Wim Plast Ltd

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

Wim Plast Ltd

₹ 553 9.88%
23 May - close price
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 ₹ 663 Cr.
  • Current Price ₹ 553
  • High / Low ₹ 739 / 445
  • Stock P/E 10.3
  • Book Value ₹ 452
  • Dividend Yield 1.81 %
  • ROCE 16.4 %
  • ROE 12.5 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 21.7%

Cons

  • The company has delivered a poor sales growth of 2.99% over past five years.
  • Company has a low return on equity of 11.2% over last 3 years.
  • Earnings include an other income of Rs.33.6 Cr.
  • Promoter holding has decreased over last 3 years: -7.18%
  • Working capital days have increased from 297 days to 423 days

* 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: Plastic products Industry: Plastics Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
94 80 79 80 91 78 80 87 98 90 78 93 106
77 66 66 65 73 63 66 72 80 74 66 78 87
Operating Profit 18 14 13 14 17 15 13 15 18 17 12 15 19
OPM % 19% 17% 17% 18% 19% 19% 17% 17% 18% 18% 15% 16% 18%
3 2 3 2 3 4 9 6 7 6 14 6 8
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 4 4 4 4 3 3 3 3 3 3 3 3 3
Profit before tax 17 12 13 13 17 16 19 17 21 19 23 18 24
Tax % 27% 25% 25% 26% 25% 25% 23% 25% 24% 24% 19% 25% 26%
12 9 10 10 12 12 15 13 16 15 19 13 18
EPS in Rs 10.06 7.56 8.00 8.00 10.41 9.96 12.18 10.71 13.56 12.09 15.75 11.24 14.68
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
295 363 352 351 384 352 317 262 317 329 343 367
241 302 278 269 303 278 250 208 264 271 282 305
Operating Profit 54 61 75 82 81 74 67 54 53 59 61 63
OPM % 18% 17% 21% 23% 21% 21% 21% 21% 17% 18% 18% 17%
0 1 2 2 2 2 8 7 11 10 25 34
Interest 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
Profit before tax 45 54 65 73 67 59 56 43 48 54 74 84
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
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
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: 7%
Compounded Profit Growth
10 Years: 5%
5 Years: 8%
3 Years: 22%
TTM: 22%
Stock Price CAGR
10 Years: -4%
5 Years: 14%
3 Years: 15%
1 Year: -9%
Return on Equity
10 Years: 13%
5 Years: 10%
3 Years: 11%
Last Year: 13%

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
Equity Capital 6 6 6 12 12 12 12 12 12 12 12 12
Reserves 145 172 208 250 285 314 339 371 401 432 478 530
0 0 0 0 0 0 0 1 1 0 0 0
35 35 35 41 36 38 33 38 28 43 40 37
Total Liabilities 186 213 249 303 333 364 384 422 442 486 530 579
72 86 87 113 125 135 128 117 102 77 75 59
CWIP 1 0 0 0 0 0 1 0 0 0 0 0
Investments 0 0 0 24 19 39 80 120 150 156 170 311
113 127 162 165 190 190 175 186 190 254 285 210
Total Assets 186 213 249 303 333 364 384 422 442 486 530 579

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 46 56
-10 -28 -10 -61 -20 -46 -47 -38 -21 -57 -30 -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 78 125 154 172 182 211 266 200 179 146 124
Days Payable 26 14 26 27 24 23 28 34 21 32 39 38
Cash Conversion Cycle 130 104 149 179 210 240 257 324 257 229 199 160
Working Capital Days 95 80 107 118 148 162 166 205 184 214 255 423
ROCE % 33% 33% 33% 31% 24% 19% 16% 12% 12% 13% 15% 16%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
55.72% 55.72% 55.73% 55.96% 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% 3.82% 3.82% 3.81% 3.81%
40.46% 40.45% 40.45% 40.22% 40.18% 40.19% 40.19% 40.18% 40.19% 40.17% 40.19% 40.20%
No. of Shareholders 10,1949,9779,4979,2199,1458,3709,0468,9949,48510,2029,98810,063

* 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