Wadhwa & Associates Realtors Pvt Ltd. (Amalgamated) - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Construction - Real Estate | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Wadhwa & Associates

M-Cap below 100cr DeciZen not available

Wadhwa & Associates Realtors Pvt Ltd. (Amalgamated) stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
0 Cr.
52-wk low:
0
52-wk high:
0

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 Wadhwa & Associates:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
ROCE % 0%6.2%12.2%28.9%17.2%12.2%10.9%3.2%7.7%-
Value Creation
Index
NA-0.6-0.11.10.2-0.1-0.2-0.8-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 093.311412091.494.188.3100101101
Sales YoY Gr.-NA22%5.8%-24%2.9%-6.1%13.4%1.2%-
Adj EPS 021,60444,096.445,193.129,427.94,163.119,553.6-24,864.52,329.20
YoY Gr.-NA104.1%2.5%-34.9%-85.9%369.7%-227.2%NA-
BVPS (₹) -49,507.3-27,903.316,193.161,386.387,052.491,382.71,02,066.535,126.7-3,9880
Adj Net
Profit
021.644.145.229.44.219.6-24.92.30
Cash Flow from Ops. 43.476.71255.9142-40629.1-71.6120-
Debt/CF from Ops. 10.95.92.852.25.6-2.131.6-15.59.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA-3.4%2.5%1.2%
Adj EPS NA-44.7%-17.6%NA
BVPSNA-157.9%-135.2%-111.4%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
Return on
Equity %
0-70.42055.996.6354.118.2-31.59.20
Op. Profit
Mgn %
036.149.295.789.784.586.190.492.3NAN
Net Profit
Mgn %
023.238.837.632.24.422.2-24.82.30
Debt to
Equity
-11.4-22.914.44.48.48.58.425.7293.2-
Working Cap
Days
0130831682971,1662,3322,3412,6480
Cash Conv.
Cycle
0-82-140-191-240-266-202-240-3770

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 - Wadhwa & Associates Realtors Pvt Ltd. (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 101 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) -3 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 10
Industry PE 82.6

Management X-Ray of Wadhwa & Associates:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Wadhwa & Associates

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Sales093.27113.77120.3291.4194.0588.28100.13101.28
Operating Expenses 059.6457.835.229.4114.6126.7769.3968.62
Manufacturing Costs00000.450.610.620.440
Material Costs000000000
Employee Cost 000000000
Other Costs 059.6457.835.228.961426.1568.9568.62
Operating Profit 033.6355.94115.108279.4361.5130.7432.66
Operating Profit Margin (%) -36.1%49.2%95.7%89.7%84.5%69.7%30.7%32.2%
Other Income 00003438.8852.3210.6962.77
Interest 00042.7569.3894.0988.3890.56105.02
Depreciation 06.646.576.556.916.336.226.206.15
Exceptional Items 000000000
Profit Before Tax 026.9949.3765.8039.7117.9019.23-55.32-15.74
Tax 05.385.2820.6110.2813.749.8511.4124.52
Profit After Tax 021.6044.1045.1929.434.169.38-66.74-40.26
PAT Margin (%) -23.2%38.8%37.6%32.2%4.4%10.6%-66.6%-39.8%
Adjusted EPS (₹)0.021,604.044,096.445,193.129,427.94,163.19,381.6-66,736.2-40,261.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19

Equity and Liabilities

Shareholders Fund -41.51-19.9024.1969.3998.78102.94112.3345.595.33
Share Capital 8.018.018.018.018.018.018.018.018.01
Reserves -49.52-27.9116.1861.3890.7794.93104.3237.58-2.68
Minority Interest000000000
Debt421.98402.85289.36237.68231.78810.58876.561,010.691,166.13
Long Term Debt396.34344.40284.84218.56229.28808.08876.561,010.691,158.92
Short Term Debt25.6358.454.5319.122.502.50007.21
Trade Payables0.752.682.674.507.696.125.897.8410.70
Others Liabilities 115.88115.49135.21135.25632.29116.60118.45167.14149.32
Total Liabilities 497.10501.11451.44446.81970.551,036.241,113.221,231.261,331.48

Fixed Assets

Gross Block2.402.402.402.942.942.952.992.992.99
Accumulated Depreciation0.370.731.031.312.172.402.522.632.71
Net Fixed Assets2.031.671.371.630.770.540.470.350.29
CWIP 00000104.80117.23145.37185.54
Investments 459.04462.98428.36353.76816.19380.57404.07379.83370.79
Inventories000000000
Trade Receivables3.842.302.953.133.812.505.213.0410.12
Cash Equivalents 1.484.341.930.3592.093.913.864.353.12
Others Assets30.7029.8216.8387.9457.69543.92582.39698.32761.62
Total Assets 497.10501.11451.44446.81970.551,036.241,113.221,231.261,331.48

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Cash Flow From Operating Activity 43.4176.74124.755.90142.30-406.2329.08-71.62119.53
PBT 2.8826.9949.3765.8039.7117.9019.23-55.32-15.74
Adjustment 53.856.636.5239.3242.2163.9156.25145.91109.11
Changes in Working Capital -5.43227.3-79.6475.35-473.42-33.74-15142.57
Tax Paid -7.72-4.62-7.84-19.58-14.97-14.62-12.66-11.20-16.40
Cash Flow From Investing Activity 165.580.0196.6975.60-466.82355.53-19.04-21.82-85.59
Capex -0.860067.790-0.01-0.0700.01
Net Investments 000000-0.16-39.19-58.01
Others 166.440.0196.707.81-466.82355.54-18.8117.37-27.58
Cash Flow From Financing Activity -208.91-73.89-223.86-83.08416.27-39.79-10.2596.40-35.17
Net Proceeds from Shares 000000000
Net Proceeds from Borrowing 000000000
Interest Paid -54.65-56.14-49.39-42.75-69.28-88.61-87.77-90.42-104.52
Dividend Paid 000000000
Others -154.25-17.75-174.46-40.33485.5448.8177.52186.8269.35
Net Cash Flow 0.082.86-2.41-1.5891.74-90.49-0.212.96-1.23
PARTICULARSMar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Ratios
ROE (%)N/AN/A0116.5139.654.679.7-97.29-258.59
ROCE (%)N/AN/A12.2328.9317.2312.2310.913.237.66
Asset Turnover Ratio00.190.240.270.130.090.080.090.08
PAT to CFO Conversion(x)N/A3.552.830.134.84-97.653.1N/AN/A
Working Capital Days
Receivable Days012891412161524
Inventory Days000000000
Payable Days000000000

Wadhwa & Associates Realtors Pvt Ltd. (Amalgamated) Stock News

Wadhwa & Associates Realtors Pvt Ltd. (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Wadhwa & Associates on 01-Jan-1970 05:30 is ₹0.00.
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 Wadhwa & Associates stood at ₹0.00.
The latest P/E ratio of Wadhwa & Associates as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Wadhwa & Associates as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Wadhwa & Associates is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Wadhwa & Associates is ₹101.3 ( Cr.) .

About Wadhwa & Associates Realtors Pvt Ltd. (Amalgamated)

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.