Nifty

:

24213.30

Sensex

:

79476.63

217.95 (0.91%)
694.39 (0.88%)

Login

Nifty
Sensex

:
:

24213.30
79476.63

217.95 (0.91%)
694.39 (0.88%)

D.P. Wires Ltd.

Steel & Iron Products

Rating :

N/A

BSE: 543962 | NSE: DPWIRES

Watchlist

NSE BSE

458.15

05-Jul-2024

Open
High
Low
Previous Close

461.60
464.90
455.25
461.55

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

21203
97.52
681.45
378.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

623.12
19.24
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

576.89
N/A
2.67

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

21.97
28.72
17.82

EBITDA CAGR (%)

10 Years
5 Years
3 Years

29.49
16.73
4.42

PAT CAGR (%)

10 Years
5 Years
3 Years

36.15
16.83
7.73

P:E (Median)

8 Years
5 Years
3 Years

-
14.61
17.44

P:BV (Average)

8 Years
5 Years
3 Years

-
2.60
3.28

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
8.24
10.28

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 183.47 265.93 -31.01% 208.53 387.05 -46.12% 251.91 344.16 -26.80% 272.79 283.70 -3.85%
Expenses 173.31 250.25 -30.75% 195.04 366.81 -46.83% 244.61 332.22 -26.37% 262.69 271.97 -3.41%
EBITDA 10.16 15.68 -35.20% 13.48 20.24 -33.40% 7.30 11.94 -38.86% 10.10 11.73 -13.90%
EBIDTM 5.54% 5.89% 6.47% 5.23% 2.90% 3.47% 3.70% 4.14%
Other Income 0.64 1.47 -56.46% 1.05 2.15 -51.16% 2.97 1.90 56.32% 3.70 1.37 170.07%
Interest 0.30 1.33 -77.44% 0.28 0.61 -54.10% 0.70 0.57 22.81% 0.63 0.28 125.00%
Depreciation 0.93 0.96 -3.12% 1.08 1.02 5.88% 1.00 0.89 12.36% 1.01 0.78 29.49%
PBT 9.57 14.85 -35.56% 13.17 20.76 -36.56% 8.58 12.39 -30.75% 12.16 12.05 0.91%
Tax 2.38 3.74 -36.36% 3.34 5.69 -41.30% 2.25 3.08 -26.95% 3.10 3.02 2.65%
PAT 7.19 11.11 -35.28% 9.82 15.07 -34.84% 6.32 9.31 -32.12% 9.06 9.03 0.33%
PATM 3.92% 4.18% 4.71% 3.89% 2.51% 2.70% 3.32% 3.18%
EPS 4.64 7.17 -35.29% 6.34 9.72 -34.77% 4.08 6.01 -32.11% 5.85 5.83 0.34%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 916.70 1,003.08 1,216.00 613.24 466.72 283.87 331.62 208.07 196.35 159.42 137.64 Net Sales Growth -28.43% -17.51% 98.29% 31.39% 64.41% -14.40% 59.38% 5.97% 23.17% 15.82% Cost Of Goods Sold 814.85 879.62 1,076.08 494.35 370.45 216.78 252.40 157.25 153.77 125.52 116.13 Gross Profit 101.85 123.45 139.92 118.88 96.28 67.09 79.22 50.82 42.58 33.90 21.51 GP Margin 11.11% 12.31% 11.51% 19.39% 20.63% 23.63% 23.89% 24.42% 21.69% 21.26% 15.63% Total Expenditure 875.65 952.59 1,160.50 572.57 433.52 260.57 305.92 190.61 185.80 153.84 133.83 Power & Fuel Cost - 20.96 19.85 18.40 13.74 11.79 10.88 9.29 8.67 7.44 5.41 % Of Sales - 2.09% 1.63% 3.00% 2.94% 4.15% 3.28% 4.46% 4.42% 4.67% 3.93% Employee Cost - 6.09 6.15 5.86 3.62 4.10 4.02 3.33 3.35 2.98 2.29 % Of Sales - 0.61% 0.51% 0.96% 0.78% 1.44% 1.21% 1.60% 1.71% 1.87% 1.66% Manufacturing Exp. - 20.85 25.58 24.15 19.69 8.22 18.30 9.54 8.54 6.72 3.08 % Of Sales - 2.08% 2.10% 3.94% 4.22% 2.90% 5.52% 4.58% 4.35% 4.22% 2.24% General & Admin Exp. - 4.06 4.38 3.12 3.79 3.51 3.00 2.33 2.02 1.39 0.84 % Of Sales - 0.40% 0.36% 0.51% 0.81% 1.24% 0.90% 1.12% 1.03% 0.87% 0.61% Selling & Distn. Exp. - 20.10 24.59 25.72 21.57 14.52 16.27 8.72 9.27 8.04 5.44 % Of Sales - 2.00% 2.02% 4.19% 4.62% 5.12% 4.91% 4.19% 4.72% 5.04% 3.95% Miscellaneous Exp. - 0.91 3.87 0.97 0.65 1.65 1.04 0.14 0.17 1.77 5.44 % Of Sales - 0.09% 0.32% 0.16% 0.14% 0.58% 0.31% 0.07% 0.09% 1.11% 0.46% EBITDA 41.04 50.49 55.50 40.67 33.20 23.30 25.70 17.46 10.55 5.58 3.81 EBITDA Margin 4.48% 5.03% 4.56% 6.63% 7.11% 8.21% 7.75% 8.39% 5.37% 3.50% 2.77% Other Income 8.36 5.26 5.31 2.74 2.53 2.27 2.50 0.43 0.73 0.29 0.40 Interest 1.91 2.94 2.01 2.13 1.10 1.35 2.33 1.58 2.76 2.04 1.10 Depreciation 4.02 4.05 3.47 2.47 2.22 1.96 1.58 1.37 1.48 1.26 1.02 PBT 43.48 48.76 55.33 38.81 32.41 22.26 24.29 14.94 7.03 2.56 2.10 Tax 11.07 12.44 14.31 9.75 8.33 5.57 6.87 5.11 2.01 0.59 0.44 Tax Rate 25.46% 25.51% 25.86% 25.12% 25.70% 25.02% 28.28% 34.23% 28.55% 23.05% 20.95% PAT 32.39 36.32 41.01 29.05 24.08 16.69 17.42 9.83 5.02 1.97 1.66 PAT before Minority Interest 32.39 36.32 41.01 29.05 24.08 16.69 17.42 9.83 5.02 1.97 1.66 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 3.53% 3.62% 3.37% 4.74% 5.16% 5.88% 5.25% 4.72% 2.56% 1.24% 1.21% PAT Growth -27.25% -11.44% 41.17% 20.64% 44.28% -4.19% 77.21% 95.82% 154.82% 18.67% EPS 20.90 23.43 26.46 18.74 15.54 10.77 11.24 6.34 3.24 1.27 1.07

