Windsor Machines Ltd

₹ 245 -0.67%

14 Jan 1:02 p.m.

windsormachines.com BSE: 522029 NSE: WINDMACHIN

About

Incorporated in 1963, Windsor Machines
Ltd is in the business of manufacturing
plastic processing machinery^[1]

Key Points

Product & Apllication:^[1]
a) Injection Moulding:
KL Series, Excel Series, Armour Series, Sprint Series, WINPACK Series, WINX Series. Applications ranging from households,
therm-oware, furniture, healthcare, white goods, electrical & electronics, automobile industry.
b) Pipe Extrusion:
Speed Series, KTS Series, Agile Series,
CTS Series. Applied in agriculture, drip irrigation, and potable drinking water solutions
c) Blown Film:
Magnate Series, Baron POD Series,
Baron Series, Rex Series, Duke Series.
This is used in Lamination film, milk pouches, edible oil packaging, shrink & stretch wrap films, surface protection films, agricultural
films and a variety of barrier films

Website BSE NSE

Market Cap ₹ 2,131 Cr.
Current Price ₹ 245
High / Low ₹ 410 / 231
Stock P/E 769
Book Value ₹ 86.2
Dividend Yield 0.00 %
ROCE 1.46 %
ROE -2.38 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is almost debt free.
Company is expected to give good quarter
Debtor days have improved from 33.5 to 24.3 days.
Promoter holding has increased by 1.66% over last quarter.

Cons

Stock is trading at 2.83 times its book value
The company has delivered a poor sales growth of 5.43% over past five years.
Company has a low return on equity of -1.45% over last 3 years.
Promoters have pledged or encumbered 40.0% of their holding.
Earnings include an other income of Rs.30.9 Cr.
Company's cost of borrowing seems high
Promoter holding has decreased over last 3 years: -12.3%

* 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

Industrials Capital Goods Industrial Manufacturing Industrial Products

Part of BSE SmallCap BSE Allcap BSE Industrials

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	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
	97.86	98.77	126.40	68.94	89.27	87.03	109.38	80.83	59.41	107.65	120.82	113.34	136.64
	84.92	91.82	111.33	67.08	80.81	78.28	105.51	79.67	56.38	98.88	109.83	105.36	128.14
Operating Profit	12.94	6.95	15.07	1.86	8.46	8.75	3.87	1.16	3.03	8.77	10.99	7.98	8.50
OPM %	13.22%	7.04%	11.92%	2.70%	9.48%	10.05%	3.54%	1.44%	5.10%	8.15%	9.10%	7.04%	6.22%
	0.30	0.59	5.03	1.01	0.35	0.86	0.08	0.63	-17.70	38.76	0.26	-11.50	3.40
Interest	1.74	2.04	4.57	3.01	2.74	2.67	6.80	1.89	3.01	1.40	1.73	1.10	1.03
Depreciation	3.52	3.50	3.41	3.82	3.60	4.17	4.05	4.32	4.29	4.25	5.09	4.74	4.76
Profit before tax	7.98	2.00	12.12	-3.96	2.47	2.77	-6.90	-4.42	-21.97	41.88	4.43	-9.36	6.11
Tax %	21.55%	120.00%	23.43%	-15.15%	41.30%	39.71%	8.41%	-7.69%	66.91%	0.50%	193.45%	12.61%	29.95%
	6.27	-0.40	9.28	-3.35	1.45	1.67	-7.48	-4.08	-36.68	41.67	-4.14	-10.54	4.29
EPS in Rs	0.97	-0.06	1.43	-0.52	0.22	0.26	-1.15	-0.63	-4.01	6.42	-0.49	-1.25	0.51
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	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
	252	259	309	354	393	350	283	314	369	376	354	369	478
	229	254	291	323	357	337	278	285	339	348	332	344	442
Operating Profit	23	5	17	31	36	13	6	29	30	28	22	24	36
OPM %	9%	2%	6%	9%	9%	4%	2%	9%	8%	7%	6%	7%	8%
	6	5	6	11	15	20	-12	1	3	8	3	22	31
Interest	2	3	3	9	13	13	11	11	11	11	15	9	5
Depreciation	3	6	5	14	16	14	14	14	14	14	16	18	19
Profit before tax	24	1	15	19	22	5	-32	6	7	11	-6	20	43
Tax %	29%	326%	78%	48%	45%	157%	-77%	-86%	69%	58%	37%	116%
	17	-2	3	10	12	-3	-8	11	2	5	-8	-3	31
EPS in Rs	2.61	-0.33	0.50	1.53	1.86	-0.47	-1.13	1.67	0.35	0.72	-1.19	0.88	5.19
Dividend Payout %	0%	0%	0%	49%	54%	-214%	0%	60%	289%	139%	-42%	0%

