Financials Wendt (India) Limited

Equities

WENDT

INE274C01019

Industrial Machinery & Equipment

Market Closed - Bombay S.E. 06:00:50 2024-04-26 am EDT 5-day change 1st Jan Change
13,176 INR +1.92% Intraday chart for Wendt (India) Limited +13.62% -10.60%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 4,867 6,120 3,497 6,324 9,991 16,898
Enterprise Value (EV) 1 4,564 5,645 2,998 5,816 9,222 16,007
P/E ratio 37.1 x 39.7 x 34.9 x 49.5 x 36.9 x 42.2 x
Yield 1.03% 0.98% 1.43% 0.95% 1.3% 0.95%
Capitalization / Revenue 3.32 x 3.72 x 2.44 x 4.63 x 5.59 x 8.04 x
EV / Revenue 3.11 x 3.43 x 2.09 x 4.26 x 5.16 x 7.61 x
EV / EBITDA 17.4 x 18.8 x 16.2 x 25.2 x 21.8 x 28.3 x
EV / FCF 29.4 x 24 x 669 x 176 x 33.4 x 112 x
FCF Yield 3.4% 4.17% 0.15% 0.57% 3% 0.89%
Price to Book 4 x 4.7 x 2.54 x 4.41 x 6.17 x 8.95 x
Nbr of stocks (in thousands) 2,000 2,000 2,000 2,000 2,000 2,000
Reference price 2 2,434 3,060 1,749 3,162 4,996 8,449
Announcement Date 7/25/18 4/25/19 7/2/20 7/1/21 6/30/22 6/29/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 1,467 1,646 1,432 1,366 1,788 2,102
EBITDA 1 262.4 300.5 184.6 231 422.8 565
EBIT 1 161.5 201.4 92.65 144.8 339.3 485.2
Operating Margin 11.01% 12.24% 6.47% 10.6% 18.98% 23.08%
Earnings before Tax (EBT) 1 180.4 219.3 136.1 170 369.1 530.2
Net income 1 131.2 154.1 100.3 127.7 270.7 400.9
Net margin 8.95% 9.37% 7% 9.34% 15.14% 19.07%
EPS 2 65.62 77.07 50.13 63.83 135.3 200.4
Free Cash Flow 1 155.3 235.5 4.478 33.1 276.3 143
FCF margin 10.59% 14.31% 0.31% 2.42% 15.45% 6.8%
FCF Conversion (EBITDA) 59.19% 78.37% 2.43% 14.33% 65.34% 25.32%
FCF Conversion (Net income) 118.33% 152.78% 4.47% 25.93% 102.07% 35.68%
Dividend per Share 2 25.00 30.00 25.00 30.00 65.00 80.00
Announcement Date 7/25/18 4/25/19 7/2/20 7/1/21 6/30/22 6/29/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 303 475 500 507 769 891
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 155 235 4.48 33.1 276 143
ROE (net income / shareholders' equity) 11.2% 12.2% 7.48% 9.08% 17.7% 22.9%
ROA (Net income/ Total Assets) 6.62% 7.41% 3.19% 4.92% 10.9% 14%
Assets 1 1,982 2,080 3,139 2,594 2,482 2,858
Book Value Per Share 2 608.0 651.0 688.0 717.0 810.0 944.0
Cash Flow per Share 2 39.20 54.70 68.20 71.40 67.10 65.70
Capex 1 56 97 120 102 49 98
Capex / Sales 3.82% 5.89% 8.37% 7.5% 2.74% 4.66%
Announcement Date 7/25/18 4/25/19 7/2/20 7/1/21 6/30/22 6/29/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. WENDT Stock
  4. Financials Wendt (India) Limited