Weizmann

₹120.9 -2.7 | 2.2%

WEBSITE BSE:523011 NSE : WEIZMANN LTD 18 May, 12:50

Market Cap ₹192 Cr.

Stock P/E 23.2

P/B 2.7

Current Price ₹120.9

Book Value ₹ 45

Face Value 10

52W High ₹155

Dividend Yield 0.41%

52W Low ₹ 85.9

Edit Ratio

Weizmann Research see more...

Overview Inc. Year: 1985Industry: Textile

Weizmann Limited is a public company that operates in textile processing and exports along with fin-tech. Weizmann Limited has a textile processing and manufacturing facility in Ahmedabad, Gujarat, with an annual capacity of 24 million meters. The company exports cotton voiles, pracales, and African prints to the African market, and also offers textile processing on job work basis. The company was the first to obtain a license from RBI for money changing business under the brand name Weizmann Forex, and also offered money transfer services as a representative of Western Union. They have also ventured into renewable energy by manufacturing wind electric generators and developing wind and hydro power projects under Karma Energy. The company has divested its stake in these businesses to Ebix Group and UNI Group in 2019 and 2022 respectively.

Weizmann Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Weizmann Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	25	22	31	37	32	29	38	33	31	28
Other Income	0	0	2	0	0	0	0	0	0	0
Total Income	25	23	33	37	32	29	38	33	31	29
Total Expenditure	24	21	28	34	28	27	34	29	27	25
Operating Profit	1	1	5	3	4	3	4	5	4	4
Interest	0	0	0	0	0	0	0	0	0	0
Depreciation	1	1	1	1	1	1	1	1	1	1
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-0	1	4	2	3	2	3	4	3	3
Provision for Tax	-0	0	2	1	1	0	1	1	1	-0
Profit After Tax	-0	0	3	1	2	2	1	3	2	3
Adjustments	-2	-0	2	-0	-1	-0	-0	0	-0	-0
Profit After Adjustments	-2	0	5	1	1	2	1	3	2	2
Adjusted Earnings Per Share	-1	0.2	2.9	0.6	0.4	1	0.7	1.9	1.1	1.5

Weizmann Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	54	60	51	57	84	87	105	96	98	100	135	130
Other Income	2	2	2	0	3	3	2	0	1	2	0	0
Total Income	56	62	53	57	87	90	107	96	99	102	136	131
Total Expenditure	52	57	48	52	80	84	94	88	87	94	123	115
Operating Profit	4	5	5	5	7	6	13	9	12	8	13	17
Interest	1	1	0	0	0	0	0	0	1	0	1	0
Depreciation	1	1	1	1	1	1	2	2	3	3	3	4
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	2	3	3	4	6	5	11	6	8	5	9	13
Provision for Tax	0	1	2	1	2	2	3	2	3	2	3	3
Profit After Tax	2	1	2	3	3	3	9	4	5	3	6	9
Adjustments	-6	2	2	1	0	0	-2	-1	0	1	-2	0
Profit After Adjustments	-4	4	4	4	4	3	6	3	5	3	4	8
Adjusted Earnings Per Share	-2.4	2.2	2	2.3	2	1.8	3.7	1.7	3	2.2	2.7	5.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	35%	12%	9%	10%
Operating Profit CAGR	63%	13%	17%	13%
PAT CAGR	100%	14%	15%	12%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	17%	32%	27%	29%
ROE Average	9%	7%	7%	5%
ROCE Average	12%	9%	9%	8%

Weizmann Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	57	60	59	62	82	118	86	70	75	66	65
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	2	2	0	0	0	1	1	1	0	1	0
Other Non-Current Liabilities	3	4	4	4	4	6	2	2	2	2	2
Total Current Liabilities	23	26	12	8	11	20	28	36	41	41	35
Total Liabilities	85	92	75	74	97	145	117	109	118	109	102
Fixed Assets	15	16	16	17	17	20	24	23	29	28	27
Other Non-Current Assets	17	15	18	18	40	72	66	58	51	52	46
Total Current Assets	54	60	41	40	40	54	27	27	38	29	28
Total Assets	85	92	75	74	97	145	117	109	118	109	102

Weizmann Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	-1	-2	-1	1	1	1	1	1	1	1	2
Cash Flow from Operating Activities	-0	3	12	0	1	5	36	-2	8	10	10
Cash Flow from Investing Activities	1	3	3	2	0	-4	-36	10	-4	2	-2
Cash Flow from Financing Activities	-2	-4	-12	-2	-1	-1	-0	-8	-4	-10	-8
Net Cash Inflow / Outflow	-2	1	2	-0	0	-0	0	1	-0	1	-1
Closing Cash & Cash Equivalent	-2	-1	1	1	1	1	1	1	1	2	1