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 14 Mar 13
Shareholder's Funds 226.19 191.47 151.79 122.66 98.61 82.02 64.60 27.89 19.25 17.90 Share Capital 15.50 13.57 13.57 13.57 13.57 13.57 13.57 2.50 2.50 2.50 Total Reserves 210.69 177.90 138.22 109.09 85.05 68.45 51.03 25.39 16.75 15.40 Non-Current Liabilities 0.69 0.93 2.62 3.54 3.21 3.45 3.24 13.87 0.56 0.73 Secured Loans 0.58 0.75 2.11 0.53 0.02 0.09 0.25 0.33 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 2.31 2.35 2.52 2.51 13.08 0.00 0.00 Long Term Provisions 0.07 0.06 0.41 0.55 0.45 0.30 0.25 0.16 0.04 0.13 Current Liabilities 35.18 58.91 41.45 27.40 23.36 36.20 28.56 39.60 11.35 26.67 Trade Payables 21.17 22.09 8.92 4.15 10.00 9.03 6.44 14.96 4.19 4.81 Other Current Liabilities 11.67 31.51 19.94 16.24 11.16 5.83 12.14 4.11 2.22 1.54 Short Term Borrowings 0.00 0.96 10.68 4.77 0.61 19.60 3.31 16.94 4.94 20.12 Short Term Provisions 2.34 4.35 1.91 2.24 1.59 1.73 6.67 3.59 0.00 0.20 Total Liabilities 262.06 251.31 195.86 153.60 125.18 121.67 96.40 81.36 31.16 45.30 Net Block 21.10 20.12 16.43 11.44 22.98 15.74 7.99 8.18 5.16 4.87 Gross Block 36.73 31.78 24.63 17.16 26.48 17.32 30.46 29.46 22.54 21.35 Accumulated Depreciation 15.63 11.66 8.19 5.72 3.50 1.58 22.47 21.28 17.38 16.48 Non Current Assets 35.76 33.98 29.57 25.92 26.64 20.30 9.56 9.19 5.16 6.11 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 3.38 0.00 0.00 0.00 1.24 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. 2.67 2.57 1.60 1.21 1.40 1.18 1.58 1.01 0.00 0.00 Other Non Current Assets 0.70 0.00 0.00 1.77 2.26 0.00 0.00 0.00 0.00 0.00 Current Assets 226.30 217.33 166.28 127.69 98.55 101.37 86.83 72.17 26.01 39.19 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 27.90 49.65 47.10 25.35 24.68 29.95 25.10 25.90 6.58 3.86 Sundry Debtors 98.33 86.99 87.81 62.39 46.37 45.78 26.14 30.80 12.29 21.60 Cash & Bank 46.98 33.27 8.29 5.27 12.86 1.75 2.76 1.65 0.99 0.57 Other Current Assets 53.09 1.54 1.81 2.24 14.64 23.88 32.83 13.82 6.15 13.16 Short Term Loans & Adv. 52.69 45.87 21.28 32.42 13.23 23.44 32.02 13.42 5.73 12.57 Net Current Assets 191.11 158.42 124.84 100.29 75.18 65.17 58.27 32.57 14.65 12.52 Total Assets 262.06 251.31 195.85 153.61 125.19 121.67 96.39 81.36 31.17 45.30

