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%)

Wonder Electricals Ltd.

Consumer Durables - Electronics

Rating :

N/A

BSE: 543449 | NSE: WEL

Watchlist

NSE BSE

1028.75

05-Jul-2024

Open
High
Low
Previous Close

952.00
1028.75
952.00
979.80

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

9375
94.79
1624.90
263.40

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,064.13
184.18
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

2,123.86
0.13%
29.71

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

22.98
13.91
12.68

EBITDA CAGR (%)

10 Years
5 Years
3 Years

32.21
20.27
6.72

PAT CAGR (%)

10 Years
5 Years
3 Years

-
18.01
11.75

P:E (Median)

8 Years
5 Years
3 Years

-
52.65
56.54

P:BV (Average)

8 Years
5 Years
3 Years

-
8.13
9.43

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
25.59
29.79

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 231.36 116.96 97.81% 259.29 146.51 76.98% 131.16 95.80 36.91% 62.58 55.81 12.13%
Expenses 225.19 113.85 97.80% 245.66 136.86 79.50% 124.24 92.15 34.82% 61.60 56.00 10.00%
EBITDA 6.18 3.10 99.35% 13.63 9.65 41.24% 6.93 3.65 89.86% 0.97 -0.19 -
EBIDTM 2.67% 2.65% 5.26% 6.59% 5.28% 3.81% 1.55% -0.35%
Other Income 0.00 0.00 0 -0.85 0.02 - 0.04 0.10 -60.00% 0.84 0.02 4,100.00%
Interest 1.69 0.74 128.38% 1.53 0.72 112.50% 1.42 0.94 51.06% 0.65 0.56 16.07%
Depreciation 1.54 1.22 26.23% 1.68 1.38 21.74% 1.56 1.40 11.43% 1.34 1.46 -8.22%
PBT 2.95 1.15 156.52% 9.57 7.58 26.25% 3.99 1.41 182.98% -0.18 -2.20 -
Tax 1.16 0.41 182.93% 3.04 2.11 44.08% 0.99 0.37 167.57% -0.08 -0.49 -
PAT 1.78 0.73 143.84% 6.53 5.46 19.60% 2.99 1.04 187.50% -0.10 -1.71 -
PATM 0.77% 0.63% 2.52% 3.73% 2.28% 1.09% -0.16% -3.06%
EPS 1.33 0.55 141.82% 4.87 4.08 19.36% 2.23 0.78 185.90% -0.07 -1.27 -

