White Organic Retail Ltd

  • Market Cap 38.2 Cr.
  • Current Price 35.0
  • High / Low 86.8 / 31.6
  • Stock P/E 225
  • Book Value 33.2
  • Dividend Yield 0.00 %
  • ROCE 1.19 %
  • ROE 0.60 %
  • Face Value 10.0

Pros

  • Stock is trading at 1.05 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 11.37% for last 3 years.

Peer comparison

Sector: Trading Industry: Trading

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Operating Profit
OPM %
Other Income
Interest
Depreciation
Profit before tax
Tax %
Net Profit
EPS in Rs

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0.14 0.71 1.00 1.06 0.00 1.43 82.93 160.36 68.90
0.08 0.47 0.67 0.72 0.72 1.70 79.62 158.76 70.47
Operating Profit 0.06 0.24 0.33 0.34 -0.72 -0.27 3.31 1.60 -1.57
OPM % 42.86% 33.80% 33.00% 32.08% -18.88% 3.99% 1.00% -2.28%
Other Income 0.00 0.00 0.00 0.00 1.07 1.13 1.07 0.96 1.97
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.16
Depreciation 0.00 0.01 0.01 0.03 0.00 0.00 0.00 0.01 0.01
Profit before tax 0.06 0.23 0.32 0.31 0.35 0.86 4.38 2.54 0.23
Tax % 0.00% 30.43% 34.38% 32.26% 31.43% 32.56% 30.82% 29.53% 26.09%
Net Profit 0.06 0.17 0.21 0.21 0.24 0.59 3.03 1.80 0.17
EPS in Rs 3.00 0.16
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:%
5 Years:130%
3 Years:264%
TTM:-57%
Compounded Profit Growth
10 Years:%
5 Years:-4%
3 Years:-34%
TTM:-91%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:-35%
Return on Equity
10 Years:%
5 Years:13%
3 Years:11%
Last Year:1%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0.01 0.01 0.01 0.01 0.01 0.01 0.01 3.00 5.45
Reserves 0.06 0.23 0.42 0.63 0.87 1.46 4.47 17.64 30.81
Borrowings 0.00 0.00 11.47 11.96 11.67 11.44 14.40 1.89 6.84
7.61 8.89 0.20 0.37 0.22 1.57 31.29 32.62 25.87
Total Liabilities 7.68 9.13 12.10 12.97 12.77 14.48 50.17 55.15 68.97
0.05 0.04 0.03 0.00 0.00 0.02 0.04 0.04 0.09
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 12.21 10.87 11.13
7.63 9.09 12.07 12.97 12.77 14.46 37.92 44.24 57.75
Total Assets 7.68 9.13 12.10 12.97 12.77 14.48 50.17 55.15 68.97

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
0.00 0.00 -2.64 -0.50 -0.78 -0.80 -5.23 -0.68 -25.37
0.00 0.00 0.00 0.00 1.06 1.04 5.54 2.30 6.55
0.00 0.00 2.65 0.49 -0.28 -0.24 0.00 1.85 15.50
Net Cash Flow 0.00 0.00 0.01 -0.01 0.00 0.01 0.31 3.47 -3.31

Ratios

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 148.39% 5.27% 2.53% 2.78% 6.76% 27.56% 12.32% 1.19%
Debtor Days 0.00 0.00 0.00 0.00 347.13 146.61 83.92 135.72
Inventory Turnover 121.00 39.41 59.66 25.91

Shareholding Pattern

Numbers in percentages

Sep 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
55.01 55.01 55.01 55.01 55.01
0.00 0.00 0.00 1.10 1.10
44.99 44.99 44.99 43.89 43.89

Documents