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 14 Mar 13
Cash From Operating Activity 23.56 45.54 4.48 -12.18 38.24 -5.08 -12.18 1.73 0.00 -0.85 PBT 48.76 55.33 38.81 32.41 22.26 24.29 14.89 7.03 0.00 2.82 Adjustment 5.42 6.58 3.34 1.07 2.70 1.91 2.68 4.25 0.00 2.85 Changes in Working Capital -15.96 -3.94 -28.38 -36.72 17.58 -21.21 -24.59 -7.40 0.00 -3.57 Cash after chg. in Working capital 38.22 57.96 13.76 -3.24 42.54 4.99 -7.01 3.87 0.00 2.10 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -1.76 Tax Paid -14.65 -12.41 -9.28 -8.94 -4.30 -10.08 -5.17 -2.14 0.00 -0.27 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 -0.92 Cash From Investing Activity -4.49 -6.08 -4.80 11.64 -17.38 -8.89 -2.88 0.31 0.00 -0.91 Net Fixed Assets -4.95 -7.15 -7.47 9.32 -5.78 9.76 -1.00 -6.92 0.05 0.09 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 0.46 1.07 2.67 2.32 -11.60 -18.65 -1.88 7.23 -0.05 -1.00 Cash from Financing Activity -5.68 -14.75 2.93 3.66 -20.52 13.90 15.00 -2.08 0.00 0.46 Net Cash Inflow / Outflow 13.39 24.71 2.62 3.11 0.34 -0.08 -0.06 -0.04 0.00 -1.30 Opening Cash & Equivalents 30.85 6.14 3.52 0.41 0.06 0.15 0.21 0.24 0.00 1.87 Closing Cash & Equivalent 44.24 30.85 6.14 3.52 0.41 0.06 0.15 0.21 0.00 0.57

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 14 Mar 13
Book Value (Rs.) 145.93 123.48 97.89 90.41 72.68 60.45 47.61 111.73 77.11 71.70 ROA 14.15% 18.34% 16.63% 17.27% 13.52% 15.98% 11.06% 6.70% 3.53% 3.79% ROE 17.39% 23.90% 21.17% 21.76% 18.48% 23.77% 21.25% 19.79% 7.27% 9.46% ROCE 24.60% 32.03% 27.75% 28.88% 22.92% 30.39% 25.57% 18.67% 13.45% 10.92% Fixed Asset Turnover 29.28 43.12 29.35 21.39 12.96 13.88 7.12 7.55 4.68 4.74 Receivable days 33.72 26.23 44.70 42.53 59.25 39.58 48.72 48.39 60.17 60.51 Inventory Days 14.11 14.52 21.56 19.57 35.13 30.30 43.65 35.23 18.54 19.27 Payable days 8.98 5.26 4.83 6.97 16.03 9.23 20.53 30.72 21.92 16.69 Cash Conversion Cycle 38.85 35.50 61.44 55.12 78.34 60.65 71.84 52.91 56.80 63.09 Total Debt/Equity 0.00 0.01 0.09 0.06 0.03 0.27 0.10 1.09 0.26 1.12 Interest Cover 17.59 28.49 19.26 30.55 17.54 11.41 10.43 3.55 1.77 2.08

Top Investors:

amitabh harivansh rai bachchan

prem cables private limited

prem cables pvt ltd

Annual Reports:

News Update:

D.P. Wires - Quarterly Results
14th Aug 2024, 18:13 PM

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