Wendt India Ltd

WENDT
Capital Goods-Non Electrical Equipment
โ‚น 8,429
Price
โ‚น 1,685
Market Cap
Small Cap
42.68
P/E Ratio

๐Ÿ“Š Score Snapshot

7.68 / 25
Performance
20.74 / 25
Valuation
3.13 / 20
Growth
7.0 / 30
Profitability
38.55 / 100
Avoid

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Adj Cash EBITDA - 45.05 43.06 46.82 13.96 22.29 44.19 30.17
Adj Cash EBITDA Margin - 21.08 21.14 25.87 11.05 15.07 25.94 21.37
Adj Cash EBITDA To EBITDA - 0.78 0.74 1.04 0.56 1.00 1.33 1.02
Adj Cash EPS - 159.90 135.70 149.65 15.35 56.50 131.00 69.05
Adj Cash PAT - 32.03 27.05 29.86 3.30 11.27 25.79 13.69
Adj Cash PAT To PAT - 0.71 0.64 1.06 0.23 1.01 1.73 1.05
Adj Cash PE - 84.75 67.56 35.63 350.34 34.25 22.78 47.06
Adj EPS 197.40 224.40 211.10 141.15 70.30 56.05 76.75 65.75
Adj EV To Cash EBITDA - 50.79 37.29 20.25 42.02 13.09 12.32 20.37
Adj EV To EBITDA 29.34 39.48 27.62 21.02 23.51 13.14 16.32 20.83
Adj Number Of Shares 0.20 0.20 0.20 0.20 0.20 0.20 0.20 0.20
Adj PE 47.67 58.07 42.15 37.87 49.78 34.56 38.82 49.43
Adj Peg - 9.22 0.85 0.38 1.96 - 2.32 6.57
Bvps 1,220 1,060 945.00 810.00 715.00 690.00 650.00 610.00
Cash Conversion Cycle 135.00 134.00 124.00 100.00 97.00 111.00 70.00 105.00
Cash ROCE - 8.57 11.90 20.92 0.06 4.72 22.34 16.09
Cash Roic - 14.34 21.02 35.63 -1.68 5.36 33.62 19.61
Cash Revenue - 213.68 203.65 180.96 126.36 147.91 170.37 141.17
Cash Revenue To Revenue - 0.94 0.97 1.01 0.92 1.03 1.03 0.96
Dio 162.00 160.00 175.00 165.00 181.00 207.00 165.00 153.00
Dpo 134.00 112.00 121.00 135.00 181.00 162.00 163.00 139.00
Dso 107.00 86.00 70.00 70.00 97.00 66.00 68.00 91.00
Dividend Yield 0.52 0.41 0.95 1.27 0.94 1.43 1.00 0.77
EV 1,812 2,288 1,606 948.20 586.62 291.73 544.20 614.55
EV To EBITDA 29.34 43.35 29.03 21.78 25.22 14.20 16.28 20.85
EV To Fcff - 145.46 83.03 30.97 - 72.03 20.48 36.13
Fcfe - 24.97 24.24 33.97 3.18 8.09 27.19 17.76
Fcfe Margin - 11.69 11.90 18.77 2.52 5.47 15.96 12.58
Fcfe To Adj PAT - 0.56 0.58 1.21 0.22 0.72 1.82 1.36
Fcff - 15.73 19.34 30.62 -1.40 4.05 26.57 17.01
Fcff Margin - 7.36 9.50 16.92 -1.11 2.74 15.60 12.05
Fcff To NOPAT - 0.44 0.53 1.23 -0.13 0.57 1.86 1.39
Market Cap 1,882 2,379 1,690 1,025 637.62 349.73 598.20 648.55
PB 7.71 11.22 8.94 6.33 4.46 2.53 4.60 5.32
PE 47.67 58.10 42.15 37.87 49.93 34.87 38.82 49.43
Peg - 27.08 0.88 0.34 1.83 - 2.22 5.57
PS 8.04 10.48 8.05 5.73 4.65 2.45 3.63 4.41
ROCE 17.30 18.52 21.49 17.14 8.65 7.02 12.62 12.05
ROE 17.11 22.41 24.01 18.47 10.17 8.34 11.86 11.14
Roic 22.59 32.53 39.38 28.87 12.82 9.44 18.12 14.16
Share Price 9,410 11,895 8,449 5,126 3,188 1,749 2,991 3,243

๐Ÿ“Š Quarterly Results

Metric Mar 2025 Dec 2024 Sep 2024 Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022 Mar 2022 Dec 2021
Sales 76.00 53.00 56.00 49.00 70.00 54.00 51.00 51.00 59.00 51.00 52.00 48.00 48.00 41.22
Interest - - - - - - - - - - - - - 0.01
Expenses - 57.00 42.00 43.00 39.00 53.00 41.00 39.00 39.00 42.00 38.00 38.00 36.00 36.00 32.34
Other Income - 2.11 1.92 2.78 1.95 1.82 1.82 1.67 1.81 1.73 1.78 0.97 0.51 0.94 1.01
Depreciation 3.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.10
Profit Before Tax 17.00 11.00 13.00 10.00 17.00 13.00 12.00 12.00 16.00 13.00 13.00 10.00 10.00 7.78
Tax % 23.53 27.27 15.38 20.00 23.53 23.08 25.00 25.00 18.75 23.08 23.08 30.00 30.00 28.53
Net Profit - 13.00 8.00 11.00 8.00 13.00 10.00 9.00 9.00 13.00 10.00 10.00 7.00 7.00 5.56
Profit For PE 12.89 8.22 10.69 7.68 13.38 9.60 8.95 9.02 12.79 10.07 10.00 7.23 7.47 5.56
Profit For EPS 12.89 8.22 10.69 7.68 13.38 9.60 8.95 9.02 12.79 10.07 10.00 7.23 7.47 5.56
EPS In Rs 64.45 41.10 53.45 38.40 66.90 48.00 44.75 45.10 63.95 50.35 50.00 36.15 37.35 27.80
PAT Margin % 17.11 15.09 19.64 16.33 18.57 18.52 17.65 17.65 22.03 19.61 19.23 14.58 14.58 13.49
PBT Margin 22.37 20.75 23.21 20.41 24.29 24.07 23.53 23.53 27.12 25.49 25.00 20.83 20.83 18.87
Tax 4.00 3.00 2.00 2.00 4.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 2.22
Yoy Profit Growth % -3.66 -14.38 19.44 -14.86 4.61 -4.67 -10.50 24.76 71.22 81.12 24.38 20.50 40.94 30.21
Adj Ebit 18.11 10.92 13.78 9.95 16.82 12.82 11.67 11.81 16.73 12.78 12.97 10.51 10.94 7.79
Adj EBITDA 21.11 12.92 15.78 11.95 18.82 14.82 13.67 13.81 18.73 14.78 14.97 12.51 12.94 9.89
Adj EBITDA Margin 27.78 24.38 28.18 24.39 26.89 27.44 26.80 27.08 31.75 28.98 28.79 26.06 26.96 23.99
Adj Ebit Margin 23.83 20.60 24.61 20.31 24.03 23.74 22.88 23.16 28.36 25.06 24.94 21.90 22.79 18.90
Adj PAT 13.00 8.00 11.00 8.00 13.00 10.00 9.00 9.00 13.00 10.00 10.00 7.00 7.00 5.56
Adj PAT Margin 17.11 15.09 19.64 16.33 18.57 18.52 17.65 17.65 22.03 19.61 19.23 14.58 14.58 13.49
Ebit 18.11 10.92 13.78 9.95 16.82 12.82 11.67 11.81 16.73 12.78 12.97 10.51 10.94 7.79
EBITDA 21.11 12.92 15.78 11.95 18.82 14.82 13.67 13.81 18.73 14.78 14.97 12.51 12.94 9.89
EBITDA Margin 27.78 24.38 28.18 24.39 26.89 27.44 26.80 27.08 31.75 28.98 28.79 26.06 26.96 23.99
Ebit Margin 23.83 20.60 24.61 20.31 24.03 23.74 22.88 23.16 28.36 25.06 24.94 21.90 22.79 18.90
NOPAT 12.24 6.55 9.31 6.40 11.47 8.46 7.50 7.50 12.19 8.46 9.23 7.00 7.00 4.85
NOPAT Margin 16.11 12.36 16.62 13.06 16.39 15.67 14.71 14.71 20.66 16.59 17.75 14.58 14.58 11.77
Operating Profit 16.00 9.00 11.00 8.00 15.00 11.00 10.00 10.00 15.00 11.00 12.00 10.00 10.00 6.78
Operating Profit Margin 21.05 16.98 19.64 16.33 21.43 20.37 19.61 19.61 25.42 21.57 23.08 20.83 20.83 16.45

๐Ÿ’ฐ Profit & Loss

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014
Sales 234.00 227.00 210.00 179.00 137.00 143.00 165.00 147.00 146.00 135.00 124.00 110.00
Interest - - - 1.00 1.00 1.00 - 1.00 1.00 1.00 - -
Expenses - 181.00 171.00 154.00 136.00 114.00 124.00 134.00 120.00 120.00 112.00 100.00 89.00
Other Income - 8.76 1.95 2.14 2.12 1.95 3.20 2.34 2.51 1.38 2.34 1.93 1.84
Exceptional Items - 5.17 2.82 1.59 1.69 1.65 -0.09 0.04 0.26 0.02 - -0.13
Depreciation 10.00 9.00 8.00 9.00 9.00 9.00 10.00 10.00 10.00 9.00 8.00 5.00
Profit Before Tax 51.00 54.00 53.00 37.00 17.00 14.00 22.00 18.00 17.00 16.00 17.00 17.00
Tax % 23.53 24.07 24.53 27.03 23.53 28.57 31.82 27.78 29.41 31.25 17.65 29.41
Net Profit - 39.00 41.00 40.00 27.00 13.00 10.00 15.00 13.00 12.00 11.00 14.00 12.00
Exceptional Items At - 3.91 2.13 1.16 1.25 1.09 -0.06 0.03 0.18 0.01 - -0.09
Profit For PE 39.48 37.04 37.96 25.91 11.52 8.94 15.47 13.09 11.87 10.77 13.54 11.75
Profit For EPS 39.48 40.95 40.09 27.07 12.77 10.03 15.41 13.12 12.05 10.78 13.54 11.66
EPS In Rs 197.40 204.75 200.45 135.35 63.85 50.15 77.05 65.60 60.25 53.90 67.70 58.30
Dividend Payout % 25.00 24.00 40.00 48.00 47.00 50.00 39.00 38.00 41.00 46.00 37.00 43.00
PAT Margin % 16.67 18.06 19.05 15.08 9.49 6.99 9.09 8.84 8.22 8.15 11.29 10.91
PBT Margin 21.79 23.79 25.24 20.67 12.41 9.79 13.33 12.24 11.64 11.85 13.71 15.45
Tax 12.00 13.00 13.00 10.00 4.00 4.00 7.00 5.00 5.00 5.00 3.00 5.00
Adj Ebit 51.76 48.95 50.14 36.12 15.95 13.20 23.34 19.51 17.38 16.34 17.93 17.84
Adj EBITDA 61.76 57.95 58.14 45.12 24.95 22.20 33.34 29.51 27.38 25.34 25.93 22.84
Adj EBITDA Margin 26.39 25.53 27.69 25.21 18.21 15.52 20.21 20.07 18.75 18.77 20.91 20.76
Adj Ebit Margin 22.12 21.56 23.88 20.18 11.64 9.23 14.15 13.27 11.90 12.10 14.46 16.22
Adj PAT 39.00 44.93 42.13 28.16 14.29 11.18 14.94 13.03 12.18 11.01 14.00 11.91
Adj PAT Margin 16.67 19.79 20.06 15.73 10.43 7.82 9.05 8.86 8.34 8.16 11.29 10.83
Ebit 51.76 43.78 47.32 34.53 14.26 11.55 23.43 19.47 17.12 16.32 17.93 17.97
EBITDA 61.76 52.78 55.32 43.53 23.26 20.55 33.43 29.47 27.12 25.32 25.93 22.97
EBITDA Margin 26.39 23.25 26.34 24.32 16.98 14.37 20.26 20.05 18.58 18.76 20.91 20.88
Ebit Margin 22.12 19.29 22.53 19.29 10.41 8.08 14.20 13.24 11.73 12.09 14.46 16.34
NOPAT 32.88 35.69 36.23 24.81 10.71 7.14 14.32 12.28 11.29 9.62 13.18 11.29
NOPAT Margin 14.05 15.72 17.25 13.86 7.82 4.99 8.68 8.35 7.73 7.13 10.63 10.26
Operating Profit 43.00 47.00 48.00 34.00 14.00 10.00 21.00 17.00 16.00 14.00 16.00 16.00
Operating Profit Margin 18.38 20.70 22.86 18.99 10.22 6.99 12.73 11.56 10.96 10.37 12.90 14.55

๐Ÿฆ Balance Sheet

Metric Mar 2025 Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Accumulated Depreciation - - 115.94 - 109.39 102.28 94.54 86.28 77.42 68.99
Advance From Customers - - 1.90 - 1.67 3.62 3.52 3.98 4.85 1.40
Average Capital Employed 228.82 212.45 200.74 - 176.10 153.74 141.13 134.18 126.08 117.00
Average Invested Capital 145.56 112.50 109.70 - 92.01 85.94 83.55 75.63 79.04 86.72
Average Total Assets 278.50 251.00 242.50 - 216.50 194.50 184.00 181.50 170.00 152.50
Average Total Equity 228.00 212.50 200.50 - 175.50 152.50 140.50 134.00 126.00 117.00
Cwip 10.00 4.00 2.00 1.00 2.00 1.00 1.00 4.00 5.00 2.00
Capital Employed 245.28 229.92 212.36 194.98 189.11 163.09 144.39 137.88 130.47 121.69
Cash Equivalents 19.00 19.14 18.00 20.33 13.00 14.00 15.00 22.00 18.00 12.00
Fixed Assets 100.00 61.00 58.00 57.00 56.00 54.00 56.00 54.00 55.00 57.00
Gross Block - - 174.42 - 165.68 156.43 150.68 140.36 132.61 125.83
Inventory 37.00 37.93 36.00 34.60 34.00 28.00 25.00 28.00 25.00 21.00
Invested Capital 173.28 118.92 117.84 106.08 101.57 82.46 89.41 77.69 73.57 84.51
Investments 52.00 92.00 73.00 69.00 71.00 64.00 37.00 36.00 36.00 22.00
Lease Liabilities 0.19 0.17 - - - - - - - -
Loans N Advances 1.00 0.67 3.00 - 3.00 2.00 3.00 3.00 4.00 3.00
Net Debt -70.00 -111.14 -91.00 -89.33 -84.00 -77.00 -51.00 -58.00 -54.00 -34.00
Net Working Capital 63.28 53.92 57.84 48.08 43.57 27.46 32.41 19.69 13.57 25.51
Other Asset Items 14.00 13.50 11.00 10.94 9.00 6.00 11.00 10.00 7.00 5.00
Other Liability Items 24.71 16.88 16.47 18.64 14.69 14.14 12.13 19.32 20.25 17.57
Reserves 242.00 228.00 210.00 193.00 187.00 160.00 141.00 136.00 128.00 120.00
Share Capital 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
Short Term Borrowings 1.20 - - - - 1.00 1.00 - - -
Short Term Loans And Advances - - 0.48 - 0.46 0.37 1.02 0.81 1.10 0.82
Total Assets 301.00 268.00 256.00 234.00 229.00 204.00 185.00 183.00 180.00 160.00
Total Borrowings 1.00 - - - - 1.00 1.00 - - -
Total Equity 244.00 230.00 212.00 195.00 189.00 162.00 143.00 138.00 130.00 122.00
Total Equity And Liabilities 301.00 268.00 256.00 234.00 229.00 204.00 185.00 183.00 180.00 160.00
Total Liabilities 57.00 38.00 44.00 39.00 40.00 42.00 42.00 45.00 50.00 38.00
Trade Payables 31.01 21.20 25.27 20.38 23.53 23.15 24.96 21.82 24.43 19.34
Trade Receivables 68.00 40.57 54.00 41.56 40.00 34.00 36.00 26.00 30.00 37.00

๐Ÿ’ต Cash Flows

Metric Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017
Cash From Financing Activity -16.00 -16.00 -8.00 -6.00 -3.00 -7.00 -6.00 -6.00
Cash From Investing Activity -9.00 -17.00 -30.00 -2.00 -10.00 -22.00 -13.00 -13.00
Cash From Operating Activity 30.00 33.00 37.00 8.00 16.00 33.00 24.00 18.00
Cash Invested In Inter Corporate Deposits 5.00 -5.00 - - - - - -
Cash Paid For Loan Advances - - - - - - - -
Cash Paid For Purchase Of Fixed Assets -16.45 -9.86 -4.90 -10.34 -12.34 -9.71 -5.97 -
Cash Paid For Purchase Of Investments -31.81 -29.22 -35.13 - - -13.36 -7.66 -0.49
Cash Paid For Repayment Of Borrowings - -1.00 -1.00 - - - - -
Cash Received From Borrowings - - 1.00 1.00 - - - -
Cash Received From Sale Of Fixed Assets 0.39 0.05 0.01 0.22 0.16 1.11 0.04 0.05
Cash Received From Sale Of Investments 34.03 25.90 9.87 0.52 1.81 - - -
Change In Inventory -1.80 -5.81 -3.25 2.92 -3.11 -3.45 -0.43 -0.45
Change In Other Working Capital Items 0.58 -3.27 4.75 -6.72 0.90 3.48 1.56 0.77
Change In Payables 1.64 0.35 -1.77 3.45 -2.61 5.45 5.37 -4.58
Change In Receivables -13.32 -6.35 1.96 -10.64 4.91 5.37 -5.83 0.63
Change In Working Capital -12.90 -15.08 1.70 -10.99 0.09 10.85 0.66 -3.62
Direct Taxes Paid -15.04 -10.87 -8.41 -4.69 -5.29 -9.58 -4.92 -3.91
Dividends Paid -16.00 -15.00 -8.00 -7.00 -3.33 -7.06 -6.02 -6.02
Dividends Received - - - - 0.13 0.76 0.53 0.24
Interest Paid - -0.02 -0.02 -0.03 - -0.01 -0.06 -0.12
Interest Received 0.44 0.22 0.40 0.18 0.08 0.11 0.05 0.12
Net Cash Flow 5.00 - -1.00 1.00 3.00 3.00 4.00 -
Other Cash Financing Items Paid - - - - - - - -
Other Cash Investing Items Paid -0.76 0.66 0.05 7.87 0.34 -1.40 -0.17 -12.53
Profit From Operations 57.75 58.95 43.58 23.90 21.07 31.38 27.75 25.91

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Wendt 2025-03-31 - 0.09 6.71 18.19 0.00
Wendt 2024-12-31 - 0.04 6.72 18.24 0.00
Wendt 2024-09-30 - 0.04 6.73 18.23 0.00
Wendt 2024-06-30 - 0.04 6.78 18.16 0.00
๐Ÿ’ฌ
Stock Chat