Nifty
Sensex
:
:
12086.70
41009.71
114.90 (0.96%)
428.00 (1.05%)

Railways Wagons

Rating :
38/99  (View)

BSE: 532966 | NSE: TWL

46.80
4.65 (11.03%)
13-Dec-2019 | 3:54PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  42.05
  •  47.75
  •  42.05
  •  42.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3475561
  •  1626.56
  •  86.65
  •  31.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 541.04
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,318.07
  • 0.64%
  • 0.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.71%
  • 0.00%
  • 34.80%
  • FII
  • DII
  • Others
  • 0.74%
  • 9.10%
  • 9.65%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.09
  • 19.33
  • 37.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.93
  • 13.90
  • 31.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 82.88
  • 111.91
  • 89.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.18
  • 1.44
  • 1.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.03
  • 31.36
  • 30.80

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Net Sales
416.13
0.00
0.00
483.76
0.00
0.00
0.00
301.42
-100.00%
0.00
273.98
-100.00%
Expenses
386.42
0.00
0.00
457.35
0.00
0.00
0.00
407.08
-100.00%
0.00
299.31
-100.00%
EBITDA
29.71
0.00
0.00
26.40
0.00
0.00
0.00
-105.67
-
0.00
-25.33
-
EBIDTM
7.14%
0.00%
5.46%
0.00%
0.00%
-35.06%
0.00%
-9.24%
Other Income
8.65
0.00
0.00
13.27
0.00
0.00
0.00
13.55
-100.00%
0.00
5.26
-100.00%
Interest
19.19
0.00
0.00
20.18
0.00
0.00
0.00
13.57
-100.00%
0.00
9.83
-100.00%
Depreciation
6.80
0.00
0.00
6.10
0.00
0.00
0.00
13.17
-100.00%
0.00
12.81
-100.00%
PBT
12.36
0.00
0.00
13.40
0.00
0.00
0.00
-123.95
-
0.00
-42.71
-
Tax
4.58
0.00
0.00
3.74
0.00
0.00
0.00
-23.71
-
0.00
-3.20
-
PAT
7.79
0.00
0.00
9.66
0.00
0.00
0.00
-100.24
-
0.00
-39.52
-
PATM
1.87%
0.00%
2.00%
0.00%
0.00%
-33.26%
0.00%
-14.42%
EPS
0.68
0.00
0.00
-3.54
0.00
-
0.00
-8.43
-
0.00
-3.35
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
1,710.78
1,268.19
1,713.60
959.17
761.12
624.12
782.35
890.95
724.41
554.22
Net Sales Growth
-
34.90%
-25.99%
78.65%
26.02%
21.95%
-20.22%
-12.19%
22.99%
30.71%
 
