Nifty
Sensex
:
:
11928.45
39747.28
84.35 (0.71%)
312.56 (0.79%)

Abrasives

Rating :
60/99  (View)

BSE: 505412 | NSE: WENDT

2729.00
30.15 (1.12%)
27-May-2019 | 12:42PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  2729.95
  •  2750.00
  •  2728.95
  •  2698.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  90
  •  2.46
  •  4050.00
  •  2544.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 542.15
  • 35.16
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 529.99
  • 0.55%
  • 4.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 79.74%
  • 0.69%
  • 18.72%
  • FII
  • DII
  • Others
  • 0.16%
  • 0.00%
  • 0.69%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.11
  • 5.91
  • 2.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.87
  • 5.43
  • 3.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.49
  • 2.39
  • 6.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 28.40
  • 34.36
  • 37.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.81
  • 4.00
  • 4.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.99
  • 16.57
  • 17.83

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
36.96
40.38
-8.47%
43.61
36.19
20.50%
41.61
36.93
12.67%
42.38
35.44
19.58%
Expenses
34.12
31.56
8.11%
34.51
29.44
17.22%
33.51
31.13
7.65%
32.63
30.69
6.32%
EBITDA
2.84
8.82
-67.80%
9.10
6.75
34.81%
8.10
5.80
39.66%
9.75
4.75
105.26%
EBIDTM
7.68%
21.84%
20.87%
18.65%
19.47%
15.71%
23.01%
13.40%
Other Income
0.66
1.11
-40.54%
0.65
0.27
140.74%
0.81
0.56
44.64%
0.30
0.61
-50.82%
Interest
0.00
0.15
-100.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
-100.00%
Depreciation
2.51
2.71
-7.38%
2.58
2.57
0.39%
2.57
2.56
0.39%
2.62
2.59
1.16%
PBT
0.99
7.07
-86.00%
7.17
4.45
61.12%
6.34
3.80
66.84%
7.43
2.72
173.16%
Tax
0.98
2.17
-54.84%
1.73
1.15
50.43%
1.74
1.15
51.30%
2.06
0.44
368.18%
PAT
0.01
4.90
-99.80%
5.44
3.30
64.85%
4.60
2.65
73.58%
5.37
2.28
135.53%
PATM
0.03%
12.13%
12.47%
9.12%
11.05%
7.18%
12.67%
6.43%
EPS
0.05
24.50
-99.80%
27.20
16.50
64.85%
23.00
13.25
73.58%
26.85
11.40
135.53%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
164.56
146.68
146.14
134.80
124.05
110.09
101.17
111.06
91.69
61.54
56.00
Net Sales Growth
10.49%
0.37%
8.41%
8.67%
12.68%
8.82%
-8.91%
21.13%
48.99%
9.89%
 
