White Organic Retail Ltd - Stock Valuation and Financial Performance

BSE: 542667 | NSE: | Retailing | Small Cap

White Organic Retail Share Price

6.80 -0.13 -1.88%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on White Organic Retail

M-Cap below 100cr DeciZen not available

White Organic Retail stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
22.3 Cr.
52-wk low:
5.3
52-wk high:
30

Is White Organic Retail Ltd an attractive stock to invest in?

1. Is White Organic Retail Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that White Organic Retail Ltd is a below average quality company.

2. Is White Organic Retail Ltd undervalued or overvalued?

The key valuation ratios of White Organic Retail Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is White Organic Retail Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of White Organic Retail Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of White Organic Retail:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
White Organic Retail Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 3.5%1.7%1.9%4.6%19.1%8.7%0.9%0.6%15.5%-8.5%-
Value Creation
Index
-0.8-0.9-0.9-0.70.4-0.4-0.9-1.00.1-1.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 11.101.482.916068.960.875.7274-14
Sales YoY Gr.-6%-100%NA5,699.3%93.4%-57%-11.8%24.6%262.3%-
Adj EPS 0.50.50.6293.4710.10.12-1.2-11.4
YoY Gr.-0%12.2%53249.1%-97.6%-85.7%-95%40%2814.3%-156.9%-
BVPS (₹) 216.1322.2441.7735.22,238.911.511.111.213.2123.1
Adj Net
Profit
0.20.20.20.631.80.20.26.7-3.8-37
Cash Flow from Ops. -2.6-0.5-0.8-0.8-5.2-0.7-25.42.92.4-2.6-
Debt/CF from Ops. -4.4-23.9-15-14.3-2.8-2.8-0.32.300-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 86.6%27%58.5%262.3%
Adj EPS -210.1%-169.8%-385.2%-156.9%
BVPS-27.4%-64.8%2.8%-8.8%
Share Price - - -16.5% -76.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
62.739.431.349.9101.814.30.60.716.8-9.2-149.5
Op. Profit
Mgn %
32.832.30-18.241-2.4-2.110.3-1.5101.7
Net Profit
Mgn %
2120041.23.71.10.30.48.8-1.4271.5
Debt to
Equity
26.518.613.27.83.20.10.20.200-
Working Cap
Days
3,8574,29903,48211489259337242212-466
Cash Conv.
Cycle
0003117215323399-47

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 58.52%

Return on Equity is Poor

Sales growth is not so good in last 4 quarters at -189.77%

Latest Financials - White Organic Retail Ltd.

Standalone Consolidated
TTM EPS (₹) -11.4 -11.4
TTM Sales (₹ Cr.) -13.7 -13.7
BVPS (₹.) 3.1 3.1
Reserves (₹ Cr.) -22 -22
P/BV 2.16 2.16
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 5.31 / 30.03
All Time Low / High (₹) 5.31 / 341.67
Market Cap (₹ Cr.) 22.3
Equity (₹ Cr.) 32.7
Face Value (₹) 10
Industry PE 107.9

Management X-Ray of White Organic Retail:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of White Organic Retail

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales11.0601.4382.93160.3668.9060.7975.74274.43
Operating Expenses 0.670.720.721.6979.61158.7570.5362.0867.92278.50
Manufacturing Costs0000.0100.330.250.020.030.01
Material Costs0001.2179.21156.9069.4360.6166.94277.46
Employee Cost 0.180.210.200.190.180.050.240.450.400.21
Other Costs 0.490.510.520.270.221.470.6010.550.82
Operating Profit 0.330.34-0.72-0.263.311.61-1.63-1.297.82-4.07
Operating Profit Margin (%) 32.8%32.2%--18.2%4.0%1.0%-2.4%-2.1%10.3%-1.5%
Other Income 001.071.131.070.962.041.651.421.29
Interest 00000.010.020.170.010.010.41
Depreciation 0.010.030000.010.010.020.020.53
Exceptional Items 0000000000
Profit Before Tax 0.320.310.350.864.372.540.230.339.22-3.73
Tax 0.110.100.110.281.350.750.060.082.530.06
Profit After Tax 0.210.210.240.593.031.800.170.246.69-3.79
PAT Margin (%) 21.0%20.0%-41.1%3.7%1.1%0.2%0.4%8.8%-1.4%
Adjusted EPS (₹)0.50.50.61.47.01.00.10.12.0-1.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 0.430.640.881.474.4820.6436.2736.5143.2039.41
Share Capital 0.010.010.010.010.0135.4510.9110.9132.72
Reserves 0.420.630.871.464.4717.6430.8125.6032.296.69
Minority Interest0000000000
Debt11.4711.9611.6711.4414.401.896.846.8800.01
Long Term Debt11.4711.9600004.916.8400
Short Term Debt0011.6711.4414.401.891.930.0400.01
Trade Payables0001.2129.8425.7225.0211.662.06251.54
Others Liabilities 0.200.370.210.371.466.890.840.972.823.12
Total Liabilities 12.1012.9712.7714.4850.1755.1468.9756.0248.08294.08

Fixed Assets

Gross Block0.050.050.050.070.090.100.160.190.206.20
Accumulated Depreciation0.020.050.050.050.050.060.070.080.100.63
Net Fixed Assets0.03000.020.040.040.090.110.105.57
CWIP 0000000000
Investments 000012.2110.8711.1300.010.01
Inventories0000.0241.264.10000.15
Trade Receivables0001.3633.3136.8725.6217.1914.23261.49
Cash Equivalents 0.01000.010.323.800.480.932.340.17
Others Assets12.0512.9612.7613.070.292.3127.5337.7931.4126.69
Total Assets 12.1012.9712.7714.4850.1755.1468.9756.0248.08294.08

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -2.64-0.50-0.78-0.80-5.23-0.68-25.372.932.37-2.64
PBT 0.320.310.350.864.372.540.230.339.22-3.73
Adjustment 0.010.03-1.07-1.13-1.06-0.96-1.96-1.22-1.41-0.76
Changes in Working Capital -2.87-0.740.04-0.43-8.27-0.93-22.763.91-2.911.5
Tax Paid -0.10-0.11-0.10-0.11-0.28-1.33-0.88-0.08-2.530.35
Cash Flow From Investing Activity 001.061.045.542.306.55-0.605.920.45
Capex 000-0.02-0.02-0.01-0.06-0.030-6
Net Investments 00001.501.34-0.27-3.7300
Others 001.061.064.060.966.883.165.926.45
Cash Flow From Financing Activity 2.650.49-0.28-0.2401.8515.50-1.89-6.880.01
Net Proceeds from Shares 0000014.3615.46000
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid 0000000000
Others 2.650.49-0.28-0.240-12.510.04-1.89-6.880.01
Net Cash Flow 0.01-0.0100.010.313.47-3.310.441.41-2.17
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)62.6939.4331.2949.86101.7914.30.60.6716.77-9.17
ROCE (%)5.272.542.766.827.5512.381.230.7821.31-8.03
Asset Turnover Ratio0.090.0800.12.583.051.110.971.461.68
PAT to CFO Conversion(x)-12.57-2.38-3.25-1.36-1.73-0.38-149.2412.210.35N/A
Working Capital Days
Receivable Days000347768016512876175
Inventory Days00059614000
Payable Days000181726513311037167

White Organic Retail Ltd Stock News

White Organic Retail Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of White Organic Retail on 28-Mar-2024 16:01 is ₹6.80.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 28-Mar-2024 16:01 the market cap of White Organic Retail stood at ₹22.25.
The latest P/E ratio of White Organic Retail as of 28-Mar-2024 16:01 is 0.00.
The latest P/B ratio of White Organic Retail as of 28-Mar-2024 16:01 is 2.16.
The 52-week high of White Organic Retail is ₹30.03 and the 52-week low is ₹5.31.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of White Organic Retail is ₹-13.68 ( Cr.) .

About White Organic Retail Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.