MoneyWorks4Me

Shaw Wallace & Company Ltd (SHAWALLACE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 501379 NSE: SHAWALLACE Breweries & Distilleries | Small Cap | Shaw Wallace Share Price

BSE Share Price
Not Listed

Shaw Wallace & Company Ltd (SHAWALLACE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 501379 NSE: SHAWALLACE Breweries & Distilleries | Small Cap | Shaw Wallace Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹989 Cr.
Current Price
₹0
52-Week Low / High
₹195 / 210
TTM EPS
₹19
TTM Sales
₹191 Cr.
Book Value per Share
₹121
P/E Ratio
10.84
Industry PE
51.4
Price to Book (P/B)
1.70
Price to Sales (P/S)
5.17
EV/EBITDA
7.35
Dividend Yield
INF%
Profitability Efficiency
Return on Equity (ROE)
16.96%
Return on Capital Employed (ROCE)
19.89%
Return on Assets (ROA)
13.59%
Operating Profit Margin
13.5%
Net Profit Margin
47.74%
Gross Profit Margin
35.6%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
37.37%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
138.81%
Asset Quality
Promoter Holding
75.00%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹533 Cr.
Equity
₹48 Cr.
Face Value
₹10
All Time Low / High
₹18.05 / 516.80

Shaw Wallace & Company stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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

Jun'99Jun'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08TTM
ROCE % 20.5%18%17.9%11.6%8.2%8.4%5.3%57.9%62.9%31.5%-

Growth Parameters

Sales 761704669164147104113116138190232
Sales YoY Gr.--7.4%-4.9%-75.5%-10.2%-29%7.8%2.7%19.6%37.4%-
Adj EPS 1.53.330.9-1.6-4.8-6.417.71513.82.4
YoY Gr.-121.2%-10.5%-71.2%-284.9%NANANA-15.2%-8.1%-
BVPS (₹) 19.414.616.311.310.36.61.410.125.43840.4
Adj Net
Profit
7.21614.34.1-7.6-22.9-30.585.172.166.312
Cash Flow from Ops. 26.162.19.415.411.1-29.6-26.212958-120-
Debt/CF from Ops. 14.5525.69.19.8-4.4-60.91.9-1.4-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -14.3%5.3%19%37.4%
Adj EPS 27.9%NANA-8.1%
BVPS7.8%29.8%198.5%49.7%
Share Price - - - -

Key Financial Parameters

Jun'99Jun'00Mar'01Mar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08TTM
Return on
Equity %
5.613.7114.8-10.3-42-101.3230.879.242.66.2
Op. Profit
Mgn %
4.14.30.2-0.7-11.2-12.3-8-16.6-2.513.712.5
Net Profit
Mgn %
12.32.12.5-5.2-22-27.173.752.234.95
Debt to
Equity
4.14.43.12.62.24.122.72.30.90.9-
Working Cap
Days
200173200395222223177165951340
Cash Conv.
Cycle
-20-32-56-231-188-197-114-116-65-270

Valuation of Shaw Wallace - Consolidated

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Management X-Ray

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 (%)

Financials

PARTICULARSMar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08
Sales986986.75969.741,043.88157.06138.85191.14
Operating Expenses + 923.17961.80963.881,046.82177.82144.31166.11
Manufacturing Costs252.69256.26177.24227.4741.9049.2260.59
Material Costs322.88282.85308.64334.3779.0949.8040
Employee Cost 83.0390.8869.6170.1311.628.9011.21
Other Costs 264.57331.81408.39414.8545.2236.3954.31
Operating Profit 62.8324.955.86-2.94-20.76-5.4625.04
Operating Profit Margin (%) 6.4%2.5%0.6%-0.3%-13.2%-3.9%13.1%
Other Income + 48.284852.8061.49313.1682.0190.71
Exceptional Items -7.50-5.16244.840000
Interest 52.5642.5732.7038.242.700.832.55
Depreciation 15.1915.2116.0724.061.681.192.51
Profit Before Tax 35.8610.01254.73-3.75288.0274.52110.69
Tax 13.1220.7583.4134.7653.0536.3219.44
Profit After Tax 22.74-10.74171.32-38.51234.9838.2191.25
PAT Margin (%) 2.3%-1.1%17.7%-3.7%149.6%27.5%47.7%
Adjusted EPS (₹)3.6-2.733.2-9.048.98.019.0
Dividend Payout Ratio (%)0%0%0%0%2%18.90%5.30%
PARTICULARSMar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08

Equity and Liabilities

Shareholders Fund + 129.67113.76297.40177.99474.13498.97584.37
Share Capital 48.0148.0148.0148.0148.0148.0148.01
Reserves 81.6665.76249.39129.99426.13450.97536.36
Debt +330.02308.49350.63442.08105.3028.0634.27
Long Term Debt330.02308.49350.63442.08105.3028.0634.27
Short Term Debt0000000
Minority Interest65.0471.2978.7976.43000
Trade Payables383.33364.80200.20191.8637.4025.7336.39
Others Liabilities 31.5769.07161.13192.5567.2383.9150.83
Total Liabilities 939.63927.411,088.141,080.90684.07636.67705.86

