Windsor Machines Ltd
Incorporated in 1963, Windsor Machines
Ltd is in the business of manufacturing
plastic processing machinery[1]
- Market Cap ₹ 2,517 Cr.
- Current Price ₹ 298
- High / Low ₹ 441 / 165
- Stock P/E
- Book Value ₹ 86.9
- Dividend Yield 0.17 %
- ROCE 1.46 %
- ROE -2.38 %
- Face Value ₹ 2.00
Pros
- Company is almost debt free.
- Debtor days have improved from 33.5 to 24.3 days.
Cons
- Stock is trading at 3.43 times its book value
- Company has low interest coverage ratio.
- 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.
- Earnings include an other income of Rs.9.82 Cr.
- Company's cost of borrowing seems high
- Promoter holding has decreased over last 3 years: -14.0%
* 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
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 | 401 | |
229 | 254 | 291 | 323 | 357 | 337 | 278 | 285 | 339 | 348 | 332 | 344 | 370 | |
Operating Profit | 23 | 5 | 17 | 31 | 36 | 13 | 6 | 29 | 30 | 28 | 22 | 24 | 31 |
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 | 10 | |
Interest | 2 | 3 | 3 | 9 | 13 | 13 | 11 | 11 | 11 | 11 | 15 | 9 | 7 |
Depreciation | 3 | 6 | 5 | 14 | 16 | 14 | 14 | 14 | 14 | 14 | 16 | 18 | 18 |
Profit before tax | 24 | 1 | 15 | 19 | 22 | 5 | -32 | 6 | 7 | 11 | -6 | 20 | 15 |
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 | -10 | |
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 | 0.67 |
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: | 9% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | -160% |
Stock Price CAGR | |
---|---|
10 Years: | 30% |
5 Years: | 85% |
3 Years: | 94% |
1 Year: | 45% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 17 |
Reserves | 38 | 37 | 39 | 274 | 286 | 277 | 262 | 273 | 271 | 267 | 254 | 717 |
6 | 30 | 27 | 95 | 83 | 72 | 53 | 46 | 26 | 36 | 36 | 35 | |
91 | 94 | 125 | 220 | 251 | 259 | 240 | 258 | 265 | 266 | 291 | 233 | |
Total Liabilities | 148 | 174 | 205 | 602 | 634 | 621 | 568 | 590 | 576 | 582 | 593 | 1,002 |
31 | 40 | 38 | 363 | 351 | 347 | 345 | 332 | 320 | 311 | 323 | 652 | |
CWIP | 0 | 1 | 5 | 1 | 8 | 7 | 19 | 19 | 19 | 19 | 19 | 21 |
Investments | 0 | 3 | 1 | 13 | 10 | 13 | 0 | 2 | 0 | 0 | 0 | 0 |
116 | 130 | 160 | 225 | 265 | 253 | 205 | 238 | 237 | 251 | 251 | 330 | |
Total Assets | 148 | 174 | 205 | 602 | 634 | 621 | 568 | 590 | 576 | 582 | 593 | 1,002 |
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% |
Documents
Announcements
-
Shareholder Meeting / Postal Ballot-Scrutinizer''s Report
10h - 62nd AGM results: five ordinary resolutions passed on Sept 20, 2025; scrutinizer report dated Sept 22, 2025.
-
Announcement under Regulation 30 (LODR)-Change in Management
2d - Windsor Machines appointed M/s Kashyap R. Mehta & Associates as Secretarial Auditor for five years from FY2025-26.
-
Announcement under Regulation 30 (LODR)-Appointment of Statutory Auditor/s
2d - S K Patodia & Associates LLP appointed statutory auditors from Sep 20, 2025 for five-year term until 67th AGM.
- Shareholder Meeting / Postal Ballot-Outcome of AGM 2d
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
13 Sep - Newspaper Publication regarding Special Window for re-lodgement of transfer request of physical shares
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2022
from web
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
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