Weizmann Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	-2.44	2.23	2.03	2.25	2.03	1.77	3.66	1.73	3	2.19	2.69
CEPS(Rs)	1.5	1.42	1.79	2.3	2.66	2.53	5.96	3.9	4.65	3.95	5.86
DPS(Rs)	0.5	0.5	0.5	0.5	0.5	0.5	0.5	10	0.5	0.5	0.5
Book NAV/Share(Rs)	29.2	30.84	30.37	32.02	47.38	68.4	49.52	40.72	43.14	41.76	40.82
Core EBITDA Margin(%)	4.38	5.15	5.53	8.66	4.78	3.84	10.49	9.09	11.06	5.94	9.3
EBIT Margin(%)	6.12	6.52	7.41	7.78	7.04	5.63	10.75	6.72	9.09	5.04	7.27
Pre Tax Margin(%)	4.09	4.54	6.73	7.58	6.98	5.49	10.67	6.25	7.77	4.76	6.56
PAT Margin (%)	3.23	2.47	3.77	5.33	4.08	3.47	8.18	4.48	5.04	2.88	4.53
Cash Profit Margin (%)	4.76	4.04	6.03	6.97	5.48	5.03	9.83	6.99	8.23	6.27	6.88
ROA(%)	1.99	1.69	2.31	4.07	3.99	2.49	6.53	3.82	4.35	2.54	5.8
ROE(%)	3.31	2.89	3.66	5.65	4.99	3.01	8.42	5.54	6.8	4.09	9.35
ROCE(%)	5.2	6.39	6.53	8.1	8.58	4.87	10.89	7.31	9.85	5.73	12.21
Receivable days	115.44	127.44	100.54	36.6	23.91	24.45	31.15	46.91	57.55	54.95	34.76
Inventory Days	84.31	69.23	57.33	32.18	23.85	36.18	33.78	27.45	32.62	33.12	21.86
Payable days	103.08	99.63	134.43	100.23	51.1	86.2	152.59	193.76	175.33	173.17	143.98
PER(x)	0	3.46	6.15	8.53	20.06	22.39	10.92	14.12	14.42	25.58	30.54
Price/Book(x)	0.25	0.25	0.41	0.6	0.86	0.58	0.81	0.6	1	1.34	2.01
Dividend Yield(%)	6.97	6.49	4	2.6	1.23	1.26	1.25	40.98	1.15	0.89	0.61
EV/Net Sales(x)	0.46	0.39	0.42	0.56	0.83	0.78	0.67	0.61	0.92	1.05	1.04
EV/Core EBITDA(x)	6	4.78	4.82	6	9.82	10.86	5.4	6.65	7.51	12.43	10.78
Net Sales Growth(%)	9.95	11.11	-15.21	11.26	46.97	3.55	20.57	-8	1.31	2.28	35.36
EBIT Growth(%)	-32.89	18.38	-3.74	16.77	33.1	-17.22	130.39	-42.48	36.95	-43.32	95.3
PAT Growth(%)	-27.59	-14.81	29.11	57.41	12.56	-11.99	184.35	-49.58	13.93	-41.51	112.64
EPS Growth(%)	-253.44	191.34	-8.75	10.77	-9.62	-12.81	106.58	-52.84	73.82	-27.23	22.93
Debt/Equity(x)	0.22	0.17	0.03	0.01	0	0.01	0.03	0.27	0.22	0.28	0.18
Current Ratio(x)	2.36	2.29	3.53	4.74	3.61	2.64	0.97	0.76	0.91	0.73	0.81
Quick Ratio(x)	1.87	1.84	3.16	4.05	3.14	2.05	0.71	0.56	0.66	0.53	0.57
Interest Cover(x)	3.01	3.28	11	39.16	119.31	40.04	129.46	14.17	6.89	18.13	10.28
Total Debt/Mcap(x)	0.88	0.68	0.07	0.01	0	0.01	0.04	0.45	0.22	0.21	0.09

Weizmann Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	69.01	67.87	67.87	67.87	67.87	67.87	67.87	67.87	67.87	67.87
FII	0	0	0	0	0	0	0	0	0.01	0
DII	0	0	0	0	0	0	0	0	0	0
Public	30.99	32.13	32.13	32.12	32.12	32.13	32.13	32.13	32.11	32.12
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	1.19	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08	1.08
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.54	0.51	0.51	0.51	0.51	0.51	0.51	0.51	0.51	0.51
Others	0	0	0	0	0	0	0	0	0	0
Total	1.73	1.59	1.59	1.59	1.59	1.59	1.59	1.59	1.59	1.59

Pros

Debtor days have improved from 173.17 to 143.98days.
Company has reduced debt.
Company is almost debt free.

Cons

Company has a low return on equity of 7% over the last 3 years.

* 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.

Weizmann News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 350/-

Ramaraju Surgical Cotton

IPO

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

Weizmann

Add Watchlist

Weizmann Research see more...

Overview Inc. Year: 1985Industry: Textile

Weizmann Share Price

Alert Data

Quarterly Price

Peer Comparison

Weizmann Quarterly Results

Weizmann Profit & Loss

Growth Rates

Weizmann Balance Sheet

Weizmann Cash Flow

Weizmann Ratios

Weizmann Shareholding Pattern

Weizmann News

Top Unlisted Companies & InstaBuy Companies

Ramaraju Surgical Cotton

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!