WIM PLAST LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 521.4 INR | -0.57% |
|
-2.26% | -15.04% |
| 31/03 | Wim Plast Limited Announces Executive Changes | CI |
| 09/02 | Wim Plast Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 13,908 | 6,742 | 3,135 | 5,214 | 4,766 | 4,650 |
| Enterprise Value (EV) 1 | 13,644 | 6,317 | 2,661 | 4,311 | 3,589 | 3,502 |
| P/E ratio | 31.2 x | 17.2 x | 6.95 x | 16.2 x | 13.6 x | 11.2 x |
| Yield | 0.6% | 1.25% | 2.68% | 1.15% | 2.01% | 2.19% |
| Capitalization / Revenue | 3.59 x | 1.81 x | 0.97 x | 1.94 x | 1.5 x | 1.41 x |
| EV / Revenue | 3.52 x | 1.7 x | 0.83 x | 1.61 x | 1.13 x | 1.06 x |
| EV / EBITDA | 16.9 x | 8.49 x | 4 x | 8.12 x | 6.88 x | 5.96 x |
| EV / FCF | -139 x | 29.1 x | 5.1 x | 13.3 x | 14.4 x | -28.6 x |
| FCF Yield | -0.72% | 3.44% | 19.6% | 7.53% | 6.94% | -3.5% |
| Price to Book | 4.69 x | 2.07 x | 0.89 x | 1.36 x | 1.16 x | 1.05 x |
| Nbr of stocks (in thousands) | 12,003 | 12,003 | 12,003 | 12,003 | 12,003 | 12,003 |
| Reference price 2 | 1,159 | 561.6 | 261.2 | 434.4 | 397.0 | 387.4 |
| Announcement Date | 09/07/18 | 16/07/19 | 21/07/20 | 10/07/21 | 09/07/22 | 19/07/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,877 | 3,726 | 3,216 | 2,682 | 3,188 | 3,306 |
| EBITDA 1 | 808.6 | 744.3 | 664.7 | 530.9 | 521.8 | 587.9 |
| EBIT 1 | 656 | 576.1 | 481.9 | 353.3 | 361.2 | 447.2 |
| Operating Margin | 16.92% | 15.46% | 14.98% | 13.17% | 11.33% | 13.53% |
| Earnings before Tax (EBT) 1 | 669.8 | 593.4 | 557.6 | 424.3 | 467.7 | 555.8 |
| Net income 1 | 445.3 | 392.4 | 450.7 | 321.1 | 349.6 | 416.9 |
| Net margin | 11.49% | 10.53% | 14.02% | 11.97% | 10.97% | 12.61% |
| EPS 2 | 37.10 | 32.69 | 37.55 | 26.75 | 29.13 | 34.73 |
| Free Cash Flow 1 | -98.27 | 217.2 | 521.7 | 324.4 | 249.1 | -122.6 |
| FCF margin | -2.53% | 5.83% | 16.22% | 12.1% | 7.81% | -3.71% |
| FCF Conversion (EBITDA) | - | 29.19% | 78.49% | 61.12% | 47.73% | - |
| FCF Conversion (Net income) | - | 55.35% | 115.75% | 101.04% | 71.24% | - |
| Dividend per Share 2 | 7.000 | 7.000 | 7.000 | 5.000 | 8.000 | 8.500 |
| Announcement Date | 09/07/18 | 16/07/19 | 21/07/20 | 10/07/21 | 09/07/22 | 19/07/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 265 | 425 | 473 | 903 | 1,177 | 1,148 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -98.3 | 217 | 522 | 324 | 249 | -123 |
| ROE (net income / shareholders' equity) | 15.9% | 12.6% | 13.3% | 8.73% | 8.75% | 9.78% |
| ROA (Net income/ Total Assets) | 12.7% | 10.2% | 7.96% | 5.4% | 5.18% | 5.99% |
| Assets 1 | 3,506 | 3,849 | 5,661 | 5,944 | 6,753 | 6,954 |
| Book Value Per Share 2 | 247.0 | 271.0 | 292.0 | 319.0 | 343.0 | 370.0 |
| Cash Flow per Share 2 | 6.660 | 3.220 | 2.950 | 5.730 | 3.150 | 1.240 |
| Capex 1 | 266 | 274 | 110 | 56 | 16.4 | 61.3 |
| Capex / Sales | 6.85% | 7.36% | 3.42% | 2.09% | 0.51% | 1.85% |
| Announcement Date | 09/07/18 | 16/07/19 | 21/07/20 | 10/07/21 | 09/07/22 | 19/07/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -15.04% | 74.93M | |
| +17.76% | 3.13B | |
| -51.24% | 1.71B | |
| +16.05% | 1.54B | |
| -3.12% | 1.04B | |
| -0.22% | 773M | |
| +26.91% | 654M | |
| -20.79% | 441M | |
| -7.51% | 343M | |
| -14.54% | 318M |
- Stock Market
- Equities
- WIMPLAST Stock
- Financials Wim Plast Limited