Table of Contents
Walchandnagar Industries is engaged in business offerings across core sectors with focus on EPC / Turnkey Projects, Hi Tech Manufacturing, Engineering Products and Engineering Services. Below is the details of WALCHANNAG Walchandnagar Industries Ltd Quarterly reports are issued by companies every three months. Most companies have a financial year-end of Mar. 31 and quarters that end on June 30, Sept. 30, Dec. 31 and March 31. Standalone Figures in The profit and loss (P&L) statement is a financial statement that summarizes the revenues, costs and expenses incurred during a specified period, usually a fiscal quarter or year. The P&L statement is synonymous with the income statement. These records provide information about a company's ability or inability to generate profit" by increasing revenue, reducing costs or both. Some refer to the P&L statement as a statement of profit and loss, income statement, statement of operations, statement of financial results or income, earnings statement or expense statement. Standalone Figures in A balance sheet is a financial statement that reports a company's assets, liabilities and shareholders' equity at a specific point in time, and provides a basis for computing rates of return and evaluating its capital structure. It is a financial statement that provides a snapshot of what a company owns and owes, as well as the amount invested by shareholders. It is used alongside other important financial statements such as the income statement and statement of cash flows in conducting fundamental analysis or calculating financial ratios. Standalone Figures in Cash flow is the net amount of cash and cash-equivalents being transferred into and out of a business. At the most fundamental level, a company’s ability to create value for shareholders is determined by its ability to generate positive cash flows, or more specifically, maximize long-term free cash flow. Standalone Figures in Walchandnagar Industries Ltd
Stock/Share Code - WALCHANNAG
Market Cap ₹222.9 Cr. Current Price ₹56.9 as on 23 Mar 23 52 Week High / Low Price ₹81.4 / ₹22.15 Face Value ₹2 Stock P/E Book Value ₹70.68 Dividend Yield 0.00 % ROCE 4.35 % ROE -18.50 % Sales Growth (3yrs) -9.18 % Sector Capital Goods-Non Electrical Equipment Industry Engineering Listed on BSE AND NSE Company Website Company Website Walchandnagar Industries Ltd Price Chart
Walchandnagar Industries Ltd Peer Comparison in Capital Goods-Non Electrical Equipment
S.No. Name CMP Rs. P/E Mar Cap Rs.Cr. Div Yld % NP Qtr Rs.Cr. Qtr Profit Var % Qtr Sales Var % Sales Qtr Rs.Cr. ROCE % 1. Hind.Aeronautics 11.01 ₹30,969.3 Cr. 3.59 ₹1,250.71 Cr. 0.91 1.67 10323.00 24.82 2. 67.78 ₹9,111.29 Cr. 0.92 -₹15.27 Cr. -124.33 -52.25 664.94 11.79 3. GMM Pfaudler 112.56 ₹8,174.91 Cr. 0.09 ₹19.19 Cr. 8.48 2.77 154.43 29.96 4. Bharat Dynamics 18.55 ₹7,257.94 Cr. 1.58 -₹78.04 Cr. -219.05 -93.60 31.45 30.55 5. 99.73 ₹2,781.55 Cr. 0.37 -₹134 Cr. -36.44 -32.68 390.45 2.32 6. ISGEC Heavy 11.74 ₹1,876.47 Cr. 0.78 ₹41.7 Cr. 47.45 -12.19 1048.86 11.04 7. HLE Glascoat 47.19 ₹1,742.4 Cr. 0.33 ₹6.21 Cr. -16.98 -16.38 69.84 55.31 8. Walchan. Inds. ₹222.9 Cr. 0.00 -₹22.52 Cr. -9.91 -23.83 47.83 4.35
