What is Willard India share price return in the past 10 years?

Data is not available for this company

Willard India Ltd - Stock Valuation and Financial Performance

Name: Willard India
Brand: Willard India

BSE: 504227 | NSE: WILLARDLTD | Sugar | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Willard India

Based on:

Data

M-Cap below 100cr DeciZen not available

Willard India stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

8.01

Market Cap:

8.5 Cr.

52-wk low:

7.6

52-wk high:

7.6

Is an attractive stock to invest in?

1. Is a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Willard India Ltd is a below average quality company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Willard India:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	TTM
ROCE % ⓘ	-10.1%	-1.3%	-7.9%	-3.3%	-10%	-7.3%	-166.6%	-2.7%	-3.5%	12.1%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	136	130	106	123	117	154	83.5	0	0	0	0
Sales YoY Gr.	-	-4.8%	-18.1%	16.3%	-5.5%	31.8%	-45.7%	-100%	NA	NA	-
Adj EPS ⓘ	0.1	-2.1	-3.1	-1.8	-3.3	-5.8	-49.8	-0.1	-0.1	0.2	0.9
YoY Gr.	-	-3142.9%	NA	NA	NA	NA	NA	NA	NA	NA	-
BVPS (₹) ⓘ	9.9	7.7	4.9	1.6	-3.9	-10.6	3.1	3	2.8	3.3	5.9
Adj Net Profit ⓘ	0.1	-4.5	-6.9	-4.1	-7.4	-13	-111	-0.3	-0.3	0.5	1
Cash Flow from Ops. ⓘ	16.5	7.9	10.5	0	0	0	0	-0.2	0	0	-
Debt/CF from Ops. ⓘ	5.8	11	7.8	0	0	0	0	-4.8	289.4	0	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	-100%	-100%	-100%	NA
Adj EPS ⓘ	13%	NA	NA	NA
BVPSⓘ	-11.6%	NA	2.2%	16.7%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	TTM
Return on Equity % ⓘ	0.4	-16	-29.5	-23.3	-79.2	696.7	-22215.3	-3	-3.8	5.7	20.5
Op. Profit Mgn % ⓘ	4.1	1.9	-4.6	4.5	-0.2	-0.6	-100	0	0	0	NAN
Net Profit Mgn % ⓘ	0.1	-3.5	-6.5	-3.3	-6.3	-8.4	-133.3	0	0	0	INF
Debt to Equity ⓘ	3.3	3.4	4.1	7.2	38.3	-9	0.1	0.1	0.1	0	-
Working Cap Days ⓘ	165	168	195	159	160	127	125	0	0	0	0
Cash Conv. Cycle ⓘ	24	58	108	28	-35	-21	5	0	0	0	0

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Willard India Ltd.

	Standalone	Consolidated
TTM EPS (₹)	0.9	-6
TTM Sales (₹ Cr.)	0	106
BVPS (₹.) ⓘ	5.9	0.3
Reserves (₹ Cr.) ⓘ	-5	-11
P/BV ⓘ	1.29	22.74
PE ⓘ	8.01	0.00

From the Market
52 Week Low / High (₹)	7.57 / 7.57
All Time Low / High (₹)	0.70 / 122.50
Market Cap (₹ Cr.)	8.5
Equity (₹ Cr.)	11.2
Face Value (₹)	10
Industry PE ⓘ	26.1

Management X-Ray of Willard India:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

56.95

* Pledged shares as % of Promoter's holding (%)

