Financials Welspun Specialty Solutions Limited

Equities

WELSPLSOL

INE731F01037

Iron & Steel

Delayed Bombay S.E. 01:04:38 2024-04-30 am EDT 5-day change 1st Jan Change
41 INR +0.10% Intraday chart for Welspun Specialty Solutions Limited +10.45% +4.09%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 1,375 5,027 2,484 6,644 8,057 9,515
Enterprise Value (EV) 1 6,286 9,123 6,223 8,360 10,807 11,845
P/E ratio -2.17 x -16.4 x -2.55 x 7.05 x -26.2 x -69 x
Yield - - - - - -
Capitalization / Revenue 0.58 x 1.15 x 0.84 x 7.11 x 4.93 x 2.28 x
EV / Revenue 2.67 x 2.09 x 2.11 x 8.95 x 6.62 x 2.83 x
EV / EBITDA -58.5 x -24.2 x -9.27 x -41.3 x -56.9 x 47.2 x
EV / FCF -14.3 x -13.4 x -4.84 x -25.3 x -21.1 x 72.5 x
FCF Yield -7.01% -7.44% -20.6% -3.96% -4.73% 1.38%
Price to Book -0.42 x -2.37 x -2.37 x 17.1 x 107 x -114 x
Nbr of stocks (in thousands) 108,436 346,694 489,009 529,421 530,089 530,089
Reference price 2 12.68 14.50 5.080 12.55 15.20 17.95
Announcement Date 8/6/18 7/1/19 8/17/20 8/9/21 6/6/22 8/28/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 2,353 4,362 2,952 934.3 1,633 4,178
EBITDA 1 -107.4 -377.2 -671.3 -202.4 -189.8 251.2
EBIT 1 -173.5 -443.9 -774.1 -334.8 -328.7 108.8
Operating Margin -7.37% -10.18% -26.23% -35.83% -20.13% 2.6%
Earnings before Tax (EBT) 1 -545.1 -201.4 -813.7 932.9 -307.8 -137.4
Net income 1 -545.1 -201.4 -813.7 932 -307.8 -137.4
Net margin -23.17% -4.62% -27.57% 99.75% -18.85% -3.29%
EPS 2 -5.841 -0.8829 -1.990 1.780 -0.5807 -0.2600
Free Cash Flow 1 -440.4 -679.2 -1,285 -331 -511.3 163.3
FCF margin -18.72% -15.57% -43.52% -35.42% -31.31% 3.91%
FCF Conversion (EBITDA) - - - - - 65.02%
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 8/6/18 7/1/19 8/17/20 8/9/21 6/6/22 8/28/23
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2023 Q2
Net sales 1 870.9
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) 1 -107.1
Net income 1 -107.1
Net margin -12.3%
EPS 2 -0.2000
Dividend per Share -
Announcement Date 10/31/22
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 4,911 4,096 3,739 1,716 2,749 2,330
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -45.73 x -10.86 x -5.57 x -8.477 x -14.49 x 9.275 x
Free Cash Flow 1 -440 -679 -1,285 -331 -511 163
ROE (net income / shareholders' equity) 14.1% 7.49% 51.3% -281% -133% -37.7%
ROA (Net income/ Total Assets) -2.74% -5.6% -13.1% -6.68% -6.12% 1.6%
Assets 1 19,880 3,597 6,210 -13,960 5,030 -8,580
Book Value Per Share 2 -30.00 -6.120 -2.150 0.7300 0.1400 -0.1600
Cash Flow per Share 2 22.40 0 0 0.0100 0.0900 0.0100
Capex 1 113 843 561 122 38.3 50.8
Capex / Sales 4.79% 19.32% 18.99% 13.04% 2.35% 1.22%
Announcement Date 8/6/18 7/1/19 8/17/20 8/9/21 6/6/22 8/28/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. WELSPLSOL Stock
  4. Financials Welspun Specialty Solutions Limited