Wim Plast Ltd

Wim Plast Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Wim Plast Ltd

₹ 484 1.11%
21 Nov 4:01 p.m.
cellowimplast.com BSE: 526586
About

Incorporated in 1988, Wim Plast Ltd manufactures various plastic products[1]

Key Points

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.

Website BSE
  • Market Cap ₹ 581 Cr.
  • Current Price ₹ 484
  • High / Low ₹ 660 / 445
  • Stock P/E 9.61
  • Book Value ₹ 467
  • Dividend Yield 2.06 %
  • ROCE 14.8 %
  • ROE 11.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Stock is trading at 1.04 times its book value
  • Company has been maintaining a healthy dividend payout of 21.7%
  • Company's working capital requirements have reduced from 205 days to 146 days

Cons

  • The company has delivered a poor sales growth of 2.99% over past five years.
  • Company has a low return on equity of 10.8% over last 3 years.
  • Earnings include an other income of Rs.30.8 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

Consumer Discretionary Consumer Durables Consumer Durables Plastic Products - Consumer

Part of BSE SmallCap BSE Allcap BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
79 80 91 78 80 87 98 90 78 93 106 90 84
66 65 73 63 66 72 80 74 66 78 87 76 71
Operating Profit 13 14 17 15 13 15 18 17 12 15 19 13 13
OPM % 17% 18% 19% 19% 17% 17% 18% 18% 15% 16% 18% 15% 15%
3 2 3 4 9 6 7 6 14 6 8 11 6
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 4 4 3 3 3 3 3 3 3 3 3 3 3
Profit before tax 13 13 17 16 19 17 21 19 23 18 24 22 16
Tax % 25% 26% 25% 25% 23% 25% 24% 24% 19% 25% 26% 23% 24%
10 10 12 12 15 13 16 15 19 13 18 17 12
EPS in Rs 8.00 8.00 10.41 9.96 12.18 10.71 13.56 12.09 15.75 11.24 14.68 14.07 10.41
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
295 363 352 351 384 352 317 262 317 329 343 367 373
241 302 278 269 303 278 250 208 264 271 282 305 313
Operating Profit 54 61 75 82 81 74 67 54 53 59 61 63 60
OPM % 18% 17% 21% 23% 21% 21% 21% 21% 17% 18% 18% 17% 16%
0 1 2 2 2 2 8 7 11 10 25 34 31
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 9 9 11 12 15 17 18 18 16 14 12 12 11
Profit before tax 45 54 65 73 67 59 56 43 48 54 74 84 80
Tax % 27% 28% 31% 33% 34% 34% 19% 25% 26% 25% 24% 24%
33 38 45 49 45 39 45 32 35 41 56 65 60
EPS in Rs 27.09 31.97 37.62 40.50 37.21 32.71 37.72 26.91 29.44 33.97 46.43 53.76 50.40
Dividend Payout % 17% 16% 16% 17% 19% 21% 19% 19% 27% 25% 22% 19%
Compounded Sales Growth
10 Years: 0%
5 Years: 3%
3 Years: 5%
TTM: 5%
Compounded Profit Growth
10 Years: 4%
5 Years: 6%
3 Years: 18%
TTM: -3%
Stock Price CAGR
10 Years: -6%
5 Years: 7%
3 Years: -1%
1 Year: -21%
Return on Equity
10 Years: 12%
5 Years: 10%
3 Years: 11%
Last Year: 11%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 6 6 6 12 12 12 12 12 12 12 12 12 12
Reserves 145 172 208 250 285 314 339 371 401 432 478 530 548
0 0 0 0 0 0 0 1 1 0 0 0 0
35 35 35 41 36 38 33 38 28 43 40 37 32
Total Liabilities 186 213 249 303 333 364 384 422 442 486 530 579 592
72 86 87 113 125 135 128 117 102 77 75 59 56
CWIP 1 0 0 0 0 0 1 0 0 0 0 0 0
Investments 0 0 0 24 19 39 80 120 150 156 170 311 345
113 127 162 165 190 190 175 186 190 254 285 210 191
Total Assets 186 213 249 303 333 364 384 422 442 486 530 579 592

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
18 44 37 49 22 54 66 41 26 65 48 56
-10 -28 -10 -61 -20 -46 -47 -38 -21 -57 -32 -41
-6 -6 -16 0 -10 -10 -21 -0 -6 -10 -10 -12
Net Cash Flow 2 10 11 -11 -7 -2 -2 3 -1 -2 6 4

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 36 41 50 53 62 81 74 92 79 82 91 74
Inventory Days 119 78 125 154 172 182 211 266 200 179 146 129
Days Payable 26 14 26 27 24 23 28 34 21 32 39 40
Cash Conversion Cycle 130 104 149 179 210 240 257 324 257 229 199 163
Working Capital Days 95 80 107 118 148 162 166 205 184 214 255 146
ROCE % 33% 33% 33% 31% 24% 19% 16% 12% 12% 13% 15% 15%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
55.73% 55.96% 55.99% 55.99% 55.99% 55.99% 55.99% 55.99% 55.99% 55.99% 55.99% 55.99%
3.82% 3.82% 3.82% 3.82% 3.82% 3.82% 3.82% 3.82% 3.81% 3.81% 3.81% 3.81%
40.45% 40.22% 40.18% 40.19% 40.19% 40.18% 40.19% 40.17% 40.19% 40.20% 40.18% 40.19%
No. of Shareholders 9,4979,2199,1458,3709,0468,9949,48510,2029,98810,06310,92111,353

* 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

Announcements

Annual reports