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%)

White Organic Retail Ltd.

Retailing

Rating :

N/A

BSE: 542667 | NSE: Not Listed

Watchlist

NSE BSE

3.95

04-Nov-2024

Open
High
Low
Previous Close

4.15
4.15
3.62
3.96

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

94747
368451
9.09
3.41

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

12.93
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

12.44
N/A
-0.23

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

75.32
11.34
65.27

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
25.83

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

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

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 0.00 0.00 0 0.00 -13.68 - 0.00 50.58 -100.00% 0.00 95.31 -100.00%
Expenses 68.05 0.46 14,693.48% 0.41 0.24 70.83% 0.06 48.46 -99.88% 27.93 94.22 -70.36%
EBITDA -68.05 -0.46 - -0.41 -13.91 - -0.06 2.12 - -27.93 1.10 -
EBIDTM 0.00% 0.00% 0.00% 101.73% 0.00% 4.19% 0.00% 1.15%
Other Income 0.08 0.00 0 0.12 5.38 -97.77% 0.21 0.19 10.53% 0.57 0.24 137.50%
Interest 0.00 0.00 0 0.00 0.39 -100.00% 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.46 -100.00% 3.98 0.52 665.38% 0.58 0.00 0 0.54 0.01 5,300.00%
PBT -67.97 -0.93 - 1.94 -9.45 - -0.43 2.31 - -27.91 1.32 -
Tax 0.00 0.00 0 0.07 -1.44 - -0.22 0.88 - 0.08 0.61 -86.89%
PAT -67.97 -0.93 - 1.87 -8.01 - -0.21 1.42 - -27.99 0.72 -
PATM 0.00% 0.00% 0.00% 58.57% 0.00% 2.81% 0.00% 0.75%
EPS -20.79 -0.28 - 0.57 -2.45 - -0.06 0.44 - -8.56 0.22 -

