Worth Peripherals Ltd

Worth Peripheral Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Worth Peripherals Ltd

₹ 113 0.31%
24 Apr - close price
Company website NSE : WORTH
About

Incorporated in 1996, Worth Peripherals Ltd does manufacturing and sale of Corrugated Boxes[1]

Key Points

Business Overview:[1]
WPL is certified by ISO 9001-2015, 4 Pillar SMETA audit norms for SEDEX Unilever Responsible Sourcing Audit [URSA]. It is a manufacturer of corrugated boxes

Website NSE
  • Market Cap ₹ 178 Cr.
  • Current Price ₹ 113
  • High / Low ₹ 137 / 92.5
  • Stock P/E 13.5
  • Book Value ₹ 94.8
  • Dividend Yield 0.88 %
  • ROCE 19.0 %
  • ROE 13.5 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 1.19 times its book value

Cons

  • Dividend payout has been low at 12.2% of profits over last 3 years

* 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: Packaging Industry: Packaging

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
53.94 62.49 65.59 74.69 76.10 76.38 82.96 78.93 68.07 67.53 58.91 60.74 59.50
47.76 56.64 57.26 67.27 70.53 68.45 74.22 70.56 58.86 59.76 53.42 56.06 54.31
Operating Profit 6.18 5.85 8.33 7.42 5.57 7.93 8.74 8.37 9.21 7.77 5.49 4.68 5.19
OPM % 11.46% 9.36% 12.70% 9.93% 7.32% 10.38% 10.54% 10.60% 13.53% 11.51% 9.32% 7.70% 8.72%
0.32 0.32 0.24 0.43 5.84 0.31 0.44 0.32 0.48 0.85 1.78 0.92 1.14
Interest 0.83 -0.35 0.72 -0.09 0.02 0.40 0.30 0.31 0.33 0.31 0.39 0.59 0.51
Depreciation 1.63 1.48 1.55 1.65 1.59 1.48 1.49 1.47 1.54 1.69 1.52 1.55 1.79
Profit before tax 4.04 5.04 6.30 6.29 9.80 6.36 7.39 6.91 7.82 6.62 5.36 3.46 4.03
Tax % 28.22% 30.16% 30.16% 26.87% 25.41% 29.25% 27.20% 28.08% 27.75% 29.76% 29.29% 19.36% 28.78%
2.90 3.52 4.40 4.61 7.31 4.50 5.40 4.96 5.66 4.64 3.79 2.78 2.88
EPS in Rs 1.60 2.00 2.43 2.55 4.60 2.58 3.03 2.70 3.14 2.60 2.25 1.73 1.92
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
138 158 193 175 217 293 297 247
122 136 167 151 189 264 263 224
Operating Profit 16 22 26 24 28 29 34 23
OPM % 11% 14% 13% 14% 13% 10% 12% 9%
6 3 1 4 6 7 2 5
Interest 3 2 2 2 2 1 1 2
Depreciation 4 4 5 6 6 6 6 7
Profit before tax 15 19 20 20 26 29 29 19
Tax % 29% 61% 26% 23% 30% 28% 28%
11 7 15 15 18 21 21 14
EPS in Rs 9.30 4.70 8.24 9.73 10.15 12.15 11.47 8.50
Dividend Payout % 0% 0% 18% 23% 20% 8% 9%
Compounded Sales Growth
10 Years: %
5 Years: 14%
3 Years: 19%
TTM: -19%
Compounded Profit Growth
10 Years: %
5 Years: 20%
3 Years: 6%
TTM: -27%
Stock Price CAGR
10 Years: %
5 Years: 13%
3 Years: 34%
1 Year: 14%
Return on Equity
10 Years: %
5 Years: 15%
3 Years: 14%
Last Year: 13%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 12 16 16 16 16 16 16 16
Reserves 30 50 63 76 91 110 128 134
24 15 10 21 21 19 4 10
14 19 27 27 31 38 36 39
Total Liabilities 79 100 115 139 159 183 183 198
49 52 56 83 79 76 79 92
CWIP 0 0 0 0 0 1 1 1
Investments 0 0 0 0 0 0 0 0
30 47 59 56 79 107 103 106
Total Assets 79 100 115 139 159 183 183 198

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
10 8 16 17 13 16 34
-6 -7 5 -37 -7 -9 -23
-5 11 -9 9 -2 -3 -17
Net Cash Flow -1 12 12 -11 4 3 -6

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 40 39 48 52 59 53 46
Inventory Days 38 45 41 42 41 41 25
Days Payable 46 35 38 33 30 27 17
Cash Conversion Cycle 33 49 51 61 70 67 54
Working Capital Days 30 46 47 62 66 63 51
ROCE % 29% 24% 21% 18% 20% 19%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.22% 74.22% 74.22% 74.22% 74.22% 74.22% 74.22% 74.26% 74.30% 74.30% 74.30% 74.51%
25.76% 25.78% 25.78% 25.78% 25.78% 25.78% 25.78% 25.74% 25.70% 25.70% 25.70% 25.49%
No. of Shareholders 3,1597,0066,7766,3696,2896,5147,1577,2237,1317,7837,6348,166

Documents

Announcements

Annual reports

DRHP

Credit ratings