Nifty
:
24213.30
Sensex
:
79476.63
217.95 (0.91%)
694.39 (0.88%)
Nifty
Sensex
:
:
24213.30
79476.63
217.95 (0.91%)
694.39 (0.88%)

Wim Plast Ltd.

Plastic Products - Consumer

Rating :
N/A

BSE: 526586 | NSE: WIMPLAST

NSE BSE
Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 821.03
  • 14.15
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 812.02
  • 1.46%
  • 1.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.99%
  • 0.99%
  • 36.76%
  • FII
  • DII
  • Others
  • 0%
  • 3.81%
  • 2.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.65
  • 1.29
  • 2.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.08
  • -1.79
  • 3.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.81
  • 4.34
  • 16.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.42
  • 13.76
  • 13.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.08
  • 1.37
  • 1.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.34
  • 7.93
  • 8.26

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
90.34
77.93
15.92%
98.09
90.52
8.36%
87.11
79.65
9.37%
79.71
79.51
0.25%
Expenses
73.74
62.81
17.40%
80.44
73.38
9.62%
72.44
65.29
10.95%
66.29
66.05
0.36%
EBITDA
16.59
15.12
9.72%
17.65
17.13
3.04%
14.66
14.36
2.09%
13.42
13.46
-0.30%
EBIDTM
18.37%
19.41%
18.00%
18.93%
16.83%
18.03%
16.84%
16.93%
Other Income
5.63
3.85
46.23%
6.73
3.52
91.19%
5.51
2.21
149.32%
8.61
3.40
153.24%
Interest
0.03
0.03
0.00%
0.01
0.02
-50.00%
0.03
0.02
50.00%
0.03
0.03
0.00%
Depreciation
3.05
2.98
2.35%
2.97
3.36
-11.61%
2.97
3.55
-16.34%
3.00
3.71
-19.14%
PBT
19.15
15.96
19.99%
21.41
17.28
23.90%
17.18
12.99
32.26%
19.00
13.11
44.93%
Tax
4.64
4.01
15.71%
5.12
4.07
25.80%
4.31
3.39
27.14%
4.38
3.25
34.77%
PAT
14.51
11.96
21.32%
16.28
13.21
23.24%
12.86
9.61
33.82%
14.63
9.86
48.38%
PATM
16.06%
15.35%
16.60%
14.59%
14.77%
12.06%
18.35%
12.40%
EPS
12.09
9.96
21.39%
13.57
11.00
23.36%
10.72
8.00
34.00%
12.18
8.13
49.82%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
355.25
342.84
330.62
318.75
268.23
321.60
372.56
387.70
351.65
Net Sales Growth
8.44%
3.70%
3.72%
18.83%
-16.60%
-13.68%
-3.91%
10.25%
 
Cost Of Goods Sold
202.84
190.71
188.47
186.50
146.78
167.57
212.82
221.31
186.33
Gross Profit
152.41
152.12
142.14
132.25
121.45
154.04
159.74
166.39
165.31
GP Margin
42.90%
44.37%
42.99%
41.49%
45.28%
47.90%
42.88%
42.92%
47.01%
Total Expenditure
292.91
281.97
271.61
266.53
214.93
254.98
298.21
306.91
269.36
Power & Fuel Cost
-
11.61
11.63
10.25
9.29
10.65
9.92
10.00
10.10
% Of Sales
-
3.39%
3.52%
3.22%
3.46%
3.31%
2.66%
2.58%
2.87%
Employee Cost
-
25.19
23.35
23.76
18.80
24.52
23.94
21.48
18.15
% Of Sales
-
7.35%
7.06%
7.45%
7.01%
7.62%
6.43%
5.54%
5.16%
Manufacturing Exp.
-
28.36
27.52
26.40
22.73
29.86
29.46
29.70
18.44
% Of Sales
-
8.27%
8.32%
8.28%
8.47%
9.28%
7.91%
7.66%
5.24%
General & Admin Exp.
-
13.19
12.67
11.22
11.31
13.91
15.63
16.02
15.40
% Of Sales
-
3.85%
3.83%
3.52%
4.22%
4.33%
4.20%
4.13%
4.38%
Selling & Distn. Exp.
-
10.16
6.15
6.25
3.96
5.81
4.21
6.29
19.02
% Of Sales
-
2.96%
1.86%
1.96%
1.48%
1.81%
1.13%
1.62%
5.41%
Miscellaneous Exp.
-
2.74
1.82
2.15
2.07
2.67
2.24
2.11
1.92
% Of Sales
-
0.80%
0.55%
0.67%
0.77%
0.83%
0.60%
0.54%
0.55%
EBITDA
62.32
60.87
59.01
52.22
53.30
66.62
74.35
80.79
82.29
EBITDA Margin
17.54%
17.75%
17.85%
16.38%
19.87%
20.72%
19.96%
20.84%
23.40%
Other Income
26.48
24.71
10.97
10.96
7.28
7.89
1.97
1.60
2.37
Interest
0.10
0.10
0.11
0.14
0.18
0.25
0.17
0.16
0.20
Depreciation
11.99
11.92
14.29
16.28
17.97
18.50
16.82
15.26
11.94
PBT
76.74
73.55
55.58
46.77
42.43
55.76
59.34
66.98
72.52
Tax
18.45
17.82
13.76
12.04
10.45
10.82
20.10
22.52
23.95
Tax Rate
24.04%
24.23%
24.76%
25.74%
24.63%
19.40%
33.87%
33.62%
33.03%
PAT
58.28
55.73
41.69
34.97
32.11
45.07
39.25
44.53
48.58
PAT before Minority Interest
58.28
55.73
41.82
34.73
31.98
44.94
39.24
44.45
48.56
Minority Interest
0.00
0.00
-0.13
0.24
0.13
0.13
0.01
0.08
0.02
PAT Margin
16.41%
16.26%
12.61%
10.97%
11.97%
14.01%
10.54%
11.49%
13.81%
PAT Growth
30.56%
33.68%
19.22%
8.91%
-28.76%
14.83%
-11.86%
-8.34%
 
EPS
48.57
46.44
34.74
29.14
26.76
37.56
32.71
37.11
40.48

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
489.48
443.55
411.83
382.58
350.55
325.87
296.77
262.32
Share Capital
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
Total Reserves
477.48
431.55
399.82
370.57
338.55
313.87
284.76
250.31
Non-Current Liabilities
9.14
8.71
9.46
9.53
9.07
13.03
11.24
8.08
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.27
0.90
0.71
0.75
0.79
0.47
0.44
0.42
Current Liabilities
31.13
34.13
25.28
33.65
33.28
24.92
34.33
32.78
Trade Payables
20.14
16.57
11.81
13.91
13.31
12.69
14.63
13.96
Other Current Liabilities
8.72
16.71
12.76
18.55
18.84
10.61
17.63
17.77
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
2.28
0.85
0.72
1.18
1.14
1.62
2.07
1.05
Total Liabilities
529.75
486.39
446.07
425.49
392.76
363.81
342.34
303.26
Net Block
74.93
76.93
102.01
116.72
128.28
135.26
124.75
113.32
Gross Block
188.07
178.15
194.36
192.84
186.43
179.17
151.94
125.26
Accumulated Depreciation
113.14
101.22
92.35
76.12
58.15
43.91
27.20
11.94
Non Current Assets
136.42
130.94
142.47
156.17
168.22
140.03
128.48
119.07
Capital Work in Progress
0.00
0.00
0.00
0.14
0.94
0.03
0.00
0.12
Non Current Investment
55.34
49.81
35.00
35.00
35.00
0.00
0.00
0.00
Long Term Loans & Adv.
4.01
3.11
4.52
1.93
3.22
4.01
3.05
5.63
Other Non Current Assets
2.15
1.10
0.93
2.39
0.78
0.73
0.69
0.00
Current Assets
393.32
340.00
303.60
269.32
224.54
223.78
213.86
184.19
Current Investments
114.11
105.76
114.95
84.73
45.25
38.65
18.46
24.13
Inventories
76.09
92.49
101.72
103.19
98.36
98.20
102.94
78.34
Sundry Debtors
85.86
74.10
71.48
67.25
66.45
76.34
68.26
51.00
Cash & Bank
9.01
6.62
5.96
5.32
3.54
3.86
8.40
13.98
Other Current Assets
108.26
5.83
2.31
4.01
10.93
6.73
15.80
16.74
Short Term Loans & Adv.
105.46
55.20
7.16
4.82
6.41
5.91
15.22
15.93
Net Current Assets
362.20
305.87
278.32
235.67
191.25
198.87
179.53
151.42
Total Assets
529.74
470.94
446.07
425.49
392.76
363.81
342.34
303.26

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
46.29
63.48
26.17
40.00
67.62
51.34
24.68
49.16
PBT
73.55
55.58
46.77
42.43
55.76
59.34
66.98
72.52
Adjustment
-12.12
4.10
6.09
11.28
12.44
15.11
13.84
9.89
Changes in Working Capital
0.50
18.67
-14.76
-2.71
15.41
-4.68
-36.68
-10.55
Cash after chg. in Working capital
61.93
78.35
38.10
51.01
83.61
69.77
44.14
71.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.64
-14.87
-11.93
-11.01
-16.00
-18.43
-19.46
-22.69
Other Direct Exp. Paid
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
Cash From Investing Activity
-30.23
-55.33
-21.33
-37.92
-47.38
-45.74
-19.47
-60.26
Net Fixed Assets
-9.92
16.22
-1.39
-5.58
-8.16
-27.26
-26.56
Net Investments
-13.88
-5.47
-30.22
-39.58
-41.60
-20.19
5.67
Others
-6.43
-66.08
10.28
7.24
2.38
1.71
1.42
Cash from Financing Activity
-10.20
-9.80
-6.30
-0.30
-20.56
-10.13
-10.11
0.00
Net Cash Inflow / Outflow
5.86
-1.66
-1.46
1.78
-0.32
-4.53
-4.90
-11.10
Opening Cash & Equivalents
1.49
3.14
4.61
3.54
3.86
8.40
13.30
24.05
Closing Cash & Equivalent
7.35
1.49
3.14
5.32
3.54
3.86
8.40
12.95

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
408.26
370.04
343.35
318.73
292.05
271.48
247.24
218.54
ROA
10.97%
8.97%
7.97%
7.82%
11.88%
11.11%
13.77%
16.01%
ROE
11.93%
9.77%
8.74%
8.72%
13.29%
12.60%
15.90%
18.51%
ROCE
15.77%
13.01%
11.80%
11.63%
16.56%
19.12%
24.02%
27.72%
Fixed Asset Turnover
1.92
1.81
1.67
1.41
1.82
2.37
2.85
3.13
Receivable days
82.92
78.68
78.23
90.97
78.17
67.30
55.03
47.52
Inventory Days
87.39
104.96
115.55
137.13
107.60
93.62
83.66
73.00
Payable days
35.13
27.48
25.17
33.84
18.03
16.42
16.22
18.45
Cash Conversion Cycle
135.18
156.17
168.62
194.25
167.74
144.50
122.47
102.07
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
708.24
506.27
333.62
238.46
225.56
348.41
418.82
355.60

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Wim Plast - Quarterly Results
    11th Aug 2024, 13:00 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.