Western Industries Ltd - Stock Valuation and Financial Performance

Name: Western Industries
Brand: Western Industries

BSE: 531649 | NSE: WESTINDSEC | Pharmaceuticals & Drugs | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Western Industries

Based on:

Data

M-Cap below 100cr DeciZen not available

Western Industries stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

4.27

Market Cap:

1.9 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 Western Industries:

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'96	Mar'97	Mar'98	Mar'99	Mar'01	Mar'02	Mar'06	Mar'07	Mar'08	Mar'09	TTM
ROCE % ⓘ	2.9%	4.1%	6.9%	8.8%	10.8%	9.3%	0%	0%	0%	0%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	4.5	5.1	8	14.1	20	25.2	0	0	0	0	25
Sales YoY Gr.	-	12.3%	56.3%	77.3%	41.6%	25.8%	-100%	NA	NA	NA	-
Adj EPS ⓘ	0.1	0.2	0.4	0.7	0.9	0.8	0	0	0	0	0.8
YoY Gr.	-	77.8%	150%	75%	25.7%	-4.6%	-100%	NA	NA	NA	-
BVPS (₹) ⓘ	9.6	9.8	10.4	11.4	12.9	13.8	0	0	0	0	14.5
Adj Net Profit ⓘ	0.1	0.1	0.2	0.4	0.5	0.4	0	0	0	0	0
Cash Flow from Ops. ⓘ	-1.1	-1.9	1	0.3	-1.2	0	0	0	0	0	-
Debt/CF from Ops. ⓘ	-0.6	-0.6	1.6	11.4	-4.1	-670.5	0	0	0	0	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	-100%	-100%	NA	NA
Adj EPS ⓘ	-100%	-100%	NA	NA
BVPSⓘ	-100%	-100%	NA	NA
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'96	Mar'97	Mar'98	Mar'99	Mar'01	Mar'02	TTM
Return on Equity % ⓘ	1.3	2.2	5.3	8.6	8.1	6.2	11.6
Op. Profit Mgn % ⓘ	4.2	4.7	4.4	5.7	7	6.4	5.4
Net Profit Mgn % ⓘ	1.1	1.6	2.6	2.6	2.3	1.7	1.7
Debt to Equity ⓘ	0.3	0.3	0.4	0.7	0.8	0.6	-
Working Cap Days ⓘ	0	257	203	149	168	176	0
Cash Conv. Cycle ⓘ	0	138	129	105	98	100	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 %

Net Profit has been subdued in last 3 years %

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

Latest Financials - Western Industries Ltd.

	Standalone	Consolidated
TTM EPS (₹)	0.8	-
TTM Sales (₹ Cr.)	25.2	-
BVPS (₹.) ⓘ	14.5	-
Reserves (₹ Cr.) ⓘ	2	-
P/BV ⓘ	0.25	-
PE ⓘ	4.27	-

From the Market
52 Week Low / High (₹)	0.00 / 0.00
All Time Low / High (₹)	1.06 / 25.70
Market Cap (₹ Cr.)	1.9
Equity (₹ Cr.)	5.2
Face Value (₹)	10
Industry PE ⓘ	47.2

Management X-Ray of Western Industries:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of Western Industries

Analyst's Notes

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

Key Ratios of Western Industries

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'96	Mar'97	Mar'98	Mar'99	Mar'01	Mar'02
Sales	4.54	5.10	7.97	14.13	20.01	25.18
Operating Expenses ⓘ	4.35	4.87	7.62	13.33	18.62	23.57
Manufacturing Costs	0.06	0.04	0.09	0.30	0.27	0.28
Material Costs	3.99	4.43	6.91	12.15	16.57	21.86
Employee Cost	0.10	0.15	0.17	0.31	0.32	0.25
Other Costs ⓘ	0.20	0.25	0.45	0.57	1.46	1.19
Operating Profit ⓘ	0.19	0.22	0.35	0.80	1.39	1.61
Operating Profit Margin (%)	4.2%	4.4%	4.4%	5.6%	7.0%	6.4%
Other Income ⓘ	0.01	0.06	0.22	0.02	0.19	0.12
Interest ⓘ	0.11	0.16	0.23	0.30	0.82	0.94
Depreciation ⓘ	0.01	0.02	0.03	0.09	0.21	0.23
Exceptional Items ⓘ	0	0	0	0	0	0
Profit Before Tax ⓘ	0.07	0.11	0.30	0.42	0.55	0.55
Tax ⓘ	0.03	0.04	0.09	0.07	0.10	0.12
Profit After Tax	0.05	0.07	0.21	0.35	0.45	0.43
PAT Margin (%)	1.1%	1.4%	2.7%	2.5%	2.3%	1.7%
Adjusted EPS (₹)	0.2	0.2	0.6	0.9	0.9	0.8
Dividend Payout Ratio (%)	88%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'96	Mar'97	Mar'98	Mar'99	Mar'01	Mar'02
Equity and Liabilities
Shareholders Fund	2.16	3.83	4.04	4.40	6.77	7.20
Share Capital ⓘ	2.15	3.75	3.75	3.75	5.16	5.16
Reserves ⓘ	0.01	0.08	0.29	0.64	1.61	2.05
Minority Interest	0	0	0	0	0	0
Debt	0.67	1.15	1.68	2.94	4.99	4.49
Long Term Debt	0.67	1.15	1.68	2.94	4.99	4.49
Short Term Debt	0	0	0	0	0	0
Trade Payables	0.84	0.44	0.49	2.06	2.70	4.29
Others Liabilities ⓘ	1.62	0	0.04	0.09	0.31	0.49
Total Liabilities ⓘ	5.28	5.42	6.24	9.49	14.77	16.48
Fixed Assets
Gross Block	0.63	0.72	1.80	2.21	3.92	3.98
Accumulated Depreciation	0.01	0.02	0.05	0.13	0.51	0.74
Net Fixed Assetsⓘ	0.62	0.70	1.75	2.08	3.41	3.24
CWIP ⓘ	0	0	0	0	0	0
Investmentsⓘ	0	0.03	0	0	0	0
Inventories	0.77	1.13	1.73	3.25	3.45	4.10
Trade Receivables	1.72	1.49	2.21	3.48	6.05	7.64
Cash Equivalents	1.94	0	0	0.04	0.07	0.04
Others Assetsⓘ	0.24	2.08	0.56	0.64	1.80	1.45
Total Assets ⓘ	5.28	5.42	6.24	9.49	14.77	16.48