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 -13.68 - 0.00 50.58 -100.00% 0.00 95.31 -100.00%
Expenses 68.05 0.46 14,693.48% 0.41 0.24 70.83% 0.06 48.46 -99.88% 27.93 94.22 -70.36%
EBITDA -68.05 -0.46 - -0.41 -13.92 - -0.06 2.12 - -27.93 1.10 -
EBIDTM 0.00% 0.00% 0.00% 101.73% 0.00% 4.19% 0.00% 1.15%
Other Income 0.08 0.00 0 0.12 5.38 -97.77% 0.21 0.19 10.53% 0.57 0.24 137.50%
Interest 0.00 0.00 0 0.00 0.39 -100.00% 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.46 -100.00% 3.98 0.52 665.38% 0.58 0.00 0 0.54 0.01 5,300.00%
PBT -67.97 -0.93 - 1.94 -9.45 - -0.43 2.31 - -27.91 1.32 -
Tax 0.00 0.00 0 0.07 -1.44 - -0.22 0.89 - 0.08 0.61 -86.89%
PAT -67.97 -0.93 - 1.87 -8.01 - -0.21 1.42 - -27.99 0.72 -
PATM 0.00% 0.00% 0.00% 58.55% 0.00% 2.81% 0.00% 0.75%
EPS -20.77 -0.28 - 0.57 -2.45 - -0.06 0.43 - -8.55 0.22 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 0.00 274.43 75.74 60.79 68.90 160.36 82.93 1.43 0.00 1.06 1.00 Net Sales Growth -100.00% 262.33% 24.59% -11.77% -57.03% 93.37% 5699.30% 0 -100% 6.00% Cost Of Goods Sold 0.00 277.46 66.94 60.61 69.43 156.90 79.21 1.21 0.00 0.00 0.00 Gross Profit 0.00 -3.03 8.80 0.17 -0.54 3.46 3.72 0.21 0.00 1.06 1.00 GP Margin 0.00% -1.10% 11.62% 0.28% -0.78% 2.16% 4.49% 14.69% 0 100% 100% Total Expenditure 96.45 278.50 67.92 62.08 70.53 158.75 79.61 1.69 0.72 0.72 0.67 Power & Fuel Cost - 0.00 0.03 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0.04% 0.02% 0.01% 0% 0% 0% 0 0% 0% Employee Cost - 0.21 0.40 0.45 0.24 0.05 0.18 0.19 0.20 0.21 0.18 % Of Sales - 0.08% 0.53% 0.74% 0.35% 0.03% 0.22% 13.29% 0 19.81% 18.00% Manufacturing Exp. - 0.01 0.00 0.00 0.24 0.33 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.00% 0% 0% 0.35% 0.21% 0% 0% 0 0% 0% General & Admin Exp. - 0.26 0.28 0.21 0.46 0.28 0.18 0.19 0.30 0.04 0.06 % Of Sales - 0.09% 0.37% 0.35% 0.67% 0.17% 0.22% 13.29% 0 3.77% 6.00% Selling & Distn. Exp. - 0.08 0.09 0.04 0.11 0.68 0.02 0.09 0.21 0.00 0.01 % Of Sales - 0.03% 0.12% 0.07% 0.16% 0.42% 0.02% 6.29% 0 0% 1.00% Miscellaneous Exp. - 0.48 0.18 0.75 0.03 0.51 0.02 0.00 0.00 0.47 0.01 % Of Sales - 0.17% 0.24% 1.23% 0.04% 0.32% 0.02% 0% 0 44.34% 42.00% EBITDA -96.45 -4.07 7.82 -1.29 -1.63 1.61 3.32 -0.26 -0.72 0.34 0.33 EBITDA Margin 0.00% -1.48% 10.32% -2.12% -2.37% 1.00% 4.00% -18.18% 0 32.08% 33.00% Other Income 0.98 1.29 1.42 1.65 2.04 0.96 1.07 1.13 1.07 0.00 0.00 Interest 0.00 0.41 0.01 0.01 0.17 0.02 0.01 0.00 0.00 0.00 0.00 Depreciation 5.10 0.53 0.02 0.02 0.01 0.01 0.00 0.00 0.00 0.03 0.01 PBT -94.37 -3.73 9.22 0.33 0.23 2.54 4.37 0.86 0.35 0.31 0.32 Tax -0.07 0.06 2.53 0.08 0.06 0.75 1.35 0.28 0.11 0.10 0.11 Tax Rate 0.07% -1.61% 27.44% 24.24% 26.09% 29.53% 30.89% 32.56% 31.43% 32.26% 34.38% PAT -94.30 -3.79 6.69 0.24 0.17 1.80 3.03 0.59 0.24 0.21 0.21 PAT before Minority Interest -94.30 -3.79 6.69 0.24 0.17 1.80 3.03 0.59 0.24 0.21 0.21 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 0.00% -1.38% 8.83% 0.39% 0.25% 1.12% 3.65% 41.26% 0 19.81% 21.00% PAT Growth 0.00% - 2,687.50% 41.18% -90.56% -40.59% 413.56% 145.83% 14.29% 0.00% EPS -28.84 -1.16 2.05 0.07 0.05 0.55 0.93 0.18 0.07 0.06 0.06

Description TTM Mar 23 Mar 22 Mar 21
Net Sales 0.00 274.43 75.74 60.79 Net Sales Growth -100.00% 262.33% 24.59% Cost Of Goods Sold 0.00 277.46 66.94 60.61 Gross Profit 0.00 -3.03 8.80 0.17 GP Margin 0.00% -1.10% 11.62% 0.28% Total Expenditure 96.45 278.50 67.93 62.08 Power & Fuel Cost - 0.00 0.03 0.02 % Of Sales - 0% 0.04% 0.03% Employee Cost - 0.21 0.40 0.45 % Of Sales - 0.08% 0.53% 0.74% Manufacturing Exp. - 0.01 0.00 0.04 % Of Sales - 0.00% 0% 0.07% General & Admin Exp. - 0.26 0.28 0.21 % Of Sales - 0.09% 0.37% 0.35% Selling & Distn. Exp. - 0.08 0.09 0.01 % Of Sales - 0.03% 0.12% 0.02% Miscellaneous Exp. - 0.48 0.18 0.74 % Of Sales - 0.17% 0.24% 1.22% EBITDA -96.45 -4.07 7.81 -1.29 EBITDA Margin 0.00% -1.48% 10.31% -2.12% Other Income 0.98 1.29 1.42 1.65 Interest 0.00 0.41 0.01 0.01 Depreciation 5.10 0.53 0.02 0.02 PBT -94.37 -3.73 9.21 0.33 Tax -0.07 0.06 2.53 0.08 Tax Rate 0.07% -1.61% 27.47% 24.24% PAT -94.30 -3.79 6.68 0.24 PAT before Minority Interest -94.30 -3.79 6.68 0.24 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 0.00% -1.38% 8.82% 0.39% PAT Growth 0.00% - 2,683.33% EPS -28.84 -1.16 2.04 0.07

