W.S. INDUSTRIES (INDIA) LIMITED Financials W.S. Industries (India) Limited NSE India S.E.
Equities
WSI
INE100D01014
Electrical Components & Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 150.1 INR | +3.03% |
|
+12.70% | +31.69% |
| 05-21 | WS Industries (India) Swings to Profit in Fiscal Q4 | MT |
| 05-21 | W.S. Industries Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 118.6 | 24.95 | 41.49 | 174.6 | 300.2 | 1,389 |
| Enterprise Value (EV) 1 | 3,161 | 4,973 | 1,042 | 1,449 | 948 | 1,989 |
| P/E ratio | 0.39 x | -0.01 x | -0.07 x | -1.85 x | -0.5 x | 5.94 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 5.26 x | 7.65 x | 19.9 x | - | - | 1.74 x |
| EV / Revenue | 140 x | 1,526 x | 501 x | - | - | 2.5 x |
| EV / EBITDA | 206 x | -484 x | -117 x | -22 x | -215 x | 1,130 x |
| EV / FCF | -7.45 x | 8.86 x | -4.02 x | -8.48 x | -9.3 x | 3.77 x |
| FCF Yield | -13.4% | 11.3% | -24.9% | -11.8% | -10.7% | 26.5% |
| Price to Book | -0.08 x | -0.03 x | -0.05 x | -0.19 x | -1.3 x | 2.14 x |
| Nbr of stocks (in thousands) | 21,140 | 26,261 | 26,261 | 26,261 | 26,261 | 41,802 |
| Reference price 2 | 5.610 | 0.9500 | 1.580 | 6.650 | 11.43 | 33.22 |
| Announcement Date | 18-08-14 | 19-08-19 | 20-08-27 | 21-07-13 | 22-08-05 | 23-09-01 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 22.54 | 3.26 | 2.08 | - | - | 796.7 |
| EBITDA 1 | 15.32 | -10.27 | -8.9 | -66 | -4.41 | 1.76 |
| EBIT 1 | -76.35 | -102.5 | -51.02 | -66.01 | -4.42 | -0.3 |
| Operating Margin | -338.73% | -3,144.79% | -2,452.88% | - | - | -0.04% |
| Earnings before Tax (EBT) 1 | -64.2 | -57.8 | -51.18 | -66.01 | -39.33 | 31.87 |
| Net income 1 | 319.6 | -2,242 | -607.6 | -83.78 | -594.1 | 196.4 |
| Net margin | 1,417.79% | -68,777.3% | -29,212.98% | - | - | 24.65% |
| EPS 2 | 14.52 | -85.86 | -23.54 | -3.590 | -22.98 | 5.588 |
| Free Cash Flow 1 | -424.1 | 561.5 | -259.5 | -170.9 | -101.9 | 527.2 |
| FCF margin | -1,881.67% | 17,225.35% | -12,475.3% | - | - | 66.17% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 29,954.47% |
| FCF Conversion (Net income) | - | - | - | - | - | 268.42% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 18-08-14 | 19-08-19 | 20-08-27 | 21-07-13 | 22-08-05 | 23-09-01 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 3,043 | 4,948 | 1,001 | 1,275 | 648 | 601 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 198.6 x | -481.8 x | -112.5 x | -19.31 x | -146.9 x | 341.4 x |
| Free Cash Flow 1 | -424 | 562 | -259 | -171 | -102 | 527 |
| ROE (net income / shareholders' equity) | 4.11% | 5.24% | 6.18% | 7.4% | 6.75% | 15.2% |
| ROA (Net income/ Total Assets) | -1.71% | -1.76% | -1.16% | -5.65% | -0.36% | -0.01% |
| Assets 1 | -18,709 | 127,062 | 52,310 | 1,483 | 164,218 | -1,693,190 |
| Book Value Per Share 2 | -66.20 | -30.70 | -32.40 | -35.60 | -8.820 | 15.50 |
| Cash Flow per Share 2 | 0.7000 | 0.7900 | 0.1100 | 0.0900 | 8.600 | 0.6700 |
| Capex | - | 348 | 0.19 | 71.7 | 0.13 | 6.41 |
| Capex / Sales | - | 10,668.1% | 9.13% | - | - | 0.8% |
| Announcement Date | 18-08-14 | 19-08-19 | 20-08-27 | 21-07-13 | 22-08-05 | 23-09-01 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -41.03% | 914M | |
| -10.06% | 644M | |
| 0.00% | 624M | |
| -7.72% | 438M | |
| -3.64% | 88.24M | |
| -7.40% | 81.64M | |
| +14.13% | 67.58M |
- Stock Market
- Equities
- WSI Stock
- WSI Stock
- Financials W.S. Industries (India) Limited