Valuation of Willard India

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Willard India

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11
Sales	136.21	129.67	106.19	123.46	116.69	153.78	83.46	0	0	0
Operating Expenses ⓘ	130.90	127.22	111.07	117.99	117	154.72	166.94	0.33	0.40	0.20
Manufacturing Costs	15.96	17.88	13.58	14.63	11.96	16.81	11.04	0.01	0	0
Material Costs	83.82	74.50	69.11	70.20	79.38	103.61	58.07	0	0	0
Employee Cost	24.84	27.17	18.87	27.29	20.82	27.67	47.26	0.17	0.04	0.02
Other Costs ⓘ	6.28	7.67	9.51	5.86	4.84	6.63	50.57	0.15	0.36	0.19
Operating Profit ⓘ	5.31	2.45	-4.88	5.47	-0.31	-0.95	-83.48	-0.33	-0.40	-0.20
Operating Profit Margin (%)	3.9%	1.9%	-4.6%	4.4%	-0.3%	-0.6%	-100.0%	-	-	-
Other Income ⓘ	1.03	0.79	1.19	0.87	1.71	0.88	4.11	0.07	0.08	0.44
Interest ⓘ	3.05	3.35	4.33	6.19	7.04	8.37	7.05	0	0	0
Depreciation ⓘ	4.72	4.76	4.79	4.83	4.85	4.79	3.19	0	0	0
Exceptional Items ⓘ	-15.69	0	0	-4.90	-7.06	-2.64	-10.08	0	0	0.82
Profit Before Tax ⓘ	-17.12	-4.87	-12.81	-9.58	-17.55	-15.87	-99.68	-0.26	-0.32	1.06
Tax ⓘ	-6.34	-0.36	-6.08	-2.10	-5.22	-1.08	18.62	0	0	0
Profit After Tax	-10.77	-4.51	-6.73	-7.48	-12.33	-14.79	-118.30	-0.26	-0.32	1.06
PAT Margin (%)	-7.9%	-3.5%	-6.3%	-6.1%	-10.6%	-9.6%	-141.0%	-	-	-
Adjusted EPS (₹)	-5.3	-2.1	-3.0	-3.4	-5.5	-6.6	-52.9	-0.1	-0.1	0.5
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11
Equity and Liabilities
Shareholders Fund	30.06	26.36	20.55	12.88	2.75	-12.21	8.03	7.78	7.46	8.51
Share Capital ⓘ	29.26	30.26	31.36	31.36	33.74	33.74	12.36	12.36	12.36	12.36
Reserves ⓘ	0.80	-3.90	-10.80	-18.48	-30.99	-45.95	-4.32	-4.58	-4.90	-3.84
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	94.96	86.62	81.58	90.97	101.33	109.46	0.77	0.77	0.77	0
Long Term Debt	94.96	86.62	81.58	90.97	101.33	109.46	0.77	0.77	0.77	0
Short Term Debt	0	0	0	0	0	0	0	0	0	0
Trade Payables	27.71	0	0	32.10	34.42	37.31	0.01	0.02	0	1.27
Others Liabilities ⓘ	4.20	38.47	39.05	-0.43	-12.23	-3.93	1.28	1.39	1.79	0.21
Total Liabilities ⓘ	156.93	151.44	141.19	135.52	126.26	130.64	10.09	9.95	10.01	10
Fixed Assets
Gross Block	108.03	108.85	110.21	110.51	110.79	111.21	0	0	0	0
Accumulated Depreciation	41.63	46.35	51.31	55.99	60.85	65.70	0	0	0	0
Net Fixed Assetsⓘ	66.40	62.50	58.89	54.52	49.94	45.51	0	0	0	0
CWIP ⓘ	19.74	19.54	19.70	19.52	19.53	19.53	0	0	0	0
Investmentsⓘ	0.78	0.78	0.83	0.84	0.84	0.84	9.78	9.78	9.78	9.78
Inventories	20.24	21.37	20.89	17.30	14.08	23.03	0	0	0	0
Trade Receivables	15.52	15.66	8.51	8.23	7.73	7.78	0	0	0	0
Cash Equivalents	7.80	4.15	4.92	5.42	4.89	5.15	0.17	0.01	0.01	0
Others Assetsⓘ	26.44	27.43	27.44	29.68	29.25	28.80	0.15	0.17	0.23	0.21
Total Assets ⓘ	156.93	151.44	141.19	135.52	126.26	130.64	10.09	9.95	10.01	10

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'97	Mar'98	Mar'99	Mar'02	Mar'03	Mar'04	Mar'09	Mar'10	Mar'11
Cash Flow From Operating Activity ⓘ	1.94	5.49	11.73	16.50	7.87	10.50	-0.16	0	0
PBT ⓘ	-8.20	0.77	-16.28	-1.43	-4.87	-12.81	-0.26	-0.32	0.23
Adjustment ⓘ	13.18	18.56	19.78	8.08	8.95	14.29	0	0	0
Changes in Working Capital ⓘ	-3.03	-13.84	6.41	10.38	4.3	9	0.11	0.34	0.17
Tax Paid ⓘ	0	0	0	0	0	0.01	-0.01	-0.01	0
Cash Flow From Investing Activity ⓘ	-7.19	-10.22	-6.28	-5.46	-0.95	-1.39	0	0	0
Capex	-8.04	-10.64	-6.35	-5.63	-1.09	-1.45	0	0	0
Net Investments	-0.72	0	0	0	-0.02	-0.03	0	0	0
Others ⓘ	1.57	0.41	0.07	0.17	0.15	0.09	0	0	0
Cash Flow From Financing Activityⓘ	0.89	3.82	1.17	-9.75	-10.57	-8.34	0	0	0
Net Proceeds from Shares ⓘ	0	0	5	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	0	9.70	3.90	-6.82	-8.19	-5.34	0	0	0
Interest Paid ⓘ	-6.77	-6.92	-6.94	-2.97	-1.89	-3.63	0	0	0
Dividend Paid ⓘ	0	0	0	0	0	0	0	0	0
Others ⓘ	7.66	1.04	-0.79	0.04	-0.49	0.62	0	0	0
Net Cash Flow ⓘ	-4.36	-0.91	6.62	1.29	-3.65	0.76	-0.16	0	0