Talk to our investment specialistWalchandnagar Industries Ltd Fundamentals
Quarterly Results
Rs. Crores
Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sales - 76 116 118 66 104 95 98 63 100 75 60 48 YOY Sales Growth % -22.90% 16.45% -3.60% -24.54% 37.07% -18.25% -16.81% -5.14% -4.11% -21.48% -38.54% -23.83% Expenses - 66 96 90 50 88 71 84 60 73 67 65 47 Material Cost % 45.20% 49.28% 42.88% 13.72% 45.65% 27.57% 47.51% 39.39% 22.88% 31.25% 43.34% 32.39% Employee Cost % 23.87% 17.15% 17.73% 32.39% 20.74% 23.43% 20.76% 32.15% 19.69% 28.13% 37.63% 42.07% Operating Profit 10 20 28 16 17 24 14 3 27 8 -4 1 OPM % 14% 17% 24% 25% 16% 25% 14% 5% 27% 11% -7% 1% Other Income 4 1 1 10 11 5 8 5 3 -5 8 1 Interest 19 19 19 19 19 20 22 22 23 21 20 19 Depreciation 8 8 8 7 7 7 6 6 6 6 5 5 Profit before tax -13 -7 2 0 2 2 -6 -20 1 -24 -22 -23 Tax % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Net Profit -13 -7 2 0 2 2 -6 -20 1 -24 -22 -23 EPS in Rs -3.39 -1.72 0.55 0.02 0.57 0.51 -1.66 -5.38 0.28 -6.28 -5.82 -5.91 Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Profit & Loss
Rs. Crores
Sep 2008 Sep 2009 Sep 2010 Sep 2011 Sep 2012 Sep 2013 Sep 2014 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM Sales - 696 513 672 958 881 727 638 802 398 398 364 298 283 Sales Growth % 10.04% -26.35% 31.17% 42.43% -7.96% -17.58% -12.15% 25.68% -50.39% 0.13% -8.62% -18.13% Expenses - 624 467 649 914 823 750 623 752 350 323 282 263 252 Material Cost % 63.79% 54.03% 57.58% 54.49% 56.79% 54.81% 46.18% 47.67% 43.04% 40.86% 30.50% 27.93% Manufacturing Cost % 9.55% 17.50% 21.06% 22.66% 19.20% 25.44% 28.32% 19.74% 14.54% 14.26% 18.27% 16.66% Employee Cost % 7.31% 10.61% 9.39% 8.19% 10.63% 13.28% 14.48% 16.93% 20.69% 19.51% 23.19% 28.07% Other Cost % 8.97% 8.98% 8.51% 10.15% 6.80% 9.67% 8.58% 9.45% 9.67% 6.38% 5.64% 15.73% Operating Profit 72 46 23 43 58 -23 16 50 48 76 82 35 31 OPM % 10% 9% 3% 5% 7% -3% 2% 6% 12% 19% 22% 12% 11% Other Income 4 12 21 7 9 47 32 6 4 9 25 11 7 Interest 9 12 9 17 32 42 49 91 70 77 82 88 83 Depreciation 7 11 13 16 18 18 17 34 36 33 27 23 22 Profit before tax 60 35 22 17 17 -36 -19 -69 -54 -26 -2 -65 -67 Tax % 34% 34% -2% 25% 28% -7% 33% -5% -47% 0% 0% 0% Net Profit 40 23 22 13 12 -38 -12 -72 -80 -26 -2 -65 -67 EPS in Rs 10.28 5.98 5.69 3.20 3.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -17.73 Dividend Payout % 10% 16% 17% 30% 31% -4% -12% 0% 0% 0% 0% 0% Compounded Sales Growth
Compounded Profit Growth
Return on Equity
Balance Sheet
Rs. Crores
Sep 2008 Sep 2009 Sep 2010 Sep 2011 Sep 2012 Sep 2013 Sep 2014 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Share Capital - 8 8 8 8 8 8 8 8 8 8 8 8 Equity Capital 7.61 7.61 7.61 7.61 7.61 7.61 7.61 7.61 7.61 7.61 7.61 7.61 Reserves 414 420 403 399 393 699 663 554 357 331 328 261 Borrowings 88 125 104 156 207 261 350 405 431 434 454 405 Other Liabilities - 401 426 656 690 646 619 594 432 414 381 377 372 Trade Payables 206 173 256 252 257 272 206 99 87 95 95 87 Advance from Customers 134 