2.08
0.75
0.33
1.56
% Of Sales
-
23.47%
0
0
5.45%
0.16%
0.23%
4.16%
10.61%
2.45%
1.32%
General & Admin Exp.
-
5.24
0.24
0.19
0.67
0.90
1.06
3.22
5.91
4.13
14.17
% Of Sales
-
6.58%
0
0
40.61%
2.80%
1.86%
6.44%
83.59%
30.68%
11.99%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.22
0.38
1.08
% Of Sales
-
0%
0
0
0%
0%
0%
0%
3.11%
2.82%
0.91%
Miscellaneous Exp.
-
0.10
0.00
6.08
56.36
236.48
15.44
22.70
9.99
1.40
1.08
% Of Sales
-
0.13%
0
0
3415.76%
736.93%
27.04%
45.38%
141.30%
10.40%
4.44%
EBITDA
19.73
0.13
-0.53
-6.60
-55.81
-205.75
39.95
5.60
-28.05
-17.54
-45.89
EBITDA Margin
9.74%
0.16%
0
0
-3382.42%
-641.17%
69.96%
11.20%
-396.75%
-130.31%
-38.81%
Other Income
3.30
3.19
0.10
0.00
0.01
9.37
2.24
1.70
0.76
2.08
2.83
Interest
5.72
4.31
3.50
0.00
0.75
19.06
1.07
7.34
5.30
25.30
48.29
Depreciation
0.46
0.21
0.00
0.00
4.21
9.23
9.17
9.19
11.63
6.35
9.95
PBT
21.92
-1.19
-3.93
-6.60
-60.76
-224.67
31.96
-9.24
-44.22
-47.11
-101.30
Tax
0.00
0.00
0.00
0.00
0.00
-0.45
0.00
0.09
0.59
-0.72
-0.76
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.00%
0.20%
0.00%
-0.97%
-1.33%
1.53%
0.75%
PAT
21.92
3.19
-3.93
-6.60
-60.76
-224.21
31.96
-6.34
-43.59
-46.72
-101.26
PAT before Minority Interest
21.92
3.19
-3.93
-6.60
-60.76
-224.21
31.96
-9.33
-44.81
-46.39
-100.54
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.99
1.22
-0.33
-0.72
PAT Margin
10.82%
4.00%
0
0
-3682.42%
-698.69%
55.97%
-12.67%
-616.55%
-347.10%
-85.65%
PAT Growth
598.18%
-
-
-
-
-
-
-
-
-
 
EPS
4.66
0.68
-0.84
-1.40
-12.93
-47.70
6.80
-1.35
-9.27
-9.94
-21.54

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
Sep 14
Shareholder's Funds
64.95
-10.41
-80.68
-72.30
-67.78
-127.26
-159.72
-149.28
-105.70
-51.21
Share Capital
41.80
39.01
39.01
39.01
39.01
33.89
33.89
33.89
33.89
33.89
Total Reserves
18.39
-49.42
-119.69
-111.31
-106.79
-161.15
-193.61
-183.18
-139.59
-85.10
Non-Current Liabilities
36.50
35.52
0.00
0.00
406.80
0.00
0.00
22.10
118.73
102.26
Secured Loans
35.50
35.50
0.00
0.00
406.80
0.00
0.00
22.10
112.11
92.84
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.50
2.50
Long Term Provisions
0.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
137.58
56.44
153.30
145.69
136.56
384.46
461.24
461.63
358.31
344.05
Trade Payables
26.93
10.50
29.62
29.69
28.53
28.16
49.49
51.05
53.36
62.11
Other Current Liabilities
81.88
45.94
93.87
100.25
102.52
338.23
401.64
396.04
256.33
200.85
Short Term Borrowings
28.75
0.00
29.77
15.71
5.46
17.57
8.50
8.36
41.97
75.25
Short Term Provisions
0.02
0.00
0.04
0.04
0.04
0.50
1.61
6.18
6.65
5.84
Total Liabilities
239.03
81.55
72.62
73.39
475.63
257.20
301.52
354.92
393.03
416.46
Net Block
0.53
44.98
60.80
54.13
455.08
150.94
161.06
170.38
186.22
201.38
Gross Block
0.81
126.91
142.72
54.21
532.76
220.20
225.74
225.84
276.44
280.96
Accumulated Depreciation
0.29
81.92
81.92
0.09
77.68
69.25
64.68
55.46
90.22
79.58
Non Current Assets
138.35
44.99
60.90
54.31
455.92
152.03
162.30
171.68
187.88
203.14
Capital Work in Progress
0.00
0.00
0.00
0.00
0.70
0.70
0.70
0.79
0.68
0.68
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
0.00
Long Term Loans & Adv.
113.83
0.01
0.10
0.10
0.10
0.35
0.46
0.51
0.93
1.02
Other Non Current Assets
0.00
0.00
0.00
0.08
0.04
0.02
0.06
0.01
0.04
0.06
Current Assets
100.68
36.56
11.72
19.09
19.71
105.17
139.22
182.18
203.85
211.65
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
3.53
0.00
0.00
0.00
1.14
1.15
1.56
43.52
44.14
48.56
Sundry Debtors
84.30
0.15
0.16
8.59
8.47
2.83
31.51
36.08
44.43
47.50
Cash & Bank
2.80
22.58
0.25
0.28
2.08
1.49
6.47
1.13
11.28
11.34
Other Current Assets
10.06
10.86
3.56
3.47
8.01
99.70
99.68
101.45
104.01
104.24
Short Term Loans & Adv.
4.23
2.98
7.75
6.75
4.64
2.67
5.00
100.71
102.89
102.75
Net Current Assets
-36.90
-19.88
-141.58
-126.61
-116.85
-279.29
-322.02
-279.45
-154.46
-132.40
Total Assets
239.03
81.55
72.62
73.40
475.63
257.20
301.52
354.91
393.03
416.45