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 39.41 43.20 36.51 36.27 20.64 4.48 1.47 0.88 0.64 0.43 Share Capital 32.72 10.91 10.91 5.45 3.00 0.01 0.01 0.01 0.01 0.01 Total Reserves 6.69 32.29 25.60 30.81 17.64 4.47 1.46 0.87 0.63 0.42 Non-Current Liabilities 0.07 0.01 6.84 4.92 0.00 0.00 0.00 0.00 11.96 11.48 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 11.96 11.47 Unsecured Loans 0.00 0.00 6.84 4.91 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 254.60 4.88 12.66 27.79 34.50 45.70 13.01 11.88 0.37 0.19 Trade Payables 251.54 2.06 11.66 25.02 25.72 29.84 1.21 0.00 0.00 0.00 Other Current Liabilities 0.13 0.29 0.88 0.78 6.14 0.20 0.20 0.21 0.16 0.02 Short Term Borrowings 0.01 0.00 0.04 1.93 1.89 14.40 11.44 11.67 0.00 0.00 Short Term Provisions 2.92 2.53 0.08 0.06 0.75 1.26 0.17 0.00 0.21 0.17 Total Liabilities 294.08 48.09 56.01 68.98 55.14 50.18 14.48 12.76 12.97 12.10 Net Block 5.57 0.10 0.11 0.09 0.04 0.04 0.02 0.00 0.00 0.03 Gross Block 6.20 0.20 0.19 0.16 0.10 0.09 0.07 0.05 0.05 0.05 Accumulated Depreciation 0.63 0.10 0.08 0.07 0.06 0.05 0.05 0.05 0.05 0.02 Non Current Assets 10.78 11.20 15.62 11.89 11.16 12.31 11.89 11.80 0.00 0.03 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.01 0.01 0.00 11.13 10.87 12.21 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 5.21 11.10 15.51 0.66 0.25 0.07 11.87 11.80 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 283.30 36.88 40.40 57.08 43.98 37.86 2.59 0.96 12.97 12.06 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.15 0.00 0.00 4.10 1.26 4.00 0.02 0.00 0.00 0.00 Sundry Debtors 261.49 14.23 17.19 25.62 36.87 33.31 1.36 0.00 0.00 0.00 Cash & Bank 0.17 2.34 0.93 0.48 3.80 0.32 0.01 0.00 0.00 0.01 Other Current Assets 21.48 0.00 0.02 0.02 2.06 0.23 1.21 0.96 12.97 12.05 Short Term Loans & Adv. 21.48 20.31 22.27 26.85 2.06 0.00 0.25 0.00 12.01 11.98 Net Current Assets 28.69 32.00 27.74 29.29 9.48 -7.84 -10.41 -10.92 12.60 11.87 Total Assets 294.08 48.08 56.02 68.97 55.14 50.17 14.48 12.76 12.97 12.09

Description Mar 23 Mar 22 Mar 21
Shareholder's Funds 39.41 43.19 36.51 Share Capital 32.72 10.91 10.91 Total Reserves 6.68 32.28 25.60 Non-Current Liabilities 0.07 0.01 6.84 Secured Loans 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 6.84 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 254.60 4.88 12.66 Trade Payables 251.54 2.06 11.66 Other Current Liabilities 0.13 0.29 0.88 Short Term Borrowings 0.01 0.00 0.04 Short Term Provisions 2.92 2.53 0.08 Total Liabilities 294.08 48.08 56.01 Net Block 5.57 0.10 0.11 Gross Block 6.20 0.20 0.19 Accumulated Depreciation 0.63 0.10 0.08 Non Current Assets 10.77 11.19 15.62 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 5.21 11.10 15.51 Other Non Current Assets 0.00 0.00 0.00 Current Assets 283.30 36.89 40.40 Current Investments 0.00 0.00 0.00 Inventories 0.15 0.00 0.00 Sundry Debtors 261.49 14.23 17.19 Cash & Bank 0.18 2.35 0.93 Other Current Assets 21.48 0.00 0.02 Short Term Loans & Adv. 21.48 20.31 22.27 Net Current Assets 28.70 32.01 27.74 Total Assets 294.07 48.08 56.02