Cost Of Goods Sold
-
1,055.00
757.24
1,079.80
555.06
473.49
378.23
474.70
501.16
402.22
338.22
Gross Profit
-
655.78
510.95
633.80
404.11
287.63
245.89
307.65
389.79
322.19
216.00
GP Margin
-
38.33%
40.29%
36.99%
42.13%
37.79%
39.40%
39.32%
43.75%
44.48%
38.97%
Total Expenditure
-
1,689.79
1,379.57
1,654.61
930.65
736.30
620.66
742.98
755.40
613.28
470.04
Power & Fuel Cost
-
39.08
27.68
28.59
27.58
24.41
27.85
38.58
37.65
31.52
20.70
% Of Sales
-
2.28%
2.18%
1.67%
2.88%
3.21%
4.46%
4.93%
4.23%
4.35%
3.73%
Employee Cost
-
225.06
239.32
212.13
168.16
73.52
87.54
73.05
48.38
37.66
16.12
% Of Sales
-
13.16%
18.87%
12.38%
17.53%
9.66%
14.03%
9.34%
5.43%
5.20%
2.91%
Manufacturing Exp.
-
190.88
139.90
134.58
80.84
67.60
57.43
83.34
87.09
74.55
59.68
% Of Sales
-
11.16%
11.03%
7.85%
8.43%
8.88%
9.20%
10.65%
9.77%
10.29%
10.77%
General & Admin Exp.
-
67.40
65.72
66.21
51.29
32.63
29.49
27.64
32.58
23.80
16.30
% Of Sales
-
3.94%
5.18%
3.86%
5.35%
4.29%
4.73%
3.53%
3.66%
3.29%
2.94%
Selling & Distn. Exp.
-
26.56
18.96
8.88
8.03
17.82
8.78
6.06
3.47
3.73
1.84
% Of Sales
-
1.55%
1.50%
0.52%
0.84%
2.34%
1.41%
0.77%
0.39%
0.51%
0.33%
Miscellaneous Exp.
-
85.81
130.76
124.42
39.69
46.84
31.34
39.61
45.07
39.79
1.84
% Of Sales
-
5.02%
10.31%
7.26%
4.14%
6.15%
5.02%
5.06%
5.06%
5.49%
3.10%
EBITDA
-
20.99
-111.38
58.99
28.52
24.82
3.46
39.37
135.55
111.13
84.18
EBITDA Margin
-
1.23%
-8.78%
3.44%
2.97%
3.26%
0.55%
5.03%
15.21%
15.34%
15.19%
Other Income
-
66.41
44.52
78.09
42.74
42.76
33.07
33.64
27.94
23.29
24.55
Interest
-
68.38
44.06
31.31
17.29
17.65
13.63
22.12
16.04
9.23
10.56
Depreciation
-
36.15
50.84
51.52
45.92
25.67
18.27
14.62
10.77
8.31
4.53
PBT
-
-17.13
-161.76
54.25
8.05
24.25
4.62
36.26
136.68
116.88
93.64
Tax
-
-32.97
-19.94
22.27
6.71
6.28
3.85
13.82
40.12
39.22
33.47
Tax Rate
-
59.45%
11.95%
44.76%
-52.38%
-176.90%
-57.89%
38.11%
32.28%
35.10%
35.74%
PAT
-
-28.49
-143.30
26.96
-16.46
-3.31
-8.94
23.58
83.17
71.30
60.18
PAT before Minority Interest
-
-22.49
-146.91
27.49
-19.52
-9.83
-10.50
22.44
84.18
72.54
60.17
Minority Interest
-
-6.00
3.61
-0.53
3.06
6.52
1.56
1.14
-1.01
-1.24
0.01
PAT Margin
-
-1.67%
-11.30%
1.57%
-1.72%
-0.43%
-1.43%
3.01%
9.33%
9.84%
10.86%
PAT Growth
-
80.12%
-631.53%
263.79%
-397.28%
62.98%
-137.91%
-71.65%
16.65%
18.48%
 
