WEBSITE BSE:538970 NSE : WARDINMOBI 10 May, 16:01
Market Cap ₹1472 Cr.
Stock P/E 109.5
P/B 14.5
Current Price ₹56.5
Book Value ₹ 3.9
Face Value 1
52W High ₹86.5
Dividend Yield 0.27%
52W Low ₹ 33.2
Wardwizard Innovations & Mobility Ltd, formerly refered as Manvijay Development Company Ltd., engaged inside the area of technology and health-oriented consumer merchandise. The Company’s manufacturers consist of VYOM and Joy E-BIKE. The Company provides Vyom Smart TV, portable air conditioner, air conditioner, Vyom Voice Enabled television (TV), four door refrigerator, Alkaline Water Ionizer, air cleaner, Joy E-Bike Monster, Nanu E-Scooter Butterfly Model, Nanu E-Scooter Honeybee Model, Joy E-Bike E-Monster, Joy E-Bike Glob, Rockefeller and Acbelii. It also offers various healthcare products and services beneath DHANWANTHARI brand name.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2019 | Mar 2020 | Jun 2020 | Dec 2021 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 4 | 58 | 70 | 51 | 38 | 49 | 106 | 128 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 4 | 58 | 70 | 51 | 38 | 49 | 106 | 128 |
Total Expenditure | 0 | 1 | 3 | 54 | 64 | 46 | 33 | 43 | 95 | 118 |
Operating Profit | -0 | -1 | 0 | 5 | 6 | 5 | 5 | 6 | 11 | 10 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 |
Depreciation | 0 | 0 | 0 | 1 | 1 | 2 | 2 | 2 | 2 | 2 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | -0 | -1 | 0 | 4 | 4 | 3 | 2 | 3 | 8 | 6 |
Provision for Tax | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 1 | 3 | 2 |
Profit After Tax | -0 | -1 | 0 | 3 | 3 | 1 | 2 | 3 | 5 | 4 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 |
Profit After Adjustments | -0 | -1 | 0 | 3 | 3 | 1 | 2 | 3 | 5 | 4 |
Adjusted Earnings Per Share | -0 | -0.1 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.2 | 0.2 |
#(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2023 | TTM |
---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 239 | 321 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 239 | 321 |
Total Expenditure | 0 | 0 | 0 | 1 | 220 | 289 |
Operating Profit | 0 | 0 | -0 | -1 | 19 | 32 |
Interest | 0 | 0 | 0 | 0 | 1 | 6 |
Depreciation | 0 | 0 | 0 | 0 | 5 | 8 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 0 | -0 | -1 | 13 | 19 |
Provision for Tax | 0 | 0 | 0 | 0 | 4 | 7 |
Profit After Tax | 0 | -0 | -0 | -1 | 9 | 14 |
Adjustments | 0 | 0 | 0 | 0 | -0 | 0 |
Profit After Adjustments | 0 | -0 | -0 | -1 | 9 | 14 |
Adjusted Earnings Per Share | 0 | -0 | -0 | -0.1 | 0.3 | 0.6 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 14% | -11% | 49% | NA% |
ROE Average | 19% | 0% | 0% | 0% |
ROCE Average | 26% | 4% | 3% | 3% |
#(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2023 |
---|---|---|---|---|---|
Shareholder's Funds | 7 | 6 | 6 | 11 | 88 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 12 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 2 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 129 |
Total Liabilities | 7 | 7 | 6 | 11 | 231 |
Fixed Assets | 0 | 0 | 0 | 0 | 53 |
Other Non-Current Assets | 6 | 7 | 6 | 5 | 29 |
Total Current Assets | 0 | 0 | 0 | 6 | 148 |
Total Assets | 7 | 7 | 6 | 11 | 231 |
#(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2023 |
---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 17 |
Cash Flow from Operating Activities | -0 | 4 | 0 | -5 | -18 |
Cash Flow from Investing Activities | 0 | 0 | -0 | -0 | -21 |
Cash Flow from Financing Activities | 0 | -4 | -0 | 7 | 34 |
Net Cash Inflow / Outflow | 0 | -0 | -0 | 1 | -6 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 1 | 11 |
# | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2023 |
---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | -0 | -0.03 | -0.12 | 0.34 |
CEPS(Rs) | 0 | 0.01 | -0.03 | -0.12 | 0.53 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0.1 |
Book NAV/Share(Rs) | 1.02 | 0.97 | 0.95 | 0.83 | 3.38 |
Core EBITDA Margin(%) | -1110.31 | 0 | 0 | -958.75 | 7.9 |
EBIT Margin(%) | 47.4 | 0 | 0 | -869.02 | 5.98 |
Pre Tax Margin(%) | 45.41 | 0 | 0 | -874.42 | 5.55 |
PAT Margin (%) | 18.98 | 0 | 0 | -882.3 | 3.7 |
Cash Profit Margin (%) | 55.24 | 0 | 0 | -874.98 | 5.78 |
ROA(%) | 0.09 | -0.04 | -2.59 | -10.34 | 7.31 |
ROE(%) | 0.09 | -0.04 | -2.72 | -15 | 18.78 |
ROCE(%) | 0.23 | 0.02 | -2.67 | -10.75 | 25.78 |
Receivable days | 0 | 0 | 0 | 365 | 12.43 |
Inventory Days | 0 | 0 | 0 | 7136.12 | 54.1 |
Payable days | 0 | 0 | 0 | 381.53 | 43.69 |
PER(x) | 6408.6 | 0 | 0 | 0 | 152.98 |
Price/Book(x) | 5.84 | 0 | 0 | 8.65 | 15.31 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0.19 |
EV/Net Sales(x) | 1214.9 | 0 | 0 | 640.28 | 5.66 |
EV/Core EBITDA(x) | 1452.04 | 769.18 | -39.34 | -57.2 | 70.23 |
Net Sales Growth(%) | 0 | -100 | 0 | 0 | 0 |
EBIT Growth(%) | 0 | -93 | 0 | -438 | 1678.31 |
PAT Growth(%) | 0 | -146.47 | -5984.56 | -439.87 | 1062.92 |
EPS Growth(%) | 0 | -135.48 | -7827.27 | -377.64 | 371.79 |
Debt/Equity(x) | 0 | 0.02 | 0 | 0 | 0.14 |
Current Ratio(x) | 3.93 | 1.45 | 1.41 | 13.35 | 1.15 |
Quick Ratio(x) | 3.93 | 1.45 | 1.41 | 8.79 | 0.62 |
Interest Cover(x) | 23.77 | 0 | 0 | -160.83 | 13.89 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0.01 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 71.64 | 70.09 | 70.09 | 70.09 | 70.09 | 70.09 | 70.09 | 70.45 | 68.42 | 67.46 |
FII | 0.04 | 0.16 | 0.3 | 0.3 | 0.1 | 0.1 | 0 | 0 | 0.04 | 0.05 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 |
Public | 28.33 | 29.75 | 29.61 | 29.61 | 29.81 | 29.81 | 29.91 | 29.54 | 31.53 | 32.43 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 18.37 | 18.37 | 18.37 | 18.37 | 18.37 | 18.37 | 18.37 | 18.37 | 17.84 | 17.59 |
FII | 0.01 | 0.04 | 0.08 | 0.08 | 0.03 | 0.03 | 0 | 0 | 0.01 | 0.01 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 |
Public | 7.26 | 7.8 | 7.76 | 7.76 | 7.81 | 7.81 | 7.84 | 7.7 | 8.22 | 8.46 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 25.64 | 26.21 | 26.21 | 26.21 | 26.21 | 26.21 | 26.21 | 26.07 | 26.07 | 26.07 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About