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -2.64 2.37 2.93 -25.37 -0.68 -5.23 -0.80 -0.78 -0.50 -2.64 PBT -3.73 9.22 0.33 0.23 2.54 4.37 0.86 0.35 0.31 0.32 Adjustment -0.76 -1.41 -1.22 -1.96 -0.96 -1.06 -1.13 -1.07 0.03 0.01 Changes in Working Capital 1.50 -2.91 3.91 -22.76 -0.93 -8.27 -0.43 0.04 -0.74 -2.87 Cash after chg. in Working capital -2.99 4.90 3.02 -24.49 0.66 -4.95 -0.69 -0.68 -0.39 -2.54 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.35 -2.53 -0.08 -0.88 -1.33 -0.28 -0.11 -0.10 -0.11 -0.10 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 0.45 5.92 -0.60 6.55 2.30 5.54 1.04 1.06 0.00 0.00 Net Fixed Assets -6.00 -0.01 -0.03 -0.06 -0.01 -0.02 -0.02 0.00 0.00 0.00 Net Investments 0.00 -0.01 11.13 -0.26 1.34 -12.21 0.00 0.00 0.00 0.00 Others 6.45 5.94 -11.70 6.87 0.97 17.77 1.06 1.06 0.00 0.00 Cash from Financing Activity 0.01 -6.88 -1.89 15.50 1.85 0.00 -0.24 -0.28 0.49 2.65 Net Cash Inflow / Outflow -2.17 1.41 0.44 -3.31 3.47 0.31 0.01 0.00 -0.01 0.01 Opening Cash & Equivalents 2.34 0.93 0.48 3.80 0.32 0.01 0.00 0.00 0.01 0.00 Closing Cash & Equivalent 0.17 2.34 0.93 0.48 3.80 0.32 0.01 0.00 0.00 0.01

Description Mar 23 Mar 22 Mar 21
Cash From Operating Activity -2.64 2.37 2.93 PBT -3.73 9.21 0.33 Adjustment -0.76 -1.41 -1.22 Changes in Working Capital 1.50 -2.91 3.91 Cash after chg. in Working capital -2.99 4.90 3.02 Interest Paid 0.00 0.00 0.00 Tax Paid 0.35 -2.53 -0.08 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity 0.45 5.93 -0.60 Net Fixed Assets -6.00 -0.01 Net Investments 0.00 -0.01 Others 6.45 5.95 Cash from Financing Activity 0.01 -6.88 -1.89 Net Cash Inflow / Outflow -2.17 1.42 0.44 Opening Cash & Equivalents 2.35 0.93 0.48 Closing Cash & Equivalent 0.18 2.35 0.93

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 12.04 13.20 11.16 33.25 34.40 2238.91 735.15 441.74 322.21 216.07 ROA -2.21% 12.84% 0.39% 0.28% 3.41% 9.36% 4.31% 1.86% 1.69% 1.98% ROE -9.17% 16.77% 0.67% 0.60% 14.30% 101.79% 49.86% 31.29% 39.43% 62.69% ROCE -8.03% 21.31% 0.78% 1.23% 12.38% 27.55% 6.80% 2.76% 2.54% 5.27% Fixed Asset Turnover 90.15 392.82 346.33 532.07 1701.80 1047.04 23.86 0.00 21.09 19.85 Receivable days 174.65 75.66 128.35 165.37 79.85 75.94 346.85 0.00 0.00 0.00 Inventory Days 0.19 0.00 0.00 14.19 5.99 8.81 5.34 0.00 0.00 0.00 Payable days 166.81 37.42 110.45 133.37 65.32 67.94 144.76 0.00 0.00 0.00 Cash Conversion Cycle 8.04 38.24 17.90 46.19 20.53 16.82 207.42 0.00 0.00 0.00 Total Debt/Equity 0.00 0.00 0.19 0.19 0.09 3.22 7.78 13.21 18.56 26.53 Interest Cover -8.07 961.13 35.66 2.35 136.72 767.05 365.23 531.19 2360.51 1748.15

Description Mar 23 Mar 22 Mar 21
Book Value (Rs.) 12.04 13.20 11.16 ROA -2.21% 12.84% 0.44% ROE -9.17% 16.76% 0.67% ROCE -8.03% 21.30% 0.77% Fixed Asset Turnover 90.15 392.82 319.02 Receivable days 174.65 75.66 103.06 Inventory Days 0.19 0.00 0.00 Payable days 166.81 37.42 70.24 Cash Conversion Cycle 8.04 38.24 32.82 Total Debt/Equity 0.00 0.00 0.19 Interest Cover -8.07 960.65 35.66

Annual Reports:

News Update:

White Organic Retail - Quarterly Results
14th Aug 2024, 21:10 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