equitymaster.comFalseFalseWIM PLAST |
|
Price History |
Price | Rs | 499.0 | | % ch | % | -0.8 |
Mkt Cap | Rs m | 5,989 | | No. of
shares | m | 12.00 |
Vol | '000 | 45.0 | | % ch week | % | 0.5 |
P/E | X | 11.4 | | % ch 1-mth | % | -16.2 |
P/CF | X | 10.7 | | % ch 12-mth | % | 30.3 |
EPS (TTM) | Rs | 43.9 | | 52 week H/L | Rs | 778.0/370.0 |
(As on Mar 28, 2024 (Close)) |
|
Financials |
* Results Consolidated | No. of Months
Year Ending | 12
Mar-19* | 12
Mar-20* | 12
Mar-21* | 12
Mar-22* | 12
Mar-23* |
EQUITY SHARE DATA |
High | Rs | 1,220 | 584 | 529 | 723 | 573 |
Low | Rs | 512 | 211 | 247 | 385 | 335 |
Sales per share (Unadj.) | Rs | 310.5 | 268.0 | 223.5 | 265.6 | 275.5 |
Earnings per share (Unadj.) | Rs | 32.7 | 37.5 | 26.7 | 28.9 | 34.9 |
Diluted earnings per share | Rs | 32.7 | 37.4 | 26.6 | 28.9 | 34.8 |
Cash flow per share (Unadj.) | Rs | 46.7 | 52.9 | 41.6 | 42.5 | 46.8 |
Dividends per share (Unadj.) | Rs | 7.00 | 7.00 | 5.00 | 8.00 | 8.50 |
Adj. dividends per share | Rs | 7.00 | 7.00 | 5.00 | 8.00 | 8.50 |
Avg Dividend yield | % | 0.8 | 1.8 | 1.3 | 1.4 | 1.9 |
Book value per share (Unadj.) | Rs | 271.6 | 292.1 | 318.8 | 343.2 | 369.6 |
Adj. book value per share | Rs | 271.5 | 292.0 | 318.7 | 343.1 | 369.5 |
Shares outstanding (eoy) | m | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 |
Bonus / Rights / Conversions | | 0 | 0 | 0 | 0 | 0 |
Price / Sales ratio | x | 2.8 | 1.5 | 1.7 | 2.1 | 1.6 |
Avg P/E ratio | x | 26.5 | 10.6 | 14.6 | 19.2 | 13.0 |
P/CF ratio (eoy) | x | 18.5 | 7.5 | 9.3 | 13.0 | 9.7 |
Price / Book Value ratio | x | 3.2 | 1.4 | 1.2 | 1.6 | 1.2 |
Dividend payout | % | 21.4 | 18.7 | 18.8 | 27.7 | 24.4 |
Avg Mkt Cap | Rs m | 10,393 | 4,771 | 4,660 | 6,651 | 5,450 |
No. of employees | `000 | NA | NA | NA | NA | NA |
Total wages/salary | Rs m | 239 | 245 | 188 | 238 | 233 |
Avg. sales/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. wages/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
Avg. net profit/employee | Rs Th | 0 | 0 | 0 | 0 | 0 |
INCOME DATA |
Net Sales | Rs m | 3,726 | 3,216 | 2,682 | 3,188 | 3,306 |
Other income | Rs m | 20 | 79 | 73 | 110 | 110 |
Total revenues | Rs m | 3,745 | 3,295 | 2,755 | 3,297 | 3,416 |
Gross profit | Rs m | 744 | 666 | 533 | 522 | 590 |
Depreciation | Rs m | 168 | 185 | 180 | 163 | 143 |
Interest | Rs m | 2 | 2 | 2 | 1 | 1 |
Profit before tax | Rs m | 593 | 558 | 424 | 468 | 556 |
Minority Interest | Rs m | 0 | 0 | 0 | 0 | 0 |
Prior Period Items | Rs m | 0 | 0 | 0 | 0 | 0 |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | 0 | 0 | 0 |
Tax | Rs m | 201 | 108 | 105 | 120 | 138 |
Profit after tax | Rs m | 392 | 449 | 320 | 347 | 418 |