Cost Of Goods Sold
54.70
50.70
52.75
48.97
44.57
41.37
35.95
35.93
28.36
17.74
18.29
Gross Profit
109.86
95.99
93.39
85.83
79.49
68.71
65.21
75.13
63.33
43.80
37.71
GP Margin
66.76%
65.44%
63.90%
63.67%
64.08%
62.41%
64.46%
67.65%
69.07%
71.17%
67.34%
Total Expenditure
134.77
119.95
120.63
112.21
100.41
89.57
79.06
80.62
63.86
45.02
42.24
Power & Fuel Cost
-
3.09
3.22
2.94
2.92
2.69
2.78
2.20
1.72
1.36
1.31
% Of Sales
-
2.11%
2.20%
2.18%
2.35%
2.44%
2.75%
1.98%
1.88%
2.21%
2.34%
Employee Cost
-
27.66
25.24
22.34
19.89
19.40
15.87
16.02
11.14
10.79
9.17
% Of Sales
-
18.86%
17.27%
16.57%
16.03%
17.62%
15.69%
14.42%
12.15%
17.53%
16.38%
Manufacturing Exp.
-
16.31
18.04
15.95
15.01
12.61
11.99
14.42
13.90
9.14
8.11
% Of Sales
-
11.12%
12.34%
11.83%
12.10%
11.45%
11.85%
12.98%
15.16%
14.85%
14.48%
General & Admin Exp.
-
10.57
10.26
11.56
9.19
8.04
6.96
6.45
4.92
3.01
2.60
% Of Sales
-
7.21%
7.02%
8.58%
7.41%
7.30%
6.88%
5.81%
5.37%
4.89%
4.64%
Selling & Distn. Exp.
-
7.22
6.04
5.71
5.27
2.85
3.06
3.38
2.33
1.33
1.11
% Of Sales
-
4.92%
4.13%
4.24%
4.25%
2.59%
3.02%
3.04%
2.54%
2.16%
1.98%
Miscellaneous Exp.
-
4.40
5.08
4.74
3.58
2.61
2.44
2.22
1.50
1.65
1.11
% Of Sales
-
3.00%
3.48%
3.52%
2.89%
2.37%
2.41%
2.00%
1.64%
2.68%
2.96%
EBITDA
29.79
26.73
25.51
22.59
23.64
20.52
22.11
30.44
27.83
16.52
13.76
EBITDA Margin
18.10%
18.22%
17.46%
16.76%
19.06%
18.64%
21.85%
27.41%
30.35%
26.84%
24.57%
Other Income
2.42
2.63
1.79
2.47
1.96
1.90
1.80
2.50
1.58
2.00
2.77
Interest
0.00
0.90
0.74
0.56
0.45
0.48
0.43
0.46
0.33
0.24
0.22
Depreciation
10.28
10.43
9.99
8.70
8.30
5.18
4.74
3.99
3.57
3.08
2.50
PBT
21.93
18.04
16.57
15.80
16.86
16.75
18.74
28.49
25.51
15.20
13.81
Tax
6.51
4.92
4.52
5.02
3.32
5.08
5.88
9.03
8.67
5.22
4.50
Tax Rate
29.69%
27.27%
27.28%
31.77%
19.69%
30.33%
31.38%
31.70%
33.99%
34.34%
32.59%
PAT
15.42
13.12
12.05
10.78
13.54
11.66
12.86
19.46
16.84
9.98
9.31
PAT before Minority Interest
15.42
13.12
12.05
10.78
13.54
11.66
12.86
19.46
16.84
9.98
9.31
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
9.37%
8.94%
8.25%
8.00%
10.91%
10.59%
12.71%
17.52%
18.37%
16.22%
16.62%
PAT Growth
17.44%
8.88%
11.78%
-20.38%
16.12%
-9.33%
-33.92%
15.56%
68.74%
7.20%
 
Unadjusted EPS
77.10
65.62
60.26
53.88
67.70
58.30
64.30
97.29
84.18
49.91
46.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
121.62
112.32
106.99
99.59
92.15
86.42
75.69
61.05
49.81
46.28
Share Capital
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
Total Reserves
119.62
110.32
104.99
97.59
90.15
84.42
73.69
59.05
47.81
44.28
Non-Current Liabilities
4.89
7.57
6.85
8.52
7.30
5.35
4.36
3.82
2.33
2.67
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.31
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.08
Long Term Provisions
0.91
1.91
0.93
2.78
2.02
0.99
0.91
1.15
0.00
0.00
Current Liabilities
33.42
25.13
29.72
26.89
27.75
25.22
28.75
26.86
20.46
43.40
Trade Payables
19.34
14.06
20.72
17.63
18.87
15.33
18.59
12.97
11.26
8.47
Other Current Liabilities
9.94
8.38
5.85
4.71
5.02
5.78
3.07
4.63
1.45
1.51
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.24
0.00
0.67
0.00
0.00
Short Term Provisions
4.14
2.69
3.15
4.55
3.86
3.87
7.09
8.59
7.75
33.42
Total Liabilities
159.93
145.02
143.56
135.00
127.20
116.99
108.80
91.73
72.60
92.35
Net Block
56.84
61.21
57.74
56.65
54.97
50.39
41.65
34.01
31.33
24.73
Gross Block
125.83
120.34
109.04
100.46
89.05
79.73
66.64
55.18
49.27
40.07
Accumulated Depreciation
68.99
59.12
51.31
43.81
34.08
29.34
25.00
21.18
17.94
15.34
Non Current Assets
62.32
66.60
67.98
63.91
59.79
55.05
49.51
38.03
33.05
38.92
Capital Work in Progress
2.00
1.94
5.50
2.49
2.73
2.61
5.01
1.81
1.72
5.17
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.03
Long Term Loans & Adv.
3.48
3.44
4.74
4.77
2.09
2.04
2.85
2.21
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
97.62
78.42
75.57
71.08
67.40
61.95
59.30
53.70
39.55
53.43
Current Investments
22.45
14.67
13.88
20.77
18.73
15.47
12.06
19.19
13.64
0.88
Inventories
21.30
20.88
20.43
18.75
17.63
14.80
14.64
10.95
8.03
5.64
Sundry Debtors
36.61
30.69
31.42
23.16
21.68
20.29
20.38
15.83
12.19
12.46
Cash & Bank
12.16
7.16
4.75
4.36
6.02
8.22
9.05
5.75
2.73
2.58
Other Current Assets
5.09
3.10
3.04
2.78
3.35
3.17
3.17
1.99
2.97
31.87
Short Term Loans & Adv.
1.54
1.91
2.06
1.26
1.16
0.81
0.99
1.44
2.97
31.87
Net Current Assets
64.19
53.28
45.85
44.19
39.65
36.73
30.55
26.83
19.09
10.03
Total Assets
159.94
145.02
143.55
134.99
127.19
117.00
108.81
91.73
72.60
92.35

