Winsome Breweries Ltd

About [ edit ]

Winsome Breweries is currently engaged in manufacturing & selling of Beer.

  • Market Cap 22.2 Cr.
  • Current Price 8.01
  • High / Low 8.46 / 3.60
  • Stock P/E
  • Book Value 12.4
  • Dividend Yield 0.00 %
  • ROCE -2.45 %
  • ROE -3.28 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.65 times its book value

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -33.92% over past five years.
  • Company has a low return on equity of -1.20% for last 3 years.
  • Contingent liabilities of Rs.31.93 Cr.
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
12.90 0.00 0.00 0.00 0.00 0.00 0.06 2.26 6.90 0.41 0.01 0.15
17.94 0.59 0.64 0.92 1.29 0.80 1.64 3.98 9.85 1.63 1.81 1.63
Operating Profit -5.04 -0.59 -0.64 -0.92 -1.29 -0.80 -1.58 -1.72 -2.95 -1.22 -1.80 -1.48
OPM % -39.07% -2,633.33% -76.11% -42.75% -297.56% -18,000.00% -986.67%
Other Income 3.31 0.19 0.34 0.33 1.65 0.46 1.45 1.82 3.93 -0.77 1.34 -1.89
Interest 0.05 0.06 0.06 0.05 0.05 0.04 0.05 0.04 0.03 0.03 0.02 0.02
Depreciation 0.19 0.17 0.17 0.17 0.33 0.22 0.22 0.22 0.70 0.35 0.35 0.35
Profit before tax -1.97 -0.63 -0.53 -0.81 -0.02 -0.60 -0.40 -0.16 0.25 -2.37 -0.83 -3.74
Tax % 36.55% 0.00% 0.00% 0.00% 5,150.00% 0.00% 0.00% 0.00% -32.00% 0.00% 0.00% 0.00%
Net Profit -1.26 -0.63 -0.53 -0.81 1.01 -0.60 -0.40 -0.16 0.33 -2.37 -0.83 -3.74
EPS in Rs -0.46 -0.23 -0.19 -0.29 0.37 -0.22 -0.14 -0.06 0.12 -0.86 -0.30 -1.35

Profit & Loss

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
15.27 47.59 37.40 57.33 64.16 62.06 73.20 76.32 48.68 27.05 0.00 9.22 7.47
16.26 50.64 38.95 55.59 61.34 60.83 73.28 76.20 51.32 35.51 3.45 16.26 14.92
Operating Profit -0.99 -3.05 -1.55 1.74 2.82 1.23 -0.08 0.12 -2.64 -8.46 -3.45 -7.04 -7.45
OPM % -6.48% -6.41% -4.14% 3.04% 4.40% 1.98% -0.11% 0.16% -5.42% -31.28% -76.36% -99.73%
Other Income 3.96 6.48 4.54 2.20 0.71 1.35 2.57 3.11 7.31 11.05 2.52 7.65 2.61
Interest 0.19 0.48 0.01 0.84 0.79 0.32 0.22 0.12 0.18 0.28 0.22 0.16 0.10
Depreciation 2.08 1.97 1.98 1.99 1.33 1.37 0.27 0.66 0.62 0.70 0.84 1.36 1.75
Profit before tax 0.70 0.98 1.00 1.11 1.41 0.89 2.00 2.45 3.87 1.61 -1.99 -0.91 -6.69
Tax % 87.14% 26.53% 52.00% 63.06% 23.40% 14.61% 22.50% 42.45% 24.03% 27.33% 51.76% 8.79%
Net Profit 0.09 0.72 0.48 0.41 1.07 0.76 1.55 1.41 2.93 1.17 -0.97 -0.83 -6.61
EPS in Rs 0.03 0.26 0.17 0.15 0.39 0.27 0.56 0.51 1.06 0.42 -0.35 -0.30 -2.39
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:-15%
5 Years:-34%
3 Years:-43%
TTM:%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-4307%
Stock Price CAGR
10 Years:4%
5 Years:3%
3 Years:2%
1 Year:87%
Return on Equity
10 Years:2%
5 Years:2%
3 Years:-1%
Last Year:-3%

Balance Sheet

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
27.67 27.67 27.67 27.67 27.67 27.67 27.67 27.67 27.67 27.67 27.67 27.67 27.67
Reserves -0.55 0.17 0.65 1.06 2.13 2.89 4.44 5.85 10.46 11.64 10.97 9.82 6.62
Borrowings 5.75 5.26 4.93 9.04 8.84 8.08 8.09 8.02 10.43 9.89 9.59 9.66 8.38
9.00 15.59 14.53 12.41 11.72 14.26 11.63 21.06 11.89 8.30 10.55 17.92 20.80
Total Liabilities 41.87 48.69 47.78 50.18 50.36 52.90 51.83 62.60 60.45 57.50 58.78 65.07 63.47
10.43 8.81 7.01 5.06 7.46 6.26 6.10 7.77 8.23 8.02 11.50 13.58 12.88
CWIP 0.64 0.42 1.34 4.91 1.50 1.57 1.57 1.63 0.86 0.87 1.31 0.00 0.00
Investments 0.19 0.19 0.02 0.02 0.02 2.60 13.94 15.04 14.96 18.48 16.33 13.72 13.72
30.61 39.27 39.41 40.19 41.38 42.47 30.22 38.16 36.40 30.13 29.64 37.77 36.87
Total Assets 41.87 48.69 47.78 50.18 50.36 52.90 51.83 62.60 60.45 57.50 58.78 65.07 63.47

Cash Flows

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-10.70 -0.50 0.31 -0.24 0.30 3.46 10.92 2.48 -2.76 3.28 1.58 -2.39
10.45 0.07 -0.02 -2.92 0.27 -2.17 -10.79 -1.58 0.87 -2.76 -1.19 3.24
0.04 0.14 -0.29 3.28 -0.68 -1.14 -0.33 -0.80 2.26 -0.63 -0.71 -0.76
Net Cash Flow -0.21 -0.29 0.00 0.12 -0.11 0.15 -0.20 0.10 0.36 -0.12 -0.32 0.09

Ratios

Figures in Rs. Crores

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 3.32% 4.46% 2.83% 5.49% 5.76% 3.16% 5.63% 6.29% 8.97% 3.87% -4.33% -2.45%
Debtor Days 14.34 71.71 40.60 17.57 1.59 0.35 0.55 0.53 0.15 0.00 6.73
Inventory Turnover 1.28 3.86 1.64 2.60 3.85 8.50 12.37 11.58 7.16 3.77 4.76

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
45.75 45.75 44.97 44.97 44.97 44.97 44.97 44.97 44.97 44.97 44.97 44.97
0.12 0.12 0.12 0.12 0.12 0.12 0.14 0.13 0.12 0.12 0.12 0.12
54.13 54.13 54.90 54.90 54.90 54.90 54.89 54.90 54.90 54.91 54.91 54.91

Documents