Fixed Assets

Net Fixed Assets +416.26387.86447.51395.8121.2716.4337.30
Gross Block529.70481.39561.63549.2236.5631.8754.99
Accumulated Depreciation113.4393.54114.12153.4215.2915.4417.69
CWIP 17.0641.6817.7018.500.010.700.81
Investments 8.2957.15131.32131.14273.50277.68270.01
Inventories97.6799.77103.14100.757.725.6910.56
Trade Receivables267.12221.76188.09187.4718.4818.4046.41
Cash Equivalents flag 33.5322.3087.3750.41121.95180.15172.95
Others Assets 99.7096.90113196.82241.14137.61167.82
Total Assets 939.63927.411,088.141,080.90684.07636.67705.86
PARTICULARSMar'03Mar'04Mar'05Mar'06Mar'07Mar'08
Cash Flow From Operating Activity + 79.84231.81-40.60-116.5499.41-26.74
PBT 38.3231.43-3.75288.0274.5275.65
Adjustment 49.7841.6858.63-118.89-77.32-44.20
Changes in Working Capital 32.05-15.95-24.74-254.8846.04-44.19
Tax Paid -29.37-78.47-70.46-30.7956.17-14
Cash Flow From Investing Activity + -28.01-168.26-47.91286.3037.0224.23
Capex -32.88-34.57-61.340.9711.41-23.63
Net Investments 3.64-73.68-0.14269.70-4.187.67
Others 1.23-60.0113.5715.6429.7940.19
Cash Flow From Financing Activity + -63.171.7353.74-54.69-78.23-4.69
Net Proceeds from Shares 000000
Net Proceeds from Borrowing -13.3136.5796.24-16.66-77.246.21
Interest Paid -49.67-35.07-42.49-33.45-0.83-2.55
Dividend Paid 000-4.58-0.16-8.35
Others -0.180.230-000
Net Cash Flow -11.3465.28-34.76115.0858.20-7.20
PARTICULARSMar'02Mar'03Mar'04Mar'05Mar'06Mar'07Mar'08
Ratios
ROE (%)50.97-21.82113.4-19.0575.67.9516.96
ROCE (%)23.614.2759.85.7649.7413.7719.89
Asset Turnover Ratio1.471.51.451.540.280.380.47
PAT to CFO Conversion(x)3.51N/A-0.24N/A0.42-0.70
Working Capital Days
Receivable Days70.7063.6051.1041.10152.402737.20
Inventory Days25.9025.7025.3022.3080.309.809.30
Payable Days427.80476.10329.20211.80526.50231.40258.10

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Shaw Wallace & Company Ltd FAQs

The current trading price of Shaw Wallace 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 31-Dec-1969 the market cap of Shaw Wallace stood at ₹988.9 Cr

The latest P/E ratio of Shaw Wallace as of 31-Dec-1969 is 85.25.

The latest P/B ratio of Shaw Wallace as of 31-Dec-1969 is 5.09.

The 52-week high of Shaw Wallace is ₹210.0 and the 52-week low is ₹195.1.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Shaw Wallace is ₹232 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Shaw Wallace & Company Ltd

Ever since its inception in 1886, Shaw Wallace has established a legacy in India that is drenched in the spirit of the Nation for the last 120 years. The company came into existence at a time when the country was battling for its for freedom against the colonialism of the British regime. It was an era of cataclysmic change, powered by the crystallization of the social, political, cultural and economic ideologies that would define the very future of India.

Shaw Wallace after a modest beginning blossomed into one of the forerunners in the alcohol and beverage industry. Throughout its long and arduous journey, it has added many a firsts to its credit. The company was one of the first importers of motor cars in India during the beginning of the 20th century; the first agent in India of a wireless company - Marconi’s Wireless Telegraph and in 1926, acted as an agent of an airline, the 'Imperial Airways'. In 1987, the company came under the leadership of the late MR Chhabria.

In yet another historic development, in June 2005, Shaw Wallace was taken over by The UB Group, spearheaded under the dynamic leadership of Vijay Mallya. Heralding a complete new era for the erstwhile corporate entity, Mallya completed the acquisition by taking over as the company’s Chairman, making the combined entity of McDowell, Herbertsons and Triumph Distilleries & Vintners and SWC as the second largest distilled spirits marketer in the world, with sales exceeding 59.4 million cases, second only to Diageo of UK, which sells 91 million cases.

Shaw Wallace, after its acquisition by the UB Group, will now come under a common entity known as United Spirits, which has 140 brands under its wings out of which, there are 15 millionaire brands growing at a rapid pace. The UB Group enjoys a total domestic market share of 60% with no other rival liquor business getting even near to its accomplishment.

After having established a niche in Indian markets, Shaw Wallace and Co. has established universal vistas with liquor brands specifically designed and developed to appeal to a wider palate. The organization is the proud recipient of the prestigious ‘APEDA Award’ from the Indian Government for seven years consecutively.

A leading exporter of alcoholic beverages from India, Shaw Wallace has a strong presence in a medley of distinguished markets like the United States, Europe, Latin America, Korea, Mongolia and Singapore among others. It is also one of the most reputed names across the Middle East markets.

The ‘Royal Challenge’ brand, making waves all across the globe, with the launch of Royal Challenge Premium Scotch Whisky, competes with some of the most prestigious global scotch brands and exported all over the world. Another leading brand Director's Special is heralded as one of the most popular names in the global alcohol industry. Ranked 27th among the world's top spirit brands, Director's Special has the special distinction of being one of the fastest growing alcoholic beverages in the world as per the ‘Drinks International’ Magazine.

In a constant endeavour to upgrade its products, the company has recently added two premium liquor brands Director's Special Black Deluxe Whisky and White Mischief Vodka to its richly assembled repertoire of spirits steadily expanding its visibility both in domestic and international markets.

Business

Shaw Wallace’s core business is manufacturing wide range of liquor products such as whisky, gin, brandy, rum and wine.

It has created brands like Royal Mist, Antiquity Blue, Royal Challenge, Director's Special Black, White Mischief, Golconda, India's Pride XXX, Papillion are amongst others brands.

Awards

It was awarded prestigious ‘APEDA Award’ from the Indian Government for seven years consecutively.

The company’s brand Director's Special was ranked 27th among the world's top spirit brands as per the ‘Drinks International’ Magazine.

You have 45 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now