Compounded Sales Growth
10 Years:	4%
5 Years:	5%
3 Years:	0%
TTM:	42%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	109%

Stock Price CAGR
10 Years:	20%
5 Years:	71%
3 Years:	67%
1 Year:	-26%

Return on Equity
10 Years:	1%
5 Years:	0%
3 Years:	-1%
Last Year:	-2%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	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	13	13	13	13	13	13	13	13	13	13	13	17	17
Reserves	38	37	39	274	286	277	262	273	271	267	254	717	711
	6	30	27	95	83	72	53	46	26	36	36	35	18
	91	94	125	220	251	259	240	258	265	266	291	233	266
Total Liabilities	148	174	205	602	634	621	568	590	576	582	593	1,002	1,012
	31	40	38	363	351	347	345	332	320	311	323	652	643
CWIP	0	1	5	1	8	7	19	19	19	19	19	21	100
Investments	0	3	1	13	10	13	0	2	0	0	0	0	0
	116	130	160	225	265	253	205	238	237	251	251	330	269
Total Assets	148	174	205	602	634	621	568	590	576	582	593	1,002	1,012

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	11	-16	14	19	23	38	24	37	27	12	46	-41
	-15	-18	-3	-80	-2	0	8	-10	1	-7	-29	-295
	-4	21	-8	61	-17	-32	-38	-17	-37	-8	-22	426
Net Cash Flow	-7	-13	3	0	3	6	-5	10	-9	-2	-5	89

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	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	34	30	41	37	49	31	25	35	40	47	29	24
Inventory Days	135	145	114	93	116	138	154	143	118	127	172	221
Days Payable	105	91	98	90	136	131	168	157	134	132	187	127
Cash Conversion Cycle	64	84	57	39	29	37	11	21	24	42	14	118
Working Capital Days	-2	38	20	50	49	19	-92	-94	-56	-41	-46	48
ROCE %		6%	22%	12%	9%	5%	1%	5%	6%	7%	3%	1%

Shareholding Pattern

Numbers in percentages

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	58.52%	58.52%	58.52%	58.52%	58.52%	58.52%	53.90%	53.91%	44.52%	44.52%	44.52%	46.18%
	0.15%	0.11%	0.11%	0.11%	0.11%	0.27%	1.12%	1.89%	1.41%	1.23%	1.06%	1.03%
	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.07%	0.15%	1.86%	2.12%	2.50%	2.56%
	41.29%	41.34%	41.34%	41.34%	41.34%	41.17%	44.90%	44.04%	52.21%	52.12%	51.92%	50.22%
No. of Shareholders	20,872	19,972	17,201	17,074	17,785	20,382	20,286	22,417	20,705	21,280	20,944	20,617

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Dec 2025
	58.52%	58.52%	58.52%	58.52%	58.52%	58.52%	58.52%	58.52%	44.52%	46.18%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.15%	0.15%	0.11%	1.41%	1.03%
	0.12%	0.09%	0.96%	0.03%	0.03%	0.03%	0.02%	0.02%	1.86%	2.56%
	41.35%	41.39%	40.52%	41.45%	41.45%	41.30%	41.29%	41.34%	52.21%	50.22%
No. of Shareholders	11,336	11,682	10,929	11,237	12,066	19,962	20,872	17,785	20,705	20,617

* 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

All

Windsor Machines Ltd

Windsor Machines Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports