Winsome Yarns Ltd - Stock Valuation and Financial Performance

BSE: 514348 | NSE: WINSOME | Textile - Spinning | Small Cap

Winsome Yarns Share Price

2.95 -0.06 -1.99%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Winsome Yarns

M-Cap below 100cr DeciZen not available

Winsome Yarns stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
21.3 Cr.
52-wk low:
3
52-wk high:
9

Is Winsome Yarns Ltd an attractive stock to invest in?

1. Is Winsome Yarns Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Winsome Yarns Ltd is a below average quality company.

2. Is Winsome Yarns Ltd undervalued or overvalued?

The key valuation ratios of Winsome Yarns Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Winsome Yarns Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Winsome Yarns 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 Winsome Yarns:

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.
Winsome Yarns 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

Sep'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -11.9%-10.3%-5.8%-4.1%-5.2%-16.6%-16.7%-10.4%-8.1%-16.3%-
Value Creation
Index
NANANANANANANANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 40440337537133325010735.743.530.929
Sales YoY Gr.--0.3%-7%-0.9%-10.3%-24.9%-57.3%-66.6%21.7%-28.9%-
Adj EPS -14.8-13.4-4.2-2.4-2.9-7.5-5.5-3-2.1-3.7-3
YoY Gr.-NANANANANANANANANA-
BVPS (₹) -10-33.6-21.1-23.6-26.1-42.3-49.1-52.1-54.1-57.8-58.7
Adj Net
Profit
-105-95-29.9-16.6-20.3-52.7-38.9-21.2-14.6-26.4-21
Cash Flow from Ops. -7.313.84.3-11.40.90.1-0.4-0.4-0.3-
Debt/CF from Ops. -74.177.6130.3-562.1413.6624.77541.7-1384.9-1381.8-2149.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -24.8%-37.8%-33.9%-28.9%
Adj EPS NANANANA
BVPSNANANANA
Share Price 2.3% 23.2% 54.5% 268.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Sep'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
709.450.222.410.611.621.8125.93.96.75.1
Op. Profit
Mgn %
-10.1-19.1-1.70.1-1.6-4.1-18.6-160.2-55.1-43.7
Net Profit
Mgn %
-26-23.6-8-4.5-6.1-21.1-36.4-59.3-33.5-85.2-71.6
Debt to
Equity
-7.6-4.5-3.8-3.4-3-1.9-1.6-1.5-1.5-1.4-
Working Cap
Days
283418196206234227278641535635454
Cash Conv.
Cycle
172261118117123841121-20-41-6,331

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 5.10%

Sales growth has been subdued in last 3 years -33.85%

Sales growth is not so good in last 4 quarters at -38.91%

Latest Financials - Winsome Yarns Ltd.

Standalone Consolidated
TTM EPS (₹) -3 -3.7
TTM Sales (₹ Cr.) 29.3 30.9
BVPS (₹.) -58.7 -57.8
Reserves (₹ Cr.) -486 -480
P/BV -0.05 -0.05
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 2.99 / 9.00
All Time Low / High (₹) 0.33 / 51.10
Market Cap (₹ Cr.) 21.3
Equity (₹ Cr.) 70.7
Face Value (₹) 10
Industry PE 29.3

Management X-Ray of Winsome Yarns:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *95.0395.0395.0395.0395.0395.0395.0395.0395.0395.03
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Winsome Yarns

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSSep'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales403.96201.35374.68371.20333.04250.25106.8535.7143.4730.93
Operating Expenses 445.17239.77381.16371.62338.26260.63126.7841.4743.4748.05
Manufacturing Costs62.4033.7268.7163.7753.3043.4028.4813.3315.6114.22
Material Costs312.80180.47253.52253.23229.53162.8557.615.903.5611.67
Employee Cost 2613.0927.6732.3435.2433.5425.9417.8018.6116.07
Other Costs 43.9712.5031.2722.2820.1920.8314.744.445.696.10
Operating Profit -41.21-38.43-6.48-0.43-5.23-10.37-19.92-5.760.01-17.12
Operating Profit Margin (%) -10.2%-19.1%-1.7%-0.1%-1.6%-4.1%-18.6%-16.1%0.0%-55.3%
Other Income 24.783.184.191.951.822.041.190.170.254.71
Interest 642.768.930.530.440.430.100.690.020.13
Depreciation 21.768.7418.7818.1317.0716.1015.2514.9314.8613.87
Exceptional Items -9.440002.97-90.16-14.14000
Profit Before Tax -111.63-46.75-30-17.13-17.95-115.02-48.22-21.21-14.63-26.42
Tax 0000.06000.44000
Profit After Tax -111.63-46.75-30-17.19-17.95-115.02-48.66-21.21-14.63-26.42
PAT Margin (%) -27.6%-23.2%-8.0%-4.6%-5.4%-46.0%-45.5%-59.4%-33.6%-85.4%
Adjusted EPS (₹)-15.8-6.6-4.2-2.4-2.5-16.3-6.9-3.0-2.1-3.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund -70.64-118.63-148.72-166.67-184.49-299.36-347.37-368.58-382.55-408.97
Share Capital 70.8270.8270.8270.7170.7170.7170.7170.7170.7170.71
Reserves -141.47-189.45-219.55-237.38-255.19-370.06-418.07-439.29-453.26-479.68
Minority Interest0000000000
Debt437411.08499.17557.67557.29556.58556.58556.58556.58556.58
Long Term Debt150.05129.52499.170000000
Short Term Debt286.94281.560557.67557.29556.58556.58556.58556.58556.58
Trade Payables59.1041.5352.2061.9856.4643.0436.0733.8037.4634.52
Others Liabilities 155.79171.7291.4929.3734.6832.7938.5743.8243.9434.54
Total Liabilities 581.25505.70494.14482.35463.93333.05283.85265.62255.42216.66

Fixed Assets

Gross Block497.86497.86497.24495.18496.17496.73496.87496.87496.87496.87
Accumulated Depreciation210.80220.77239.08256.78273.68289.77305.03319.96334.82348.70
Net Fixed Assets287.06277.08258.16238.40222.50206.96191.84176.91162.05148.18
CWIP 0000.36000000
Investments 26.7926.7926.7926.7926.7925.6825.6825.6825.6825.68
Inventories98.2342.8550.5157.5342.3828.6911.5910.7012.225.53
Trade Receivables119.96118.45122.18120.62121.8517.3615.1913.9113.822.93
Cash Equivalents 5.172.865.751.942.412.022.171.831.521.38
Others Assets44.0437.6730.7536.714852.3437.3836.5940.1232.95
Total Assets 581.25505.70494.14482.35463.93333.05283.85265.62255.42216.66

Cash Flow

(All Figures are in Crores.)
PARTICULARSSep'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -7.286.884.28-0.991.350.890.07-0.40-0.40-0.26
PBT -102.19-46.75-30-17.21-17.82-114.87-47.57-21.21-13.98-26.42
Adjustment 75.734.4438.4918.1417.0816.0514.9814.9014.8013.79
Changes in Working Capital 19.1849.19-4.21-1.942.1299.8132.786.05-1.0711.9
Tax Paid 0000.02-0.03-0.10-0.12-0.15-0.160.47
Cash Flow From Investing Activity 5.91-2.450.64-0.86-0.51-0.310.130.120.100.12
Capex -0.26-2.540.08-1.23-0.81-0.56-0.14000
Net Investments 5.28000000000
Others 0.890.090.560.370.300.250.270.120.100.12
Cash Flow From Financing Activity -1.57-6.74-2.02-1.96-0.37-0.97-0.06-0.0600
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00000-0.710000
Interest Paid -43.56-2.75-21.30-0.45-0.37-0.26-0.06-0.0600
Dividend Paid 0000000000
Others 41.99-3.9919.28-1.51000000
Net Cash Flow -2.93-2.312.89-3.810.47-0.390.15-0.34-0.30-0.14
PARTICULARSSep'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.620.370.750.760.70.630.350.130.170.13
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days1272161171191331025614911699
Inventory Days111128455355526911496105
Payable Days881006782941122512,1603,6511,126

Winsome Yarns Ltd Stock News

Winsome Yarns Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Winsome Yarns on 28-Mar-2024 16:01 is ₹2.95.
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 Winsome Yarns stood at ₹21.28.
The latest P/E ratio of Winsome Yarns as of 28-Mar-2024 16:01 is 0.00.
The latest P/B ratio of Winsome Yarns as of 28-Mar-2024 16:01 is -0.05.
The 52-week high of Winsome Yarns is ₹9.00 and the 52-week low is ₹2.99.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Winsome Yarns is ₹29.32 ( Cr.) .

About Winsome Yarns Ltd

With an eye on increasing business opportunities being offered by the textile industry, Winsome established a spinning unit at Baddi in Himachal Pradesh in 1980. Since then its textile ventures are :

  • Winsome Textile Industries Ltd -- 50,000 spindles  and 9,500 kgs per day of fibre/yarn dyeing
  • Winsome Yarns Ltd ( 100% EOU.) -- 50,000 Spindles

Winsome Yarn incorporated in 1987 is one of the largest producer of Melange Yarn in India, it produces Melange Yarn for circular knitting, socks, weaving and knitwear. Its count range is NE 10s to NE 80s both carded and combed, single & folded. It also offers Gassed Mercerised Melange.Winsome  yarn is one of Leading and ISO 9002 certified manufacturer exporter of raw white, Compact, melange and dyed yarn made of 100% cotton & cotton/ blends with viscose, polyester, modal, linen, wool, silk etc.

It has  most modern plant and machinery ( Rieter Setup ) with 2,00,000 spindles with capacity to produce about 150 tons of yarn per day and dye house to dye about 25 tons of fiber/yarn per day. The company is always trying to improve existing product quality and add new innovative products for esteemed customers. Customer service on top priority,it keep taking regular feedback through surveys and customer communication which in turn helps us not only in enhancing customer relations but also for self-improvement.

  • Raw White– It can offer 100% cotton combed raw white yarns for knitting in Ne24s & Ne30s on cones Also, it can offer Ne40s & Ne50s in compact weaving
  • Melanges â€“ It can offer melanges in 100% cotton & cotton blends like Cot/Viscose,Cot/Poly,Cot/Linen,Cot/Silk,Cot/Coolplus etc Count Range: 10s to 50s
  • Dyed - It can offer dyed in 100% cotton. count range: 10s to 50s.
  • Specialty Products: Yarn containing the fibers listed below can be produced in RW, Melange & Dyed also. Modal, Tencel, Bamboo, Excel, Linen, Pima, Giza, Organic, PLA(Ingeo), PVA, Zero Twist, Soya, Silk, Milk, Cashmere, Wool, Beltron, Bamboo Charcoal, Cozylon, Coolplus, Topcool, Recycled Polyester, Nylon, X-Stretch etc. Besides above the company executes all other possible inquiries in specialty products too as per customers demand and provide after sales support to the buyers like fabric processing guidelines, hang tags, certification etc.

Its forte -- one of the Largest Yarn/ Fiber Dyeing Facility in India Oeko-Tex certification for use of Azo free dyes .

GOTS cerification for organic cotton yarn, wide range of lot sizes from 4 Kg – 2000 Kgs in single Lot. iy also has Oeko-Tex certification for raw white, melange & dyed cellulosic fibers which include cotton, viscose, linen, & modal & GOTS Cerification.

All their spinning units of the company are equipped with latest machinery from Reiter, Lakshmi, Schlafhorst and Murata. Special stress has been given to minimise contamination, both at pre-spinning and post-spinning stages by adding machines like Vision Shield in Blow Room and Schlafhorst-338 with LOEPFE - 9001 (SIRO CLEANER) Contamination Control Channel at winding stage.

The dye house is a fully imported plant with precision winder from SSM, dyeing vessels from Cubotex, hydro extractor from Galvanin & R/F dryer from Stalam. They can develop any shade in Melange / package dyed / fiber dyed yarns here.

Product range of the company includes:

  • 100% Cotton
  • 100% Acrylic
  • Cotton Blends with Viscose
  • Polyester
  • Modal
  • Silk
  • Wool
  • Acrylic
  • Flax/Linen
  • 100% cotton raw white yarn in the count range NE 10s to NE 40s both carded and combed, single & folded.

Achievements/ recognition:-

  • Quality Management System ISO 9002
  • Foreign Matte Manual sorting
  • Contamination Vision Shield in Blow Room Siro Cleaner in winding stage 
  • Fiber Quality HVI
  • AFIS 
  • Yarn Quality Uster Tester 3
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.