Unadjusted EPS
-
-2.47
-12.44
2.33
-1.76
-1.65
-0.89
11.76
44.20
37.90
32.00

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
816.18
854.67
967.57
952.59
688.93
662.53
676.26
664.13
576.40
453.62
Share Capital
23.11
23.10
23.08
23.08
20.06
20.06
20.06
20.06
18.81
18.81
Total Reserves
789.38
828.83
943.29
928.97
668.77
642.47
656.20
644.07
545.50
434.81
Non-Current Liabilities
634.16
314.82
262.05
385.26
48.29
30.13
41.40
50.66
53.00
155.84
Secured Loans
536.01
119.87
140.96
133.63
40.00
16.48
29.37
39.47
52.57
157.26
Unsecured Loans
13.06
19.86
18.82
30.43
2.70
6.72
6.76
6.62
0.00
0.76
Long Term Provisions
72.98
96.47
3.40
92.79
7.38
5.11
4.69
4.68
4.95
0.00
Current Liabilities
1,394.73
1,672.59
1,386.54
1,261.41
284.22
365.47
338.77
302.82
291.60
288.97
Trade Payables
535.16
306.31
442.49
377.78
95.64
82.60
108.25
92.24
98.63
68.64
Other Current Liabilities
262.89
625.41
622.26
733.26
104.64
161.56
136.34
86.48
72.61
75.03
Short Term Borrowings
320.91
436.73
182.06
52.27
53.52
100.29
78.29
98.36
79.49
0.00
Short Term Provisions
275.77
304.13
139.72
98.10
30.42
21.02
15.89
25.74
40.88
145.29
Total Liabilities
2,917.69
2,905.64
2,694.97
2,678.19
1,057.79
1,079.62
1,081.92
1,046.53
940.36
899.01
Net Block
926.72
949.28
924.85
977.27
415.56
323.49
272.12
253.77
236.09
118.29
Gross Block
1,142.44
1,108.57
1,017.00
1,022.44
596.49
457.19
383.60
346.84
317.94
191.17
Accumulated Depreciation
185.47
154.20
92.15
45.17
180.93
133.69
111.48
93.07
81.85
72.88
Non Current Assets
1,166.52
1,197.35
1,082.52
1,062.43
512.01
398.54
368.81
311.44
290.87
151.86
Capital Work in Progress
35.66
27.10
15.46
13.18
26.56
10.75
25.52
16.50
16.45
27.63
Non Current Investment
95.19
91.06
90.12
21.33
1.21
33.21
33.25
33.19
2.55
5.95
Long Term Loans & Adv.
107.56
118.21
31.46
32.94
27.19
29.15
20.18
7.38
5.56
0.00
Other Non Current Assets
1.40
11.69
20.63
17.72
41.50
1.94
17.73
0.58
30.22
0.00
Current Assets
1,751.16
1,708.29
1,612.45
1,615.76
545.78
681.09
713.11
735.08
649.50
747.14
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
521.26
441.54
537.28
716.24
224.34
308.40
316.38
240.66
248.51
227.97
Sundry Debtors
344.07
276.14
234.01
229.92
112.83
139.03
184.21
98.07
141.68
96.71
Cash & Bank
119.47
73.72
46.20
203.73
147.22
139.10
101.94
222.87
97.53
115.10
Other Current Assets
766.37
478.44
566.64
217.13
61.38
94.57
110.59
173.47
161.77
307.37
Short Term Loans & Adv.
485.01
438.45
228.31
248.75
39.49
54.93
75.41
137.75
125.03
301.05
Net Current Assets
356.44
35.70
225.91
354.35
261.56
315.62
374.34
432.26
357.89
458.17
Total Assets
2,917.68
2,905.64
2,694.97
2,678.19
1,057.79
1,079.63
1,081.92
1,046.52
940.37
899.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
-124.39
-121.07
-177.11
-154.54
102.00
68.36
-39.55
109.31
33.50
18.23
PBT
-55.46
-166.85
49.70
-8.96
-3.55
-6.64
36.26
124.30
111.75
93.64
Adjustment
114.88
110.96
64.19
34.91
28.32
18.46
15.25
15.78
17.21
-3.28
Changes in Working Capital
-162.77
-44.86
-280.40
-162.44
86.94
64.29
-66.59
20.17
-65.73
-42.99
Cash after chg. in Working capital
-103.35
-100.75
-166.51
-136.49
111.71
76.11
-15.08
160.25
63.23
47.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.04
-20.31
-10.60
-18.05
-9.70
-7.75
-24.48
-50.94
-29.73
-29.13
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-48.39
-25.57
68.34
-67.52
-31.08
-35.07
42.44
-71.13
-27.95
-68.46
Net Fixed Assets
-22.89
-18.34
-22.52
-110.08
-3.27
-9.92
-15.57
-12.52
-1.29
-66.33
Net Investments
81.92
-20.48
-130.28
-17.14
-38.37
-32.65
0.14
-70.38
-25.25
-41.42
Others
-107.42
13.25
221.14
59.70
10.56
7.50
57.87
11.77
-1.41
39.29
Cash from Financing Activity
213.65
190.52
111.39
222.78
-68.53
-16.51
-54.72
17.59
-1.22
35.67
Net Cash Inflow / Outflow
40.87
43.89
2.61
0.71
2.39
16.78
-51.84
55.77
4.33
-14.57
Opening Cash & Equivalents
58.40
33.82
55.74
44.88
36.41
18.48
71.39
14.26
9.65
24.22
Closing Cash & Equivalent
98.65
58.40
33.82
56.17
44.88
36.41
18.48
71.39
14.26
9.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
70.33
73.76
83.73
82.51
57.84
60.28
61.49
60.12
52.65
47.00
ROA
-0.77%
-5.25%
1.02%
-1.05%
-0.92%
-0.97%
2.11%
8.47%
7.89%
7.92%
ROE
-2.70%
-16.16%
2.87%
-2.55%
-1.66%
-1.72%
3.68%
15.33%
15.48%
14.45%
ROCE
0.81%
-8.72%
6.42%
0.47%
1.96%
0.94%
7.81%
20.16%
19.49%
20.78%
Fixed Asset Turnover
1.52
1.20
1.71
1.20
1.48
1.53
2.20
2.75
2.92
4.28
Receivable days
66.16
73.23
48.68
64.17
58.86
91.82
64.23
47.79
58.44
48.94
Inventory Days
102.71
140.50
131.54
176.10
124.50
177.47
126.75
97.51
116.80
118.48
Payable days
93.78
104.45
91.41
164.60
47.65
51.66
38.81
38.53
40.47
37.08
Cash Conversion Cycle
75.09
109.27
88.81
75.67
135.71
217.62
152.17
106.76
134.76
130.34
Total Debt/Equity
1.10
0.73
0.38
0.24
0.22
0.22
0.21
0.25
0.27
0.36
Interest Cover
0.19
-2.79
2.59
0.26
0.80
0.51
2.64
8.75
13.10
9.87

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.