Financials Winro Commercial (India) Limited

Equities

WINROC6

INE837E01019

Investment Banking & Brokerage Services

Market Closed - Bombay S.E. 05:45:10 08/03/2019 pm IST 5-day change 1st Jan Change
244.4 INR +4.98% Intraday chart for Winro Commercial (India) Limited -.--% -.--%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 291.7 306.2 306.2 306.2 306.2 306.2
Enterprise Value (EV) 1 -200.9 -773.6 -108.7 -200 -846 -4,059
P/E ratio 0.43 x 0.59 x -0.53 x 0.28 x 0.17 x 0.37 x
Yield - - - - - -
Capitalization / Revenue 0.84 x 0.65 x 3.4 x 0.33 x 0.17 x 0.23 x
EV / Revenue -0.58 x -1.63 x -1.21 x -0.22 x -0.48 x -3.02 x
EV / EBITDA -0.64 x -1.72 x -1.48 x -0.22 x -0.49 x -3.15 x
EV / FCF 9.12 x -0.78 x -0.99 x -0.3 x 0.78 x -1.41 x
FCF Yield 11% -127% -101% -337% 129% -70.7%
Price to Book 0.08 x 0.07 x 0.08 x 0.04 x 0.03 x 0.03 x
Nbr of stocks (in thousands) 1,253 1,253 1,253 1,253 1,253 1,253
Reference price 2 232.8 244.4 244.4 244.4 244.4 244.4
Announcement Date 29/09/18 30/08/19 17/11/20 31/08/21 30/08/22 04/09/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 345.8 473.1 90.13 921 1,773 1,343
EBITDA 1 312 448.9 73.54 897.8 1,743 1,290
EBIT 1 310.8 447.3 72.46 895.6 1,736 1,285
Operating Margin 89.89% 94.54% 80.4% 97.25% 97.95% 95.73%
Earnings before Tax (EBT) 1 608.4 548 -755.5 1,421 2,032 1,074
Net income 1 671.5 515.6 -580.9 1,112 1,797 823.8
Net margin 194.19% 108.97% -644.57% 120.71% 101.38% 61.35%
EPS 2 536.1 411.6 -463.8 887.6 1,435 657.7
Free Cash Flow 1 -22.04 985.5 109.4 673.2 -1,089 2,872
FCF margin -6.37% 208.29% 121.42% 73.1% -61.45% 213.87%
FCF Conversion (EBITDA) - 219.57% 148.79% 74.99% - 222.66%
FCF Conversion (Net income) - 191.15% - 60.56% - 348.58%
Dividend per Share - - - - - -
Announcement Date 29/09/18 30/08/19 17/11/20 31/08/21 30/08/22 04/09/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 493 1,080 415 506 1,152 4,365
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -22 986 109 673 -1,089 2,872
ROE (net income / shareholders' equity) 19.5% 12.7% -12.2% 19.1% 18.8% 7.02%
ROA (Net income/ Total Assets) 5.62% 6.86% 0.95% 9.51% 10% 5.93%
Assets 1 11,942 7,513 -61,118 11,690 17,889 13,886
Book Value Per Share 2 3,039 3,451 3,150 6,141 9,100 9,644
Cash Flow per Share 2 3.090 7.850 62.30 0.3200 1.040 41.10
Capex 1 6.29 1.78 - 19.9 0.16 0.1
Capex / Sales 1.82% 0.38% - 2.16% 0.01% 0.01%
Announcement Date 29/09/18 30/08/19 17/11/20 31/08/21 30/08/22 04/09/23
1INR in Million2INR
Estimates
  1. Stock Market
  2. Equities
  3. WINROC6 Stock
  4. Financials Winro Commercial (India) Limited