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 684.39 569.99 402.52 398.36 305.53 297.27 309.27 293.71 165.63 137.40 72.02 Net Sales Growth 64.88% 41.61% 1.04% 30.38% 2.78% -3.88% 5.30% 77.33% 20.55% 90.78% Cost Of Goods Sold 597.67 451.46 320.89 318.68 245.08 237.73 248.82 237.74 128.68 108.08 59.04 Gross Profit 86.72 118.53 81.62 79.69 60.45 59.54 60.45 55.96 36.95 29.32 12.98 GP Margin 12.67% 20.80% 20.28% 20.00% 19.79% 20.03% 19.55% 19.05% 22.31% 21.34% 18.02% Total Expenditure 656.69 545.35 385.25 380.56 294.08 287.48 297.10 281.99 155.18 131.49 70.51 Power & Fuel Cost - 9.16 5.81 5.77 4.44 4.70 5.07 4.30 0.86 0.73 0.38 % Of Sales - 1.61% 1.44% 1.45% 1.45% 1.58% 1.64% 1.46% 0.52% 0.53% 0.53% Employee Cost - 26.32 16.07 15.23 15.92 13.70 10.25 7.70 4.79 3.27 2.30 % Of Sales - 4.62% 3.99% 3.82% 5.21% 4.61% 3.31% 2.62% 2.89% 2.38% 3.19% Manufacturing Exp. - 52.36 37.69 36.26 25.39 27.43 29.33 27.72 18.62 17.55 8.03 % Of Sales - 9.19% 9.36% 9.10% 8.31% 9.23% 9.48% 9.44% 11.24% 12.77% 11.15% General & Admin Exp. - 4.57 3.55 3.12 2.13 3.53 3.15 2.99 1.95 1.10 0.67 % Of Sales - 0.80% 0.88% 0.78% 0.70% 1.19% 1.02% 1.02% 1.18% 0.80% 0.93% Selling & Distn. Exp. - 1.29 1.05 0.92 0.85 0.24 0.37 1.48 0.21 0.74 0.08 % Of Sales - 0.23% 0.26% 0.23% 0.28% 0.08% 0.12% 0.50% 0.13% 0.54% 0.11% Miscellaneous Exp. - 0.19 0.20 0.59 0.28 0.15 0.11 0.05 0.08 0.02 0.08 % Of Sales - 0.03% 0.05% 0.15% 0.09% 0.05% 0.04% 0.02% 0.05% 0.01% 0.01% EBITDA 27.71 24.64 17.27 17.80 11.45 9.79 12.17 11.72 10.45 5.91 1.51 EBITDA Margin 4.05% 4.32% 4.29% 4.47% 3.75% 3.29% 3.94% 3.99% 6.31% 4.30% 2.10% Other Income 0.03 0.03 0.02 0.09 0.30 0.54 0.26 1.16 0.02 0.01 0.01 Interest 5.29 4.34 2.99 2.77 1.74 1.51 1.73 0.25 1.92 2.40 1.76 Depreciation 6.12 5.80 5.41 5.22 4.23 3.25 2.59 1.98 1.81 1.88 2.23 PBT 16.33 14.52 8.89 9.90 5.78 5.57 8.11 10.64 6.74 1.64 -2.46 Tax 5.11 4.37 2.60 2.63 1.18 1.13 1.97 2.67 1.65 0.00 -0.19 Tax Rate 31.29% 30.10% 29.25% 26.57% 20.42% 20.29% 24.29% 25.09% 24.48% 0.00% 7.72% PAT 11.20 10.16 6.29 7.28 4.60 4.44 6.14 7.97 5.09 1.64 -2.27 PAT before Minority Interest 11.20 10.16 6.29 7.28 4.60 4.44 6.14 7.97 5.09 1.64 -2.27 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 1.64% 1.78% 1.56% 1.83% 1.51% 1.49% 1.99% 2.71% 3.07% 1.19% -3.15% PAT Growth 102.90% 61.53% -13.60% 58.26% 3.60% -27.69% -22.96% 56.58% 210.37% - EPS 8.36 7.58 4.69 5.43 3.43 3.31 4.58 5.95 3.80 1.22 -1.69

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 87.87 59.62 53.54 47.39 42.84 20.01 13.87 5.90 0.81 -1.82 Share Capital 33.33 13.40 13.40 8.38 8.38 6.15 2.05 2.05 2.05 1.06 Total Reserves 54.54 46.21 40.14 39.02 34.47 13.86 11.82 3.85 -1.24 -2.88 Non-Current Liabilities 6.82 5.93 2.73 2.29 1.47 1.77 2.07 8.28 11.17 13.16 Secured Loans 2.42 2.10 1.39 1.09 1.27 1.67 2.31 8.55 11.41 13.35 Unsecured Loans 4.23 3.34 0.45 0.45 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 257.48 167.01 168.42 147.65 120.02 108.63 109.64 52.31 40.21 31.57 Trade Payables 186.45 141.26 143.54 134.34 115.28 81.99 73.00 37.60 25.49 27.12 Other Current Liabilities 1.68 1.54 0.73 0.51 0.61 1.19 0.00 0.00 0.00 0.00 Short Term Borrowings 56.19 17.76 18.25 7.58 0.77 20.45 31.07 12.30 13.85 3.81 Short Term Provisions 13.16 6.45 5.89 5.22 3.37 5.00 5.57 2.41 0.87 0.64 Total Liabilities 352.17 232.56 224.69 197.33 164.33 130.41 125.58 66.49 52.19 42.91 Net Block 54.60 33.51 33.69 34.34 23.39 24.92 15.54 13.79 13.31 13.31 Gross Block 88.74 61.85 57.05 52.21 37.29 35.58 23.62 13.79 13.31 13.31 Accumulated Depreciation 34.14 28.34 23.36 17.87 13.91 10.66 8.07 0.00 0.00 0.00 Non Current Assets 54.60 33.51 33.69 34.34 28.11 24.92 15.54 13.81 13.33 13.34 Capital Work in Progress 0.00 0.00 0.00 0.00 4.73 0.00 0.00 0.00 0.00 0.00 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. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.02 0.03 Current Assets 297.32 198.67 190.50 162.38 135.59 105.50 110.04 52.69 38.85 29.57 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 63.25 37.08 32.21 31.39 29.64 19.13 13.94 9.58 10.71 11.57 Sundry Debtors 220.72 156.42 151.66 120.96 88.83 80.46 89.64 41.10 26.88 17.29 Cash & Bank 4.37 0.31 0.19 0.18 8.74 0.24 0.17 0.07 0.57 0.07 Other Current Assets 8.97 1.09 0.51 2.98 8.37 5.67 6.28 1.94 0.69 0.65 Short Term Loans & Adv. 7.65 3.76 5.94 6.87 5.45 3.47 3.57 1.91 0.65 0.44 Net Current Assets 39.84 31.66 22.08 14.72 15.57 -3.13 0.40 0.38 -1.35 -1.99 Total Assets 352.17 232.56 224.69 197.35 164.33 130.42 125.59 66.50 52.18 42.91