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'96	Mar'97	Mar'98	Mar'99	Mar'01	Mar'02
Cash Flow From Operating Activity ⓘ	-1.09	-1.89	1.03	0.26	-1.22	-0.01
PBT ⓘ	0.07	0.11	0.30	0.42	0.55	0.55
Adjustment ⓘ	0.12	0.20	0.26	0.38	0.98	0.98
Changes in Working Capital ⓘ	-1.15	-2.01	0.78	-0.19	-1.9	-0.68
Tax Paid ⓘ	-0.03	-0.04	-0.09	-0.07	-0.10	-0.12
Cash Flow From Investing Activity ⓘ	-0.72	-0.23	-1.06	-0.41	-0.26	-0.07
Capex	-0.63	-0.11	-1.09	-0.41	-0.26	-0.07
Net Investments	0	-0.03	0.03	0	0	0
Others ⓘ	-0.09	-0.09	0	0	0	0
Cash Flow From Financing Activityⓘ	3.75	0.18	0.02	0.19	1.46	0.04
Net Proceeds from Shares ⓘ	3.73	0.02	0	0	1.37	0
Net Proceeds from Borrowing ⓘ	0.06	0.05	-0.01	0.13	0.06	-0.04
Interest Paid ⓘ	0	0	0	0	0	0
Dividend Paid ⓘ	-0.04	0	0	0	0	0
Others ⓘ	0	0.11	0.03	0.06	0.04	0.08
Net Cash Flow ⓘ	1.94	-1.93	0	0.03	-0.03	-0.03

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'96	Mar'97	Mar'98	Mar'99	Mar'01	Mar'02
Ratios
ROE (%)	2.37	2.48	5.59	8.69	8.27	6.3
ROCE (%)	4.36	5.73	10.29	11.29	14.56	12.87
Asset Turnover Ratio	0.86	0.95	1.37	1.8	1.65	1.61
PAT to CFO Conversion(x)	-21.8	-27	4.9	0.74	-2.71	-0.02
Working Capital Days
Receivable Days	138	115	85	73	87	99
Inventory Days	62	68	65	64	61	55
Payable Days	77	52	24	38	52	58

Western Industries Ltd Stock News

Western Industries Ltd FAQs

What is the share price of Western Industries?

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

What is the market cap of Western Industries?

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 Western Industries stood at ₹1.85.

What is the P/E ratio of Western Industries?

The latest P/E ratio of Western Industries as of 01-Jan-1970 05:30 is 4.27.

What is the P/B ratio of Western Industries?

The latest P/B ratio of Western Industries as of 01-Jan-1970 05:30 is 0.25.

What is the 52-week high and low of Western Industries?

The 52-week high of Western Industries is ₹0.00 and the 52-week low is ₹0.00.

What is the TTM revenue of Western Industries?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Western Industries is ₹25.18 ( Cr.) .

About Western Industries Ltd

Western Industries Ltd. was incorporated on May 31, 1995 as a limited company under the Companies Act, 1956 vide certificate of incorporation No 01-20532 issued by the Registrar of Companies, Andhra Pradesh. The company obtained the certificate for commencement of business on July 17, 1995.

In 1995, the company acquired all the assets and liabilities of the proprietary business of OSCAR FEEDS, which was owned by Mr C Balasubramanyam.The Board of Directors of WESTERN INDUSTRIES LIMITED at the Board Meeting held 2nd August, 1995 passed the resolution to takeover the business, assets and liabilities of OSCAR FEEDS as a going concern with effect from 1st September, 1995. Further, it was resolved to take note of the interest of Mr C Balasubramanyam, Managing Director of WIL, in the takeover of the business of OSCAR FEEDS. OSCAR FEEDS was engaged in the trading of poultry feed supplements and pre-mixes. WIL also plans to expand the operations to extend to the preparation of the poultry formulations and has acquired land in Gundlapochampally mandal for this purpose.

Western Industries, Inc. is a leading full service manufacturer of premium, private label finished products and metal and large plastic components. It serve the appliance, outdoor living, recreational goods, and selected industrial markets. In many cases, Western serves as the 'complete factory' for it's customers, making Western a strategic, value added partner.

Western Industries was suspended from the BSE on Sep 22, 2005.