Financials Winsome Textile Industries Limited

Equities

WINSOMTX6

INE837B01031

Textiles & Leather Goods

Market Closed - Bombay S.E. 06:00:53 2024-05-03 am EDT 5-day change 1st Jan Change
82.65 INR -3.45% Intraday chart for Winsome Textile Industries Limited -0.49% +14.78%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 812.6 499.5 284.4 526.2 1,373 900.4
Enterprise Value (EV) 1 4,002 3,298 2,823 3,234 4,427 3,660
P/E ratio 15.1 x 3.88 x -11.2 x -43.4 x 3.01 x 3.69 x
Yield - - - - - -
Capitalization / Revenue 0.12 x 0.07 x 0.04 x 0.08 x 0.14 x 0.1 x
EV / Revenue 0.57 x 0.46 x 0.43 x 0.52 x 0.46 x 0.42 x
EV / EBITDA 5.15 x 3.89 x 4.35 x 5.68 x 3.22 x 3.95 x
EV / FCF 9.24 x 6.73 x 6.69 x -68.5 x -85.2 x 9.8 x
FCF Yield 10.8% 14.8% 14.9% -1.46% -1.17% 10.2%
Price to Book 0.46 x 0.26 x 0.15 x 0.28 x 0.59 x 0.35 x
Nbr of stocks (in thousands) 19,820 19,820 19,820 19,820 19,820 19,820
Reference price 2 41.00 25.20 14.35 26.55 69.25 45.43
Announcement Date 8/29/18 9/3/19 11/24/20 9/1/21 8/26/22 8/28/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net sales 1 6,977 7,226 6,621 6,238 9,555 8,760
EBITDA 1 777.4 848 648.5 569.5 1,375 925.5
EBIT 1 531.1 611.6 424.7 351.9 1,161 710.2
Operating Margin 7.61% 8.46% 6.42% 5.64% 12.16% 8.11%
Earnings before Tax (EBT) 1 68.83 143.1 -44.33 -8.848 698.6 345.1
Net income 1 49.62 121.2 -29.2 -12.14 454.9 245.2
Net margin 0.71% 1.68% -0.44% -0.19% 4.76% 2.8%
EPS 2 2.710 6.490 -1.280 -0.6124 23.02 12.32
Free Cash Flow 1 433.3 489.7 422 -47.18 -51.93 373.5
FCF margin 6.21% 6.78% 6.37% -0.76% -0.54% 4.26%
FCF Conversion (EBITDA) 55.73% 57.74% 65.07% - - 40.36%
FCF Conversion (Net income) 873.14% 404.08% - - - 152.34%
Dividend per Share - - - - - -
Announcement Date 8/29/18 9/3/19 11/24/20 9/1/21 8/26/22 8/28/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 3,189 2,798 2,539 2,708 3,054 2,759
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.102 x 3.3 x 3.914 x 4.754 x 2.221 x 2.981 x
Free Cash Flow 1 433 490 422 -47.2 -51.9 374
ROE (net income / shareholders' equity) 2.85% 6.62% -1.55% -0.65% 21.8% 10%
ROA (Net income/ Total Assets) 4.21% 4.98% 3.61% 3.04% 9.55% 5.72%
Assets 1 1,179 2,431 -808.8 -398.9 4,762 4,289
Book Value Per Share 2 89.10 95.60 94.30 93.90 117.0 129.0
Cash Flow per Share 2 0.6100 1.380 0.4000 0.2100 0.5100 1.100
Capex 1 119 17.5 34.2 59.7 196 282
Capex / Sales 1.71% 0.24% 0.52% 0.96% 2.05% 3.22%
Announcement Date 8/29/18 9/3/19 11/24/20 9/1/21 8/26/22 8/28/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. WINSOMTX6 Stock
  4. Financials Winsome Textile Industries Limited