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 -17.39 2.35 -5.74 -5.97 6.67 22.13 -8.70 8.12 -4.32 0.01 PBT 14.52 8.89 9.90 5.87 5.57 8.11 10.64 6.74 1.64 -2.46 Adjustment 5.93 5.54 5.34 4.15 3.25 2.60 1.99 3.73 4.29 3.99 Changes in Working Capital -35.13 -9.31 -19.55 -14.58 -2.16 11.42 -21.33 -0.64 -10.33 -1.51 Cash after chg. in Working capital -14.68 5.13 -4.30 -4.57 6.67 22.13 -8.70 9.83 -4.40 0.01 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.71 -2.77 -1.44 -1.40 0.00 0.00 0.00 -1.72 0.08 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 -5.90 -5.23 -4.57 -10.45 -7.07 -11.96 -3.73 -2.30 -1.88 -7.07 Net Fixed Assets -26.89 -4.80 -4.84 -10.19 -6.44 -11.96 -9.83 -0.48 0.00 -5.02 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 20.99 -0.43 0.27 -0.26 -0.63 0.00 6.10 -1.82 -1.88 -2.05 Cash from Financing Activity 27.24 3.01 10.32 7.85 8.91 -10.09 12.53 -6.33 6.69 7.11 Net Cash Inflow / Outflow 3.94 0.13 0.01 -8.57 8.50 0.07 0.10 -0.50 0.49 0.05 Opening Cash & Equivalents 0.43 0.19 0.18 8.74 0.24 0.17 0.07 0.57 0.07 0.03 Closing Cash & Equivalent 4.37 0.31 0.19 0.18 8.74 0.24 0.17 0.07 0.57 0.07

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.) 50.51 44.21 39.58 34.90 31.50 32.53 67.63 28.78 3.95 -17.14 ROA 3.47% 2.75% 3.45% 2.54% 3.01% 4.80% 8.30% 8.58% 3.44% -8.75% ROE 16.00% 11.20% 14.58% 10.34% 14.28% 36.24% 80.66% 151.74% 0.00% 0.00% ROCE 16.04% 15.11% 19.49% 14.90% 16.10% 21.72% 29.43% 32.77% 19.51% -5.88% Fixed Asset Turnover 7.57 6.77 7.29 6.83 8.16 10.55 15.72 12.22 10.32 9.38 Receivable days 120.75 139.68 124.89 125.31 103.93 99.38 81.13 74.91 58.68 87.64 Inventory Days 32.13 31.42 29.14 36.46 29.94 19.32 14.60 22.36 29.59 29.34 Payable days 132.47 161.97 159.14 185.88 151.44 93.97 71.33 74.16 72.51 67.77 Cash Conversion Cycle 20.40 9.12 -5.11 -24.11 -17.56 24.74 24.40 23.11 15.75 49.20 Total Debt/Equity 0.73 0.41 0.39 0.20 0.06 1.16 2.41 3.53 31.20 -9.44 Interest Cover 4.35 3.98 4.57 4.32 4.69 5.70 43.54 4.51 1.69 -0.40

Top Investors:

bhaijee portfolio private limited

unico global opportunities fund limited

satish kumar gupta

Annual Reports:

News Update:

Wonder Electricals sets up 128 KW solar power plant at Hyderabad Factory
10th Sep 2024, 12:44 PM

This initiative marks a milestone in its dedication to clean energy practices
Read More
Wonder Electricals - Quarterly Results
12th Aug 2024, 14:49 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