Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Wardwizard Foods and Beverages Ltd.

Solvent Extraction

Rating :

N/A

BSE: 539132 | NSE: Not Listed

Watchlist

NSE BSE

6.37

22-Nov-2024

Open
High
Low
Previous Close

6.13
6.37
6.13
6.25

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

173082
1093633
36.00
6.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

160.71
N/A
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

189.59
N/A
4.55

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

56.54
120.36
136.26

PAT CAGR (%)

10 Years
5 Years
3 Years

54.74
202.72
448.76

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

15.29
15.29
21.66

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-1393.25
-2375.55
-3682.82

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 4.16 3.80 9.47% 0.72 4.26 -83.10% 2.72 2.72 0.00% 5.93 3.80 56.05%
Expenses 7.54 9.19 -17.95% 4.22 8.90 -52.58% 13.19 8.28 59.30% 11.95 5.62 112.63%
EBITDA -3.38 -5.39 - -3.50 -4.64 - -10.47 -5.56 - -6.02 -1.83 -
EBIDTM -81.34% -141.85% -484.09% -108.78% -384.96% -204.45% -101.57% -48.04%
Other Income 0.43 0.48 -10.42% 0.54 0.01 5,300.00% 2.09 0.13 1,507.69% 0.40 0.01 3,900.00%
Interest 1.54 0.81 90.12% 0.05 1.11 -95.50% 0.75 0.01 7,400.00% 0.76 0.00 0
Depreciation 1.48 1.13 30.97% 1.54 0.91 69.23% 1.68 0.73 130.14% 1.54 0.16 862.50%
PBT -5.97 -6.85 - -4.55 -6.65 - -10.81 -6.18 - -7.93 -1.98 -
Tax 0.02 0.44 -95.45% 0.11 0.00 0 0.38 0.76 -50.00% 0.00 0.00 0
PAT -6.00 -7.29 - -4.65 -6.65 - -11.18 -6.94 - -7.93 -1.98 -
PATM -144.18% -191.84% -643.29% -156.03% -411.10% -255.09% -133.66% -52.04%
EPS -0.23 -0.28 - -0.18 -0.26 - -0.43 -0.27 - -0.31 -0.08 -

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 13.53 16.71 7.81 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Sales Growth -7.20% 113.96% 0 0 0 0 0 0 0 0 Cost Of Goods Sold 16.83 13.75 5.97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit -3.30 2.96 1.84 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 GP Margin -24.37% 17.71% 23.56% 0 0 0 0 0 0 0 0 Total Expenditure 36.90 43.21 15.22 0.36 0.48 0.51 0.33 0.21 0.34 0.30 0.30 Power & Fuel Cost - 0.42 0.12 0.01 0.01 0.01 0.01 0.04 0.06 0.04 0.06 % Of Sales - 2.51% 1.54% 0 0 0 0 0 0 0 0 Employee Cost - 9.90 2.64 0.05 0.08 0.06 0.04 0.05 0.05 0.03 0.02 % Of Sales - 59.25% 33.80% 0 0 0 0 0 0 0 0 Manufacturing Exp. - 5.80 1.23 0.05 0.05 0.00 0.00 0.00 0.00 0.00 0.03 % Of Sales - 34.71% 15.75% 0 0 0 0 0 0 0 0 General & Admin Exp. - 10.51 3.33 0.22 0.33 0.43 0.26 0.11 0.20 0.22 0.18 % Of Sales - 62.90% 42.64% 0 0 0 0 0 0 0 0 Selling & Distn. Exp. - 2.59 1.69 0.01 0.00 0.01 0.01 0.01 0.03 0.01 0.01 % Of Sales - 15.50% 21.64% 0 0 0 0 0 0 0 0 Miscellaneous Exp. - 0.25 0.24 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.01 % Of Sales - 1.50% 3.07% 0 0 0 0 0 0 0 0 EBITDA -23.37 -26.50 -7.41 -0.36 -0.48 -0.51 -0.33 -0.21 -0.34 -0.30 -0.30 EBITDA Margin -172.73% -158.59% -94.88% 0 0 0 0 0 0 0 0 Other Income 3.46 2.98 0.19 0.34 0.43 0.50 0.45 0.42 0.44 0.39 0.00 Interest 3.10 3.45 0.03 0.09 0.09 0.09 0.07 0.07 0.07 0.06 0.08 Depreciation 6.24 5.26 0.93 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.03 PBT -29.26 -32.23 -8.18 -0.12 -0.16 -0.13 0.04 0.12 0.01 0.00 -0.40 Tax 0.51 0.81 0.76 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -0.11 Tax Rate -1.74% -2.51% -9.29% 0.00% 0.00% 0.00% 75.00% 0.00% 0.00% 0.00% 20.75% PAT -29.76 -33.05 -8.94 -0.20 -0.16 -0.13 0.01 0.12 0.00 -0.03 -0.42 PAT before Minority Interest -29.76 -33.05 -8.94 -0.20 -0.16 -0.13 0.01 0.12 0.00 -0.03 -0.42 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 -219.96% -197.79% -114.47% 0 0 0 0 0 0 0 0 PAT Growth 0.00% - - - - - -91.67% 0 - - EPS -1.16 -1.29 -0.35 -0.01 -0.01 -0.01 0.00 0.00 0.00 0.00 -0.02