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11
Ratios
ROE (%)	-42.58	-24.78	-49.3	-102.98	0	N/A	0	-3.83	-4.99	15.52
ROCE (%)	-10.14	-1.29	-7.94	-3.27	-9.98	N/A	-166.55	-2.7	-3.48	12.05
Asset Turnover Ratio	0.84	0.88	0.77	0.92	0.92	1.24	1.24	0	0	0
PAT to CFO Conversion(x)	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	N/A	0
Working Capital Days
Receivable Days	36	42	39	24	24	18	0	0	0	0
Inventory Days	59	56	69	55	47	42	0	0	0	0
Payable Days	111	68	0	83	153	126	117	0	0	0

Willard India Ltd Stock News

Willard India Ltd FAQs

What is the share price of Willard India?

Company share prices are keep on changing according to the market conditions. The closing price of Willard India on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Willard India?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Willard India stood at ₹8.46.

What is the P/E ratio of Willard India?

The latest P/E ratio of Willard India as of 01-Jan-1970 05:30 is 8.01.

What is the P/B ratio of Willard India?

The latest P/B ratio of Willard India as of 01-Jan-1970 05:30 is 1.29.

What is the 52-week high and low of Willard India?

The 52-week high of Willard India is ₹7.57 and the 52-week low is ₹7.57.

What is the TTM revenue of Willard India?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Willard India is ₹0.00 ( Cr.) .

About Willard India Ltd

Willard India Ltd.was incorporated on May 11, 1973 at Kanpur, jointly promoted by K.P. Singh and American Universal Electric (India) Ltd. the company was established to manufacture all types of lead acid storage batteries such as automotive batteries, stationary batteries, train lighting cells and other related products such as hard rubber containers P.V.C. sintered separators.

It made its public issue in the year 1991. It is a part of the Bajoria B.P. /K.K. Group. It manufactures Jute goods at its plant at Visakhapatnam, Andhra Pradesh, and Baggasse, Molasses, Power and Sugar at its plant located at Bulandshahr, UP. The company is also into the manufacturing of all types of lead acid storage batteries such as automotive batteries, stationary batteries, train lighting cells and other related products.

In Oct 2003 the management of the ailing Willard India Ltd decided to bifurcate the company and create two new organizations - one looking after jute and the other sugar. The jute business was transferred to Chitavalsah Jute Mills Pvt Ltd and the sugar business to Agauta Sugar and Chemicals Pvt Ltd.

Earlier, the company used to have a battery manufacturing facility too which turned sick a few years ago. Subsequently, it was spun off into a separate company. As more than 50 per cent of the net worth of the company had been eroded, it was reported to the Board for Industrial & Financial Reconstruction (BIFR).

Meanwhile, in the preceding one and a half years, Bajoria infused roughly Rs 2 crore through a group company. Equity shares were allotted to this company on a preferential basis.

In Jan 2005 the process of bifurcating the sugar and jute business of the ailing Willard India Ltd got a fillip with the banks and financial institutions approving its debt restructuring package. A finance company, Perfect Career Consultants Pvt Ltd, was created to accommodate certain non-performing assets. The restructuring took effect with retrospective effect from October 1, 2004.

Willard India decided to hold 40 per cent stake in the jute and sugar companies and 100 per cent in the financial firm. The remaining 60 per cent stake in the two companies will be distributed among the minority shareholders.

Further the company informed that its 40% share in both the operating companies would increase the shareholders value once the debts are cleared.

Business area of the company:

Jute
Baggasse
Molasses
Power
Sugar
The company is also into the manufacturing of all types of lead acid storage batteries such as automotive batteries, stationary batteries, train lighting cells and other related products.