Wires & Fabriks (S.A.) Ltd - Stock Valuation and Financial Performance

BSE: 507817 | NSE: | Textile | Small Cap

Wires & Fabriks Share Price

143.80 -4.10 -2.77%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Wires & Fabriks

M-Cap below 100cr DeciZen not available

Wires & Fabriks (S.A.) stock performance -

mw4me loader
P/E Ratio (SA):
29.32
Market Cap:
44.6 Cr.
52-wk low:
126.3
52-wk high:
252

Is Wires & Fabriks (S.A.) Ltd an attractive stock to invest in?

1. Is Wires & Fabriks (S.A.) Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Wires & Fabriks (S.A.) Ltd is a below average quality company.

2. Is Wires & Fabriks (S.A.) Ltd undervalued or overvalued?

The key valuation ratios of Wires & Fabriks (S.A.) Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Wires & Fabriks (S.A.) Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Wires & Fabriks (S.A.) 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 Wires & Fabriks:

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.
Wires & Fabriks (S.A.) 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 % 6.8%7%4.9%2.7%3.1%2.5%3.5%2.5%2.7%4.1%-
Value Creation
Index
-0.5-0.5-0.7-0.8-0.8-0.8-0.8-0.8-0.8-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 9399.399.410110310698.489.295.7108111
Sales YoY Gr.-6.8%0.2%1.2%2.1%2.8%-6.9%-9.3%7.3%13.1%-
Adj EPS 10.910.95.30.23.93.15.31.82.34.35
YoY Gr.-0.6%-52%-97.1%2506.7%-22%73.4%-66.7%29.6%87.3%-
BVPS (₹) 124132.6137.2135.3137.8141.5146.1147.8151155158.7
Adj Net
Profit
3.33.31.60.11.20.91.60.50.71.32
Cash Flow from Ops. 13.912.310.212.823.314.14212.522.3-
Debt/CF from Ops. 3.33.96.54.922.510.31.535.33.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 1.7%1.1%3.3%13.1%
Adj EPS -9.9%1.8%-6.9%87.3%
BVPS2.5%2.4%2%2.6%
Share Price 11.5% 14.8% 41.8% -0.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
7.88.13.90.12.92.23.71.21.52.83.2
Op. Profit
Mgn %
15.413.213.213.812.612.212.410.812.117.116.4
Net Profit
Mgn %
3.63.41.60.11.20.91.60.60.71.21.4
Debt to
Equity
1.21.21.61.51.10.80.90.71.91.6-
Working Cap
Days
208203222224218197213238217207102
Cash Conv.
Cycle
14914615215415614114715814513529

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 3.20%

Sales growth has been subdued in last 3 years 3.26%

Net Profit has been subdued in last 3 years -6.89%

Debt to equity has increased versus last 3 years average to 1.56

Sales growth is not so good in last 4 quarters at 3.15%

Latest Financials - Wires & Fabriks (S.A.) Ltd.

Standalone Consolidated
TTM EPS (₹) 5 -
TTM Sales (₹ Cr.) 111 -
BVPS (₹.) 158.7 -
Reserves (₹ Cr.) 45 -
P/BV 0.92 -
PE 29.32 -
From the Market
52 Week Low / High (₹) 126.30 / 251.95
All Time Low / High (₹) 6.10 / 475.00
Market Cap (₹ Cr.) 44.6
Equity (₹ Cr.) 3.1
Face Value (₹) 10
Industry PE 27.9

Management X-Ray of Wires & Fabriks:

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 Wires & Fabriks

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
Sales92.9699.2599.43100.65102.80105.6698.3789.2495.73108.30
Operating Expenses 79.1786.3986.5386.7490.3292.8586.2379.7684.1289.74
Manufacturing Costs10.9713.3914.7213.3315.8918.2417.8718.6419.7821.32
Material Costs31.0736.2734.0135.3234.7533.9528.0528.7925.9325.93
Employee Cost 17.6016.8318.4818.9718.6620.3920.7619.4221.7923.57
Other Costs 19.5419.9019.3319.1221.0120.2719.5512.9116.6218.93
Operating Profit 13.7912.8612.9013.9112.4812.8112.149.4811.6218.55
Operating Profit Margin (%) 14.8%13.0%13.0%13.8%12.1%12.1%12.3%10.6%12.1%17.1%
Other Income 0.291.150.340.520.160.760.271.390.620.67
Interest 3.994.114.623.992.511.661.772.173.015.62
Depreciation 7.046.427.3510.079.9510.178.868.318.7612.35
Exceptional Items 0000000000
Profit Before Tax 3.053.481.260.370.171.751.790.380.461.25
Tax 0.06-0.31-0.160.33-0.670.470.19-0.09-0.47-0.09
Profit After Tax 2.993.791.420.040.841.271.590.470.931.34
PAT Margin (%) 3.2%3.8%1.4%0.0%0.8%1.2%1.6%0.5%1.0%1.2%
Adjusted EPS (₹)9.812.44.60.12.84.25.21.53.14.4
Dividend Payout Ratio (%)18%15%39%455%22%14%2%7%3%2%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 42.3740.5241.9341.3642.1343.2444.6545.1846.1647.37
Share Capital 3.063.063.063.063.063.063.063.063.063.06
Reserves 39.3137.4638.8838.3039.0740.1841.5942.1243.1144.31
Minority Interest0000000000
Debt39.2839.3355.5356.4741.1128.3034.3223.5179.0168.63
Long Term Debt24.6921.4436.9933.4029.6423.8617.1821.3764.9656.31
Short Term Debt14.5917.8918.5423.0711.484.4417.132.1414.0512.32
Trade Payables7.717.9910.838.2510.105.8810.544.253.586.41
Others Liabilities 24.0127.0231.3123.2224.8425.8325.7927.8728.3626.41
Total Liabilities 113.38114.86139.60129.30118.18103.25115.30100.82157.11148.82