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
23.50
18.37
11.18
16.68
16.61
15.45
16.46
19.69
12.84
11.79
PBT
18.04
16.57
15.80
16.86
16.75
18.74
28.49
25.51
15.20
13.81
Adjustment
9.71
9.34
7.63
7.64
4.53
4.36
2.86
3.40
2.24
0.28
Changes in Working Capital
0.66
-3.62
-7.28
-5.01
-0.23
-2.61
-4.60
-1.65
0.68
1.82
Cash after chg. in Working capital
28.41
22.29
16.15
19.49
21.05
20.49
26.75
27.26
18.12
15.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.92
-3.91
-4.96
-2.81
-4.44
-5.03
-10.29
-7.56
-5.27
-4.12
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
-15.03
-12.59
-4.64
-13.55
-12.73
-12.05
-7.55
-11.57
-8.79
-4.77
Net Fixed Assets
-4.65
-7.69
-11.82
-10.74
-8.96
-10.57
-14.00
-5.70
-5.54
-7.25
Net Investments
-7.28
-1.41
5.06
-1.64
-2.07
-1.26
8.88
-5.86
-4.72
2.54
Others
-3.10
-3.49
2.12
-1.17
-1.70
-0.22
-2.43
-0.01
1.47
-0.06
Cash from Financing Activity
-6.07
-6.14
-6.01
-5.96
-6.09
-5.60
-6.64
-5.26
-3.45
-6.96
Net Cash Inflow / Outflow
2.39
-0.35
0.54
-2.83
-2.21
-2.20
2.27
2.86
0.61
0.07
Opening Cash & Equivalents
3.61
3.98
3.96
5.63
7.96
8.80
5.53
2.54
2.58
1.65
Closing Cash & Equivalent
7.84
3.61
3.98
3.96
5.63
7.96
8.80
5.53
2.73
2.58

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
608.12
561.58
534.93
497.93
460.73
432.11
378.46
305.23
249.05
231.41
ROA
8.61%
8.35%
7.74%
10.33%
9.55%
11.39%
19.41%
20.49%
12.10%
10.61%
ROE
11.22%
10.99%
10.43%
14.12%
13.06%
15.86%
28.46%
30.37%
20.77%
21.34%
ROCE
16.19%
15.79%
15.83%
18.05%
19.27%
23.61%
42.13%
46.34%
32.01%
31.92%
Fixed Asset Turnover
1.21
1.37
1.38
1.40
1.40
1.49
1.95
1.88
1.46
1.62
Receivable days
82.47
71.99
68.98
61.70
64.90
67.95
55.57
51.97
69.01
75.30
Inventory Days
51.68
47.88
49.52
50.07
50.14
49.19
39.27
35.19
38.27
32.44
Payable days
52.89
55.09
66.41
68.89
73.34
82.82
74.54
72.26
81.88
66.52
Cash Conversion Cycle
81.27
64.78
52.09
42.88
41.69
34.33
20.30
14.90
25.40
41.23
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
0.01
Interest Cover
21.03
23.39
29.31
38.86
35.58
44.64
63.52
77.86
63.78
63.35

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.