193 345 108 199 204 206 186 137 131 156 124 Other liability items 61 60 55 330 190 143 183 147 190 155 127 161 Total Liabilities 911 978 1,171 1,252 1,254 1,586 1,615 1,398 1,209 1,155 1,166 1,046 Fixed Assets - 297 291 281 294 301 638 617 560 390 364 357 346 Gross Block 557 574 591 631 667 1,029 1,048 1,056 426 432 451 462 Accumulated Depreciation 259 283 309 337 366 391 430 496 36 67 94 116 CWIP 22 52 59 44 23 20 4 1 1 2 5 9 Investments 42 46 47 19 20 31 25 0 5 3 3 0 Other Assets - 550 588 784 895 909 896 969 837 813 786 801 692 Inventories 120 172 223 290 314 263 318 279 192 171 195 235 Trade receivables 338 266 357 398 439 417 405 396 360 370 230 199 Cash Equivalents 10 41 35 30 19 12 47 25 18 32 90 43 Loans n Advances 82 109 169 174 137 183 171 105 193 134 106 109 Other asset items -2 -0 -0 4 1 22 29 32 49 79 180 106 Total Assets 911 978 1,171 1,252 1,254 1,586 1,615 1,398 1,209 1,155 1,166 1,046 Cash Flows
Rs. Crores
Sep 2008 Sep 2009 Sep 2010 Sep 2011 Sep 2012 Sep 2013 Sep 2014 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Cash from Operating Activity - -43 51 37 -42 -16 -38 -38 0 63 50 146 59 Profit from operations 71 46 30 43 64 -20 20 64 59 77 80 63 Receivables -182 43 -170 -49 -9 -31 -8 74 -19 -13 72 53 Inventory -8 -51 -51 -67 -25 52 -12 39 28 21 -24 -40 Payables 100 25 236 35 -42 -26 -15 -165 10 8 -0 -7 Other WC items 0 0 0 0 0 0 0 0 -16 -48 14 -10 Working capital changes -90 17 15 -81 -75 -6 -35 -51 2 -31 62 -4 Direct taxes -23 -12 -8 -5 -4 -13 -23 -12 2 3 4 0 Cash from Investing Activity - -74 -45 -11 6 -10 27 31 15 -10 3 -49 39 Fixed assets purchased -39.92 -47.93 -23.46 -26.71 -16.07 -5.39 -4.50 -9.90 -3.42 -7.54 -12.24 -15.07 Fixed assets sold 0.36 0.10 0.23 0.14 0.34 0.41 3.48 0.26 0.02 0.44 0.19 0.37 Investments purchased -36.42 -4.45 -0.53 0.00 -1.25 -12.16 -11.24 0.00 -3.21 0.00 -0.12 0.00 Investments sold 0.00 0.00 0.00 28.12 0.00 41.45 42.96 24.26 0.00 1.94 0.30 3.01 Interest received 0.59 4.58 10.00 1.68 4.95 0.65 0.37 0.35 1.46 5.07 2.24 3.98 Dividends received 1.27 2.49 2.63 2.59 2.18 1.74 0.30 0.22 0.01 0.02 0.01 0.01 Other investing items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.03 -4.50 3.42 -39.60 46.73 Cash from Financing Activity - 100 25 -33 32 15 5 41 -37 -66 -55 -78 -121 Proceeds from shares 1 0 0 0 0 0 0 0 0 0 0 0 Proceeds from borrowings 62 37 0 52 0 71 75 35 61 196 31 5 Repayment of borrowings 0 0 -21 0 0 -22 -0 -6 -58 -175 -46 -54 Interest paid fin -5 -4 -7 -15 -30 -40 -46 -90 -70 -76 -63 -72 Dividends paid -3 -7 -4 -4 -4 -4 -2 -2 0 0 0 0 Other financing items 45 -0 0 0 50 0 14 25 0 0 0 0 Net Cash Flow -17 31 -7 -4 -11 -6 35 -22 -14 -2 18 -24
Talk to our investment specialistRatios
Sep 2008 Sep 2009 Sep 2010 Sep 2011 Sep 2012 Sep 2013 Sep 2014 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 ROCE % 18% 9% 6% 6% 9% -4% 0% 3% 2% 6% 10% 4% Debtor Days 177 190 194 152 182 210 231 180 330 339 231 243 Inventory Turnover 3.87 1.94 2.00 2.07 1.69 1.42 1.06 1.34 0.78 0.96 0.69 0.45 Announcements & News
Recent Announcements
Credit Ratings
Annual Reports
How to Invest in Mutual Funds SIP Online?