Fixed Assets

Gross Block143.22124.70135.38153.16158.30156.16159.91168.81223.49220.87
Accumulated Depreciation96.4579.3086.4494.35104.13112.02116.65125.19133.59140.90
Net Fixed Assets46.7745.4048.9458.8154.1744.1443.2743.6289.8979.97
CWIP 3.313.0917.471.370.434.342.741.650.284.71
Investments 0.010.010.010.01000000
Inventories19.5617.2219.1519.0719.3715.0520.3213.9119.9327.29
Trade Receivables32.4537.6040.743835.4430.7131.8427.8323.6421.49
Cash Equivalents 5.334.633.454.792.901.488.010.348.250.29
Others Assets5.966.929.857.265.877.539.1213.4615.1215.07
Total Assets 113.38114.86139.60129.30118.18103.25115.30100.82157.11148.82

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 13.8712.2810.2212.8323.2614.083.97212.5022.33
PBT 3.053.481.260.370.171.751.790.380.461.25
Adjustment 10.6910.5911.5812.8311.9511.049.9610.1711.1316.51
Changes in Working Capital -1.13-1.17-2.740.0910.270.83-7.1411.66-8.984.8
Tax Paid 1.21-0.540.16-0.470.860.47-0.63-1.21-0.11-0.23
Cash Flow From Investing Activity -2.24-9.88-25.07-3.76-4.58-4.27-7.75-11.46-48.67-10.47
Capex -2.35-10.09-25.30-4.21-4.67-4.36-7.90-11.73-48.79-10.75
Net Investments 00000.0100000
Others 0.110.210.230.450.090.090.150.280.120.28
Cash Flow From Financing Activity -7.20-3.0913.67-7.11-19.08-12.384.69-10.4954.19-19.80
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -6.01-1.6918-7.70-11.59-7.04-6.686.0544.36-12.90
Interest Paid -3.98-4.07-4.34-3.29-1.94-0.74-1.09-1.49-2.03-5.12
Dividend Paid -0.64-0.64-0.64-0.65-0.23-0.23-0.23-0.05-0.05-0.05
Others 3.433.300.654.53-5.32-4.3712.70-1511.91-1.72
Net Cash Flow 4.43-0.70-1.181.95-0.40-2.570.91-0.958.02-7.94
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)8.219.663.440.12.012.983.621.042.042.87
ROCE (%)8.398.85.984.092.784.084.343.133.285.38
Asset Turnover Ratio0.880.940.850.810.850.950.90.830.740.71
PAT to CFO Conversion(x)4.643.247.2320.7527.6911.092.544.682.6916.66
Working Capital Days
Receivable Days1251191321321281141161229876
Inventory Days60626164675966706580
Payable Days8679101999686107945570

Wires & Fabriks (S.A.) Ltd Stock News

Wires & Fabriks (S.A.) Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Wires & Fabriks on 28-Mar-2024 16:01 is ₹143.8.
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 Wires & Fabriks stood at ₹44.62.
The latest P/E ratio of Wires & Fabriks as of 28-Mar-2024 16:01 is 29.32.
The latest P/B ratio of Wires & Fabriks as of 28-Mar-2024 16:01 is 0.92.
The 52-week high of Wires & Fabriks is ₹251.9 and the 52-week low is ₹126.3.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Wires & Fabriks is ₹111.2 ( Cr.) .

About Wires & Fabriks (S.A.) Ltd

Wires & Fabriks (S.A.) Ltd. entered the field of Fourdrinier wire cloth with the establishment of a plant at Jaipur-India in 1963. The company became a public limited company in 1985. The company's guiding principle for any business has been to offer high technology and high service products for high value addition to their customer's products

Paper Machine Clothing is the mainstream product of the company. From Bronze wires to stainless steel wire cloth to synthetic forming fabrics, they have always been in a leading position in terms of the latest technology and new products.

Single layer, Double layer and Triple layer forming fabrics, single / double layer dryer screens (150 to 600 CFM) are now their standard products in addition to bronze & stainless steel wire cloth.

The company was first in India to manufacture double and triple layer synthetic forming fabrics. The company pioneered new forms of technical services for the Indian paper maker e.g. Paper machine wet end drainage survey, stroboscopic analysis to study the behavior of fourdrinier wire vis-à-vis paper formation, fabric tension measurement with  tensiometer.

The most modern - world standard - manufacturing facilities coupled with a recognition of it's Research & Development division by Dept. of Science & Technology, Govt. of India, since the year 1990 and, provide continuing trust to customers for quality products and services.

Paper Making Chemicals - Since 1994 the company has introduced an increasing range of specialty paper making chemicals in partnership with leading international manufacturers like Raisio, Kolb, Degussa, Latexia, Mayhall & Jiu Hi, for value added paper making. Intensive technical service is provided to optimize paper properties and improve paper machine operations.

EDM Wires- Since 1999, the company is manufacturing various types of Electro Discharge Machine (EDM) wires for Industrial applications. Electonica Machine Tools Ltd, the leading EDM wire machine manufacturers in India, are the marketing agents for India.

Product range of the company includes:

Technical fabrics

  • Paper Machine Clothing
  • Dryer Screens
  • Pulp Fabrics
  • Mould Covers
  • Dandy Covers
  • Woven Wire cloths
  • Filtration Fabrics
  • Conveyor Belts
  • Shower Oscilators
  • Tensio Meter

Chemical

Accessories

  • Shower system
  • Filter system

Achievements/ recognition:-

  • The company has obtained ISO 9001:2000 certification in 1994
Read More Read Less
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.