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
Sep 14
Cash From Operating Activity
-104.59
-16.21
-7.06
-12.29
-118.14
-14.61
6.37
-6.41
-24.01
29.82
PBT
19.64
-59.41
-8.38
-60.76
-224.67
31.96
-9.23
-44.22
-47.11
-101.30
Adjustment
-20.32
67.42
7.49
50.91
14.55
10.07
13.04
21.63
33.06
59.99
Changes in Working Capital
-103.92
-24.22
-6.17
-2.44
91.98
-56.63
-0.29
17.30
-8.58
72.48
Cash after chg. in Working capital
-104.59
-16.21
-7.06
-12.29
-118.14
-14.61
3.51
-5.29
-22.63
31.18
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.11
-1.05
-0.64
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
2.85
-1.22
-0.33
-0.72
Cash From Investing Activity
22.97
141.99
-7.17
0.11
-34.78
0.00
2.70
0.63
-0.03
4.00
Net Fixed Assets
126.10
15.81
-88.51
128.48
38.20
5.55
-0.31
50.62
4.87
-47.43
Net Investments
-0.05
0.07
-0.03
-0.03
-0.01
0.00
0.00
0.00
0.00
0.09
Others
-103.08
126.11
81.37
-128.34
-72.97
-5.55
3.01
-49.99
-4.90
51.34
Cash from Financing Activity
61.99
-103.37
14.19
10.37
153.49
9.54
-3.73
-4.37
23.97
-24.91
Net Cash Inflow / Outflow
-19.63
22.40
-0.04
-1.81
0.57
-5.07
5.34
-10.15
-0.07
8.90
Opening Cash & Equivalents
22.58
0.25
0.28
2.08
1.49
6.47
1.13
11.28
11.34
2.44
Closing Cash & Equivalent
2.80
22.58
0.25
0.28
2.08
1.49
6.47
1.13
11.28
11.34

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Sep 14
Book Value (Rs.)
9.60
-16.45
-46.55
-43.36
-41.64
-97.55
-112.90
-108.56
-88.06
-62.46
ROA
1.99%
-5.10%
-9.04%
-22.13%
-61.19%
11.44%
-2.84%
-11.98%
-11.46%
-25.27%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ROCE
9.77%
-2.41%
0.00%
-32.09%
-84.42%
39.65%
-2.27%
-31.78%
-14.11%
-25.38%
Fixed Asset Turnover
1.25
0.00
0.00
0.01
0.09
0.26
0.22
0.03
0.05
0.48
Receivable days
193.44
0.00
0.00
1887.05
64.25
109.75
246.54
2077.13
1217.49
143.79
Inventory Days
16.18
0.00
0.00
0.00
13.05
8.68
164.44
2261.54
1227.73
175.85
Payable days
133.54
0.00
0.00
2032.53
1066.59
1425.00
673.66
611.12
682.88
112.56
Cash Conversion Cycle
76.07
0.00
0.00
-145.48
-989.29
-1306.58
-262.67
3727.55
1762.34
207.09
Total Debt/Equity
1.60
-2.45
-0.93
-0.87
-5.01
-1.51
-1.30
-1.46
-1.83
-2.38
Interest Cover
1.74
-0.13
0.00
-80.56
-10.79
30.89
-0.26
-7.34
-0.86
-1.10

Annual Reports:

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

News Update:


  • W.S. Industries bags order worth Rs 30.63 crore
    31st Aug 2023, 09:59 AM

    The order is to be executed within 22 months

    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.