Gross profit margin | % | 20.0 | 20.7 | 19.9 | 16.4 | 17.8 |
Effective tax rate | % | 33.9 | 19.4 | 24.6 | 25.7 | 24.8 |
Net profit margin | % | 10.5 | 14.0 | 11.9 | 10.9 | 12.6 |
BALANCE SHEET DATA |
Current assets | Rs m | 2,238 | 2,245 | 2,693 | 3,036 | 3,400 |
Current liabilities | Rs m | 249 | 333 | 336 | 253 | 341 |
Net working cap to sales | % | 53.4 | 59.5 | 87.9 | 87.3 | 92.5 |
Current ratio | x | 9.0 | 6.7 | 8.0 | 12.0 | 10.0 |
Inventory Days | Days | 43 | 96 | 169 | 178 | 176 |
Debtors Days | Days | 748 | 754 | 915 | 819 | 818 |
Net fixed assets | Rs m | 1,400 | 1,682 | 1,562 | 1,425 | 1,309 |
Share capital | Rs m | 120 | 120 | 120 | 120 | 120 |
"Free" reserves | Rs m | 3,139 | 3,386 | 3,706 | 3,998 | 4,315 |
Net worth | Rs m | 3,259 | 3,506 | 3,826 | 4,118 | 4,436 |
Long term debt | Rs m | 0 | 0 | 0 | 0 | 0 |
Total assets | Rs m | 3,638 | 3,928 | 4,255 | 4,461 | 4,864 |
Interest coverage | x | 348.0 | 225.8 | 238.1 | 332.7 | 506.3 |
Debt to equity ratio | x | 0 | 0 | 0 | 0 | 0 |
Sales to assets ratio | x | 1.0 | 0.8 | 0.6 | 0.7 | 0.7 |
Return on assets | % | 10.8 | 11.5 | 7.6 | 7.8 | 8.6 |
Return on equity | % | 12.0 | 12.8 | 8.4 | 8.4 | 9.4 |
Return on capital | % | 18.3 | 16.0 | 11.1 | 11.4 | 12.6 |
Exports to sales | % | 0 | 0 | 0 | 0 | 0 |
Imports to sales | % | 2.4 | 5.7 | 5.9 | 1.4 | 8.7 |
Exports (fob) | Rs m | 0 | 0 | 0 | 0 | 0 |
Imports (cif) | Rs m | 91 | 183 | 158 | 43 | 286 |
Fx inflow | Rs m | 42 | 35 | 16 | 41 | 5 |
Fx outflow | Rs m | 264 | 267 | 171 | 52 | 319 |
Net fx | Rs m | -222 | -231 | -155 | -11 | -314 |
CASH FLOW |
From Operations | Rs m | 513 | 676 | 400 | 262 | 635 |
From Investments | Rs m | -457 | -474 | -379 | -213 | -553 |
From Financial Activity | Rs m | -101 | -206 | -3 | -63 | -98 |
Net Cashflow | Rs m | -45 | -3 | 18 | -15 | -17 |
* Results Consolidated | Source: Company Annual Reports, Regulatory Filings, Equitymaster |
|
Share Holding |
Indian Promoters: | 56.0% |
Foreign collaborators: | 0.0% |
Indian inst/Mut Fund: | 3.8% |
FIIs: | 0.0% |
ADR/GDR: | 0.0% |
Free float: | 44.0% |
Shareholders: | 9,046 |
Pledged promoter(s) holding: | 0.0% |
|
Company Information |
REGD OFF: | Survey No. 324 / 4 To 7 Off Kachigam, Village Kachigam, Swami Narayan Gurukul Road, Nani Daman - 396210 |
E-MAIL: | wimplast@celloworld.com |
WEB: | www.cellowimplast.com |
TELEPHONE: | 0260- 2242315 / 9726850999 / 9377283454 |
FAX: | |
SECTOR: | PLASTICS |
GROUP: | Private sector |
TR AGENT: | Link Intime India Pvt Ltd., C 101 247 Park, LBS Marg, Vikhroli (West) |
CHM: | Pradeep G Rathod |
COMP SEC: | Darsha Adodra |
YEAR OF INC: | 1988 |
BSE CODE: | 526586 |
FV (Rs): | 10 |
DIV YIELD (%): | 1.7 |