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 16 Mar 15
Shareholder's Funds 93.79 119.55 54.24 63.54 63.79 64.02 64.13 64.14 64.28 64.53 Share Capital 25.71 19.55 10.92 10.92 10.92 10.92 10.92 10.92 10.92 3.90 Total Reserves 68.08 68.93 43.32 52.62 52.87 53.10 53.21 53.22 53.36 60.63 Non-Current Liabilities 28.86 30.23 2.46 2.38 2.29 2.20 2.13 2.06 1.99 1.92 Secured Loans 1.77 1.77 2.79 2.70 2.61 2.52 2.45 2.38 2.32 2.25 Unsecured Loans 24.53 27.98 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 13.73 5.77 0.44 0.44 0.31 0.25 0.04 0.01 0.04 0.03 Trade Payables 11.43 3.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 1.00 0.40 0.41 0.42 0.28 0.20 0.01 0.01 0.02 0.01 Short Term Borrowings 0.00 0.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 1.30 0.86 0.02 0.02 0.03 0.05 0.02 0.00 0.02 0.02 Total Liabilities 136.38 155.55 57.14 66.36 66.39 66.47 66.30 66.21 66.31 66.48 Net Block 89.96 74.27 48.05 57.16 57.27 57.39 57.53 57.68 57.84 58.02 Gross Block 96.14 75.20 50.94 59.95 59.95 59.95 59.95 59.95 59.94 59.94 Accumulated Depreciation 6.19 0.93 2.89 2.79 2.68 2.56 2.42 2.27 2.11 1.92 Non Current Assets 99.13 90.30 49.98 59.18 59.29 59.41 59.57 59.79 60.31 64.96 Capital Work in Progress 4.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 2.44 2.47 1.90 1.90 1.90 1.90 1.90 1.95 2.31 6.82 Long Term Loans & Adv. 0.29 12.64 0.02 0.12 0.12 0.12 0.14 0.16 0.16 0.12 Other Non Current Assets 1.95 0.92 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 37.25 65.25 7.16 7.17 7.10 7.06 6.73 6.42 6.00 1.53 Current Investments 0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.52 1.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 7.30 5.46 0.16 0.16 0.16 0.16 0.16 0.16 0.16 1.00 Cash & Bank 0.93 31.52 6.24 6.21 6.06 6.06 5.82 5.47 5.08 0.15 Other Current Assets 27.51 3.55 0.36 0.34 0.87 0.84 0.75 0.79 0.75 0.38 Short Term Loans & Adv. 20.90 23.54 0.40 0.46 0.50 0.49 0.42 0.45 0.11 0.08 Net Current Assets 23.52 59.48 6.73 6.73 6.79 6.81 6.69 6.41 5.96 1.50 Total Assets 136.38 155.55 57.14 66.35 66.39 66.47 66.30 66.21 66.31 66.49

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 16 Mar 15
Cash From Operating Activity -9.51 -49.53 0.02 0.15 0.00 0.24 0.30 0.04 0.42 -1.75 PBT -32.23 -8.18 -0.20 -0.16 -0.13 0.04 0.12 0.01 -0.03 -0.53 Adjustment 5.77 0.80 0.10 0.11 0.11 0.09 0.09 0.09 0.09 0.17 Changes in Working Capital 16.96 -42.15 0.12 0.20 0.02 0.10 0.07 -0.01 0.49 -1.39 Cash after chg. in Working capital -9.51 -49.53 0.02 0.15 0.00 0.22 0.28 0.09 0.55 -1.75 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 0.02 0.02 -0.04 -0.12 0.00 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 -22.52 -27.00 0.00 0.00 0.00 0.00 0.05 0.35 4.51 1.80 Net Fixed Assets -25.44 -24.26 9.01 0.00 0.00 0.00 0.00 -0.01 0.00 -41.89 Net Investments 0.05 -0.59 0.00 0.00 0.00 0.00 0.05 0.36 4.51 0.00 Others 2.87 -2.15 -9.01 0.00 0.00 0.00 0.00 0.00 0.00 43.69 Cash from Financing Activity 1.43 101.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow -30.60 25.29 0.02 0.15 0.00 0.24 0.35 0.39 4.93 0.05 Opening Cash & Equivalents 31.52 6.24 6.21 6.06 6.06 5.82 5.47 5.08 0.15 0.10 Closing Cash & Equivalent 0.93 31.52 6.24 6.21 6.06 6.06 5.82 5.47 5.08 0.15

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 1.78 2.08 0.58 0.60 0.61 0.63 0.62 0.61 0.61 0.62 ROA -22.64% -8.40% -0.33% -0.23% -0.19% 0.01% 0.18% 0.01% -0.05% -1.04% ROE -76.44% -38.09% -3.13% -2.36% -1.87% 0.14% 1.76% 0.06% -0.45% -6.02% ROCE -33.06% -14.67% -1.23% -0.70% -0.37% 1.16% 2.06% 0.83% 0.39% -4.93% Fixed Asset Turnover 0.20 0.12 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Receivable days 139.37 131.49 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventory Days 29.17 53.88 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 204.19 241.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle -35.65 -56.40 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Debt/Equity 0.57 0.75 0.44 0.41 0.39 0.37 0.36 0.36 0.35 0.33 Interest Cover -8.34 -324.71 -1.26 -0.71 -0.38 1.55 2.73 1.09 0.55 -6.05

Top Investors:

indian co-operative credit society limited

d. y. captive projects llp

mitva darshit shah

smile suppliers pvt ltd

enkay management services llp

goodgain mercantile private limited

lemonmint marketing private limited

Annual Reports:

News Update:

Wardwizard Foods ships diverse product range under 'QuikShef' to Canada, USA, UAE
14th Nov 2024, 11:00 AM

This shipment to USA and UAE includes popular items such as Ready to Eat Indian Meals
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