Wim Plast Ltd

About [ edit ]

Wim Plast is engaged in the Business of Plastic Articles.

Key Points [ edit ]
  • Market Cap 552 Cr.
  • Current Price 460
  • High / Low 529 / 279
  • Stock P/E 18.7
  • Book Value 297
  • Dividend Yield 1.52 %
  • ROCE 16.4 %
  • ROE 13.2 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 19.59%

Cons

  • The company has delivered a poor sales growth of -2.68% over past five years.
  • Company has a low return on equity of 13.75% for last 3 years.
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
108 92 76 84 101 90 76 75 77 23 61 76
82 74 60 67 77 71 60 58 61 23 48 58
Operating Profit 26 19 16 16 24 19 16 17 16 0 12 19
OPM % 24% 20% 21% 20% 24% 21% 21% 23% 20% 1% 20% 24%
Other Income 0 0 0 0 1 1 1 1 4 3 2 3
Interest 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 4 4 4 4 4 5 5 5 4 5 5 5
Profit before tax 23 15 12 12 20 15 12 13 15 -2 10 17
Tax % 35% 34% 34% 34% 34% 14% 10% 26% 26% 26% 27% 26%
Net Profit 15 10 8 8 13 13 11 10 11 -1 7 13
EPS in Rs 12.50 8.30 6.64 6.74 11.03 10.82 9.15 8.29 9.46 -1.18 5.79 10.50

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
91 129 157 201 247 295 363 352 351 384 352 317 237
76 104 127 164 203 241 302 278 269 303 278 250 190
Operating Profit 15 25 29 37 44 54 61 75 82 81 74 67 47
OPM % 16% 20% 19% 18% 18% 18% 17% 21% 23% 21% 21% 21% 20%
Other Income -0 0 1 1 2 0 1 2 2 2 2 8 12
Interest 1 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 3 3 4 6 7 9 9 11 12 15 17 18 18
Profit before tax 11 23 26 32 39 45 54 65 73 67 59 56 40
Tax % 28% 25% 30% 29% 27% 27% 28% 31% 33% 34% 34% 19%
Net Profit 8 17 18 23 28 33 38 45 49 45 39 45 29
EPS in Rs 6.67 14.18 15.21 18.96 23.54 27.09 31.97 37.62 40.50 37.21 32.71 37.72 24.57
Dividend Payout % 26% 14% 15% 16% 17% 17% 16% 16% 17% 19% 21% 19%
Compounded Sales Growth
10 Years:9%
5 Years:-3%
3 Years:-3%
TTM:-31%
Compounded Profit Growth
10 Years:10%
5 Years:3%
3 Years:-3%
TTM:-37%
Stock Price CAGR
10 Years:17%
5 Years:-13%
3 Years:-24%
1 Year:58%
Return on Equity
10 Years:19%
5 Years:16%
3 Years:14%
Last Year:13%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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
6 6 6 6 6 6 6 6 12 12 12 12 12
Reserves 48 62 78 96 119 145 172 208 250 285 314 339 344
Borrowings 0 0 0 0 0 0 0 0 0 0 0 1 0
10 12 13 18 27 35 35 35 41 36 38 32 33
Total Liabilities 65 80 97 120 152 186 213 249 303 333 364 384 389
29 34 35 58 71 72 86 87 113 125 135 128 119
CWIP 0 0 0 0 0 1 0 0 0 0 0 1 2
Investments 3 2 0 0 0 0 0 0 24 19 39 83 119
33 45 62 62 82 113 127 162 165 190 190 172 149
Total Assets 65 80 97 120 152 186 213 249 303 333 364 384 389

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
14 10 7 31 23 18 44 37 49 22 54 66
-5 -7 -5 -28 -18 -10 -28 -10 -61 -20 -46 -47
-8 -2 -3 -3 -4 -6 -6 -16 0 -10 -10 -21
Net Cash Flow 0 1 -1 0 1 2 10 11 -11 -7 -2 -2

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 % 22% 37% 34% 35% 34% 33% 33% 33% 31% 24% 19% 16%
Debtor Days 35 35 40 38 40 36 41 50 53 62 81 74
Inventory Turnover 5.15 5.54 4.97 5.13 5.04 3.98 4.35 3.52 2.65 2.52 2.05 1.82

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
69.90 69.90 69.90 69.90 69.90 69.90 69.90 69.91 69.91 69.91 69.91 69.91
4.12 4.09 3.99 3.98 3.98 3.96 3.96 3.63 3.39 2.51 0.00 0.00
5.39 5.83 6.12 6.26 6.30 6.46 6.49 6.48 6.47 6.48 6.48 6.44
20.59 20.18 19.99 19.86 19.82 19.68 19.65 19.98 20.23 21.11 23.62 23.65

Documents