Williamson Financial Services Ltd

Williamson Financial Services Ltd

₹ 7.76 1.04%
11 Jun - close price
About

Incorporated in 1971, Williamson Financial Services Ltd (formerly known as The Makum Tea Co. Ltd) is engaged in the business of Financial Services.

Key Points

Business Overview:[1]
Company is a Non Banking Financial-Non Systematically Important Non-Deposit taking Company registered under Reserve Bank of India

  • Market Cap 6.49 Cr.
  • Current Price 7.76
  • High / Low 8.49 / 3.21
  • Stock P/E
  • Book Value -416
  • Dividend Yield 0.00 %
  • ROCE -3.77 %
  • ROE %
  • Face Value 10.0

Pros

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -44.3% over past five years.
  • Contingent liabilities of Rs.6.93 Cr.

* 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: Finance Industry: Finance & Investments

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
2.89 0.21 0.01 0.26 0.00 0.00 0.05 0.00 3.57 0.92 1.10 0.11 0.00
9.83 1.84 19.24 10.92 0.13 0.12 9.90 0.10 20.62 0.10 10.37 0.10 0.08
Operating Profit -6.94 -1.63 -19.23 -10.66 -0.13 -0.12 -9.85 -0.10 -17.05 0.82 -9.27 0.01 -0.08
OPM % -240.14% -776.19% -192,300.00% -4,100.00% -19,700.00% -477.59% 89.13% -842.73% 9.09%
0.36 10.66 0.51 0.06 0.00 0.00 0.38 7.95 0.54 0.63 2.61 0.04 0.74
Interest 0.96 0.00 0.01 0.01 0.01 0.00 0.02 0.23 0.00 0.20 0.02 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -7.54 9.03 -18.73 -10.61 -0.14 -0.12 -9.49 7.62 -16.51 1.25 -6.68 0.05 0.66
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 414.40% 77.54% 0.00% 0.00%
-7.55 9.03 -18.73 -10.61 -0.14 -0.12 -9.49 7.62 -16.52 -3.92 -1.50 0.05 0.66
EPS in Rs -9.03 10.80 -22.41 -12.69 -0.17 -0.14 -11.35 9.12 -19.76 -4.69 -1.79 0.06 0.79
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
4.84 8.56 12.56 29.33 30.03 35.28 39.49 6.66 2.90 0.47 3.62 2.12
5.86 -13.80 -28.99 2.31 7.77 3.10 4.79 16.35 21.79 32.31 30.75 10.64
Operating Profit -1.02 22.36 41.55 27.02 22.26 32.18 34.70 -9.69 -18.89 -31.84 -27.13 -8.52
OPM % -21.07% 261.21% 330.81% 92.12% 74.13% 91.21% 87.87% -145.50% -651.38% -6,774.47% -749.45% -401.89%
0.03 0.00 0.15 0.15 0.34 1.52 0.28 0.16 0.36 11.42 8.87 4.02
Interest 8.79 13.16 16.55 33.61 37.21 63.27 82.41 13.65 1.10 0.03 0.25 0.22
Depreciation 0.01 0.01 0.02 0.01 0.01 0.01 0.02 0.01 0.00 0.00 0.00 0.00
Profit before tax -9.79 9.19 25.13 -6.45 -14.62 -29.58 -47.45 -23.19 -19.63 -20.45 -18.51 -4.72
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1.96% 0.00% 0.00% 0.00% 0.00% 0.00%
-9.79 9.19 25.13 -6.45 -14.62 -29.58 -48.38 -23.19 -19.63 -20.45 -18.51 -4.72
EPS in Rs -11.71 10.99 30.06 -7.72 -17.49 -35.39 -57.88 -27.74 -23.48 -24.46 -22.14 -5.65
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -13%
5 Years: -44%
3 Years: -10%
TTM: -41%
Compounded Profit Growth
10 Years: %
5 Years: 14%
3 Years: 21%
TTM: 75%
Stock Price CAGR
10 Years: -11%
5 Years: -14%
3 Years: 34%
1 Year: 89%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 8.36 8.36 8.36 8.36 8.36 8.36 8.36 8.36 8.36 8.36 8.36 8.36
Reserves 8.95 18.13 43.25 36.80 22.17 -7.42 -147.81 -311.52 -308.28 -333.93 -356.01 -356.19
70.20 78.00 126.59 178.35 281.00 458.05 616.15 519.48 510.79 495.57 469.68 464.64
5.94 5.80 4.79 22.65 28.06 33.91 81.45 81.36 101.88 58.76 75.23 68.05
Total Liabilities 93.45 110.29 182.99 246.16 339.59 492.90 558.15 297.68 312.75 228.76 197.26 184.86
0.28 0.27 0.29 0.27 0.25 0.24 0.22 0.01 0.01 0.01 0.01 0.01
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 84.12 101.62 136.31 135.16 233.29 284.49 204.17 20.53 21.15 15.95 12.38 16.91
9.05 8.40 46.39 110.73 106.05 208.17 353.76 277.14 291.59 212.80 184.87 167.94
Total Assets 93.45 110.29 182.99 246.16 339.59 492.90 558.15 297.68 312.75 228.76 197.26 184.86

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-7.33 4.87 -32.29 -37.23 29.43 -72.97 -49.34 8.75 -4.47 2.30 19.36 5.24
3.80 1.89 -0.35 2.43 -100.17 -49.80 -109.29 110.89 14.25 12.89 6.80 0.00
2.79 -6.65 32.64 35.94 70.42 123.18 158.10 -120.49 -9.71 -15.25 -26.15 -5.26
Net Cash Flow -0.74 0.11 0.00 1.14 -0.32 0.41 -0.54 -0.85 0.06 -0.06 0.02 -0.01

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 0.00 0.00 0.00 1.99 0.12 0.21 0.18 4.38 10.07 5,560.43 721.93 13.77
Inventory Days
Days Payable
Cash Conversion Cycle 0.00 0.00 0.00 1.99 0.12 0.21 0.18 4.38 10.07 5,560.43 721.93 13.77
Working Capital Days 269.23 125.79 1,221.70 1,091.27 946.11 1,798.31 168.68 -476.25 -2,872.17 17,605.43 -1,506.38 -6,186.06
ROCE % -1.14% 23.28% 29.49% 13.52% 8.44% 8.74% 7.47% -2.75% -8.68% -10.72% -12.51%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
62.62% 62.62% 62.62% 62.62% 62.62% 62.62% 62.62% 62.62% 62.62% 62.62% 62.62% 62.62%
0.56% 0.56% 0.56% 0.56% 0.55% 0.55% 0.55% 0.55% 0.55% 0.55% 0.55% 0.55%
36.82% 36.82% 36.82% 36.82% 36.82% 36.82% 36.83% 36.83% 36.82% 36.82% 36.82% 36.82%
No. of Shareholders 7,1827,1687,1627,1587,1517,1507,1397,1537,1557,1547,1897,221

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents