Wopolin Plastics Ltd - Stock Valuation and Financial Performance

Name: Wopolin Plastics
Brand: Wopolin Plastics

BSE: 509419 | NSE: WOPOLIN | Plastic Products | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Wopolin Plastics

Based on:

Data

M-Cap below 100cr DeciZen not available

Wopolin Plastics stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

2.7 Cr.

52-wk low:

52-wk high:

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Wopolin Plastics:

Analysis of Financial Track Record

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

Standalone Basis ^P Consolidated Basis

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

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'97	Mar'98	Mar'99	Mar'00	Mar'01	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	TTM
ROCE % ⓘ	-4.2%	-9.4%	-13.5%	-15%	-5.3%	-11.7%	-16.5%	-19.3%	-2%	-14.2%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	62.6	39.2	59	72.6	69.9	63.5	64.1	65.6	73.5	53	53
Sales YoY Gr.	-	-37.3%	50.4%	23%	-3.6%	-9.1%	0.8%	2.5%	12.1%	-27.9%	-
Adj EPS ⓘ	-13.1	-19.6	-25.7	-27.3	-21.7	-28.7	-36.6	-43.4	-4.1	-12.1	-12
YoY Gr.	-	NA	NA	NA	NA	NA	NA	NA	NA	NA	-
BVPS (₹) ⓘ	37.2	18.4	-19.1	-46.4	-64.7	-91.1	-125.8	-168.7	-172.1	-184.1	-184.1
Adj Net Profit ⓘ	-8.4	-12.5	-16.4	-17.4	-13.9	-18.2	-23.2	-27.6	-2.6	-7.7	-8
Cash Flow from Ops. ⓘ	3.4	-5.7	1.6	5.2	1.8	3.8	-1.2	-1.1	1.7	-6	-
Debt/CF from Ops. ⓘ	14.7	-10.3	40.9	14.3	46.5	26.3	-105.4	-140.3	90.7	-25.9	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	-1.8%	-5.4%	-6.1%	-27.9%
Adj EPS ⓘ	NA	NA	NA	NA
BVPSⓘ	-219.4%	NA	NA	NA
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'97	Mar'98	Mar'99	Mar'00	Mar'01	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	TTM
Return on Equity % ⓘ	-35.3	-70.9	6872.1	83.7	39.2	36.8	33.8	29.5	2.4	6.8	6.5
Op. Profit Mgn % ⓘ	-0.3	-11.7	-0.8	0.2	1	-0.3	0.5	1.6	0.3	-8.1	-8.3
Net Profit Mgn % ⓘ	-13.3	-32	-27.8	-24	-19.8	-28.7	-36.2	-42	-3.5	-14.4	-14.3
Debt to Equity ⓘ	2.1	5	-5.5	-2.5	-2.1	-1.7	-1.5	-1.4	-1.4	-1.3	-
Working Cap Days ⓘ	0	210	122	111	121	120	115	112	95	105	0
Cash Conv. Cycle ⓘ	0	79	42	20	5	12	8	14	3	3	0

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

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

Latest Financials - Wopolin Plastics Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-12	-
TTM Sales (₹ Cr.)	53	-
BVPS (₹.) ⓘ	-184.1	-
Reserves (₹ Cr.) ⓘ	-123	-
P/BV ⓘ	-0.02	-
PE ⓘ	0.00	-

From the Market
52 Week Low / High (₹)	0.00 / 0.00
All Time Low / High (₹)	1.00 / 400.00
Market Cap (₹ Cr.)	2.7
Equity (₹ Cr.)	6.4
Face Value (₹)	10
Industry PE ⓘ	39.3

Management X-Ray of Wopolin Plastics:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

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

Valuation of Wopolin Plastics

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Wopolin Plastics

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'97	Mar'98	Mar'99	Mar'00	Mar'01	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06
Sales	62.61	39.23	59.01	72.55	69.91	63.52	64.05	65.62	73.54	52.99
Operating Expenses ⓘ	62.77	43.82	59.46	72.39	69.19	63.71	63.72	64.58	73.35	57.27
Manufacturing Costs	13.80	11.32	16.97	19.24	14.66	14.63	14.13	13.40	13.19	9.35
Material Costs	38.68	24.79	32.43	41.30	43.94	38.63	39.98	42.40	51.09	39.65
Employee Cost	5.59	3.57	5.56	7.02	6.09	5.46	5.94	6.20	5.95	5.65
Other Costs ⓘ	4.69	4.14	4.51	4.82	4.50	4.99	3.67	2.58	3.14	2.61
Operating Profit ⓘ	-0.15	-4.59	-0.46	0.16	0.72	-0.19	0.33	1.04	0.18	-4.28
Operating Profit Margin (%)	-0.2%	-11.7%	-0.8%	0.2%	1.0%	-0.3%	0.5%	1.6%	0.3%	-8.1%
Other Income ⓘ	1.40	2.17	2.58	3.84	5.95	4.27	2.47	0.68	0.88	0.24
Interest ⓘ	7.46	8.18	11.43	14.30	16.42	18.85	23.31	27.80	2.56	2.98
Depreciation ⓘ	1.77	1.57	6.27	6.70	1.71	1.59	1.52	1.21	0.65	0.53
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	-7.98	-12.16	-15.58	-17	-11.45	-16.37	-22.02	-27.29	-2.14	-7.55
Tax ⓘ	0	0	0	0	0	0	0	0	0	0.03
Profit After Tax	-7.98	-12.16	-15.58	-17	-11.45	-16.37	-22.02	-27.29	-2.14	-7.59
PAT Margin (%)	-12.7%	-31.0%	-26.4%	-23.4%	-16.4%	-25.8%	-34.4%	-41.6%	-2.9%	-14.3%
Adjusted EPS (₹)	-12.6	-19.1	-24.5	-26.7	-18.0	-25.8	-34.7	-43.0	-3.4	-12.0
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'97	Mar'98	Mar'99	Mar'00	Mar'01	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06
Equity and Liabilities
Shareholders Fund	23.67	11.68	-12.16	-29.53	-41.12	-57.78	-79.80	-107.09	-109.23	-116.82
Share Capital ⓘ	6.36	6.36	6.36	6.36	6.36	6.35	6.35	6.35	6.35	6.35
Reserves ⓘ	17.31	5.32	-18.51	-35.89	-47.48	-64.13	-86.15	-113.43	-115.58	-123.16
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	50.45	58.59	66.61	74.21	85.48	99.13	122.11	148.53	149.50	155.15
Long Term Debt	50.45	58.59	66.61	74.21	85.48	99.13	122.11	148.53	149.50	155.15
Short Term Debt	0	0	0	0	0	0	0	0	0	0
Trade Payables	8.89	7.69	10.75	19.44	14.44	14.59	12.77	9.14	13.27	6.03
Others Liabilities ⓘ	2.99	3.63	3.40	5.22	6.23	5.18	5.68	6.93	5.68	3.62
Total Liabilities ⓘ	85.99	81.60	68.61	69.34	65.03	61.11	60.77	57.53	59.22	47.98
Fixed Assets
Gross Block	71.74	72.80	75.16	77.07	77.28	77.58	78.17	78.38	78.69	78.70
Accumulated Depreciation	15.18	16.23	29.95	36.64	38.31	39.89	41.35	42.52	43.17	43.70
Net Fixed Assetsⓘ	56.56	56.58	45.20	40.43	38.97	37.69	36.83	35.86	35.52	35
CWIP ⓘ	0.73	0.63	0.07	0.07	0.14	0.08	0.08	0.19	0.15	0.26
Investmentsⓘ	1.07	0.27	0.26	0.26	0.26	0.26	0.26	0.25	0.25	0.25
Inventories	10.81	9.87	10.15	16.20	12.34	13.21	11.77	10.58	10.30	6.10
Trade Receivables	7.35	7.17	8.09	6.30	7.31	4.53	4.12	2.41	3.70	1.92
Cash Equivalents	0.87	1.19	0.85	0.85	0.74	1.05	1.19	0.89	1.08	0.21
Others Assetsⓘ	8.59	5.90	3.98	5.24	5.26	4.29	6.53	7.35	8.22	4.25
Total Assets ⓘ	85.99	81.60	68.61	69.34	65.03	61.11	60.77	57.53	59.22	47.98

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'97	Mar'98	Mar'99	Mar'00	Mar'01	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06
Cash Flow From Operating Activity ⓘ	3.43	-5.68	1.63	5.20	1.84	3.78	-1.16	-1.06	1.65	-5.99
PBT ⓘ	-7.98	-12.16	-15.58	-17	-11.45	-16.37	-22.02	-27.29	-2.14	-7.55
Adjustment ⓘ	9.21	10.14	17.62	20.81	18.18	20.33	24.84	29.02	3.21	3.51
Changes in Working Capital ⓘ	8.06	2.91	3.47	4.68	-2.05	2.03	-1.98	-0.8	2.63	1.22
Tax Paid ⓘ	0	0	0	0	0	0	0	0	0	-0.03
Cash Flow From Investing Activity ⓘ	-3.70	-0.83	-2.35	-1.90	-0.34	-0.24	-0.66	-0.35	-0.27	-0.12
Capex	-3.73	-1.35	-2.37	-1.91	-0.35	-0.25	-0.67	-0.35	-0.27	-0.12
Net Investments	0	0.48	0	0	0	0	0	0	0	0
Others ⓘ	0.03	0.03	0.01	0.01	0.01	0.01	0	0	0	0
Cash Flow From Financing Activityⓘ	0.33	6.83	0.38	-3.29	-1.60	-3.23	1.96	1.11	-1.19	5.24
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	1.29	10.50	1	0	0	0	0	0	0	0
Interest Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Dividend Paid ⓘ	-0.87	0	0	0	0	0	0	0	0	0
Others ⓘ	-0.09	-3.67	-0.62	-3.29	-1.60	-3.23	1.96	1.11	-1.19	5.24
Net Cash Flow ⓘ	0.05	0.32	-0.34	0	-0.11	0.31	0.14	-0.30	0.19	-0.87

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'97	Mar'98	Mar'99	Mar'00	Mar'01	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06
Ratios
ROE (%)	-33.73	-68.82	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
ROCE (%)	-0.7	-5.52	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Asset Turnover Ratio	0.83	0.52	0.9	1.19	1.18	1.13	1.16	1.18	1.4	1.12
PAT to CFO Conversion(x)	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A
Working Capital Days
Receivable Days	38	61	41	32	31	30	22	17	14	17
Inventory Days	56	87	54	59	66	65	65	58	47	50
Payable Days	84	122	104	133	141	137	125	94	80	89

Wopolin Plastics Ltd Stock News

Wopolin Plastics Ltd FAQs

What is the share price of Wopolin Plastics?

Company share prices are keep on changing according to the market conditions. The closing price of Wopolin Plastics on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Wopolin Plastics?

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 01-Jan-1970 05:30 the market cap of Wopolin Plastics stood at ₹2.71.

What is the P/E ratio of Wopolin Plastics?

The latest P/E ratio of Wopolin Plastics as of 01-Jan-1970 05:30 is 0.00.

What is the P/B ratio of Wopolin Plastics?

The latest P/B ratio of Wopolin Plastics as of 01-Jan-1970 05:30 is -0.02.

What is the 52-week high and low of Wopolin Plastics?

The 52-week high of Wopolin Plastics is ₹0.00 and the 52-week low is ₹0.00.

What is the TTM revenue of Wopolin Plastics?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Wopolin Plastics is ₹52.99 ( Cr.) .

About Wopolin Plastics Ltd

Wopolin Plastics, formerly known as Bajaj Plastic was started in 1971 with the objective of manufacturing and trading in plastic goods. It is a part of Bajaj Group-Nagpur. And is registered office is situated at D -1, Midc Industrial Area, Wadi Nagpur 440028 ,Maharashtra

The Company is engaged in the manufacturing of plastic products. The products manufactured by the Company are plastic containers, polyethylene woven sacks, bulk containers, tape, lamination, tube, welded sacks, tarpaulins and master batches.

There were two divisions in the company, viz., plastic division and foundry division. Wopolin Plastics manufactures sacks and fabrics, and iron and steel castings. Due to recession and continued losses, the foundry division of WOPOLIN was closed down in the year 2000. Even the working of the plastic division is not up to mark.