Wim Plast Ltd
- Market Cap ₹ 640 Cr.
- Current Price ₹ 534
- High / Low ₹ 778 / 442
- Stock P/E 12.3
- Book Value ₹ 384
- Dividend Yield 1.59 %
- ROCE 12.7 %
- ROE 9.51 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has been maintaining a healthy dividend payout of 23.6%
Cons
- The company has delivered a poor sales growth of -3.03% over past five years.
- Company has a low return on equity of 9.08% over last 3 years.
- Earnings include an other income of Rs.20.8 Cr.
- Promoter holding has decreased over last 3 years: -13.9%
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Plastic products Industry: Plastics Products
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
201 | 247 | 295 | 363 | 352 | 351 | 384 | 352 | 317 | 262 | 317 | 329 | 335 | |
164 | 203 | 241 | 302 | 278 | 269 | 303 | 278 | 250 | 208 | 264 | 271 | 275 | |
Operating Profit | 37 | 44 | 54 | 61 | 75 | 82 | 81 | 74 | 67 | 54 | 53 | 59 | 60 |
OPM % | 18% | 18% | 18% | 17% | 21% | 23% | 21% | 21% | 21% | 21% | 17% | 18% | 18% |
1 | 2 | 0 | 1 | 2 | 2 | 2 | 2 | 8 | 7 | 11 | 10 | 21 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 6 | 7 | 9 | 9 | 11 | 12 | 15 | 17 | 18 | 18 | 16 | 14 | 12 |
Profit before tax | 32 | 39 | 45 | 54 | 65 | 73 | 67 | 59 | 56 | 43 | 48 | 54 | 69 |
Tax % | 29% | 27% | 27% | 28% | 31% | 33% | 34% | 34% | 19% | 25% | 26% | 25% | |
23 | 28 | 33 | 38 | 45 | 49 | 45 | 39 | 45 | 32 | 35 | 41 | 52 | |
EPS in Rs | 18.96 | 23.54 | 27.09 | 31.97 | 37.62 | 40.50 | 37.21 | 32.71 | 37.72 | 26.91 | 29.44 | 33.97 | 43.26 |
Dividend Payout % | 16% | 17% | 17% | 16% | 16% | 17% | 19% | 21% | 19% | 19% | 27% | 25% |
Compounded Sales Growth | |
---|---|
10 Years: | 3% |
5 Years: | -3% |
3 Years: | 1% |
TTM: | 1% |
Compounded Profit Growth | |
---|---|
10 Years: | 4% |
5 Years: | -2% |
3 Years: | -3% |
TTM: | 29% |
Stock Price CAGR | |
---|---|
10 Years: | 3% |
5 Years: | 3% |
3 Years: | 5% |
1 Year: | 20% |
Return on Equity | |
---|---|
10 Years: | 14% |
5 Years: | 10% |
3 Years: | 9% |
Last Year: | 10% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 6 | 6 | 6 | 6 | 6 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
Reserves | 96 | 119 | 145 | 172 | 208 | 250 | 285 | 314 | 339 | 371 | 401 | 432 | 448 |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | |
18 | 27 | 35 | 35 | 35 | 41 | 36 | 38 | 33 | 38 | 28 | 43 | 56 | |
Total Liabilities | 120 | 152 | 186 | 213 | 249 | 303 | 333 | 364 | 384 | 422 | 442 | 486 | 516 |
58 | 71 | 72 | 86 | 87 | 113 | 125 | 135 | 128 | 117 | 102 | 77 | 76 | |
CWIP | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 24 | 19 | 39 | 80 | 120 | 150 | 156 | 160 |
62 | 82 | 113 | 127 | 162 | 165 | 190 | 190 | 175 | 186 | 190 | 254 | 281 | |
Total Assets | 120 | 152 | 186 | 213 | 249 | 303 | 333 | 364 | 384 | 422 | 442 | 486 | 516 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
31 | 23 | 18 | 44 | 37 | 49 | 22 | 54 | 66 | 41 | 26 | 65 | |
-28 | -18 | -10 | -28 | -10 | -61 | -20 | -46 | -47 | -38 | -21 | -57 | |
-3 | -4 | -6 | -6 | -16 | 0 | -10 | -10 | -21 | -0 | -6 | -10 | |
Net Cash Flow | 0 | 1 | 2 | 10 | 11 | -11 | -7 | -2 | -2 | 3 | -1 | -2 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 38 | 40 | 36 | 41 | 50 | 53 | 62 | 81 | 74 | 92 | 79 | 82 |
Inventory Days | 80 | 86 | 119 | 78 | 125 | 154 | 172 | 182 | 211 | 266 | 200 | 179 |
Days Payable | 10 | 16 | 26 | 14 | 26 | 27 | 24 | 23 | 28 | 34 | 21 | 32 |
Cash Conversion Cycle | 108 | 109 | 130 | 104 | 149 | 179 | 210 | 240 | 257 | 324 | 257 | 229 |
Working Capital Days | 84 | 82 | 95 | 80 | 107 | 118 | 148 | 162 | 166 | 205 | 184 | 214 |
ROCE % | 35% | 34% | 33% | 33% | 33% | 31% | 24% | 19% | 16% | 12% | 12% | 13% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 1d
- Board Meeting Intimation for Board Meeting Intimation For Consideration And Approval Of Audited Financial Results & Dividend For The Quarter And Year Ended March 31, 2024 12 May
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 7 May
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 19 Apr
- Submission Of Compliance Certificate Pursuant To Regulation 40(9) SEBI (LODR) Regulations, 2015 19 Apr
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2009
from bse
Business Overview:[1][2]
Company is the owner of CELLO , a prominent plastic consumer brand. Its product includes Seating System, School Furniture, Horeca, Cabinets, Kid’s furniture etc. Company has a presence on all major online platforms and has its own e-commerce portal. It catersto government supplies through the GEM Portal. Company has 9 manufacturing units and 10 trading depots spread across India.