Williamson Finl.Serv

₹7.7 0 | 0%

WEBSITE BSE:519214 NSE : WILLIAM.FIN. 06 May, 00:00

Market Cap ₹6 Cr.

Stock P/E 2.9

P/B -0

Current Price ₹7.7

Book Value ₹ -422.3

Face Value 10

52W High ₹8.5

Dividend Yield 0%

52W Low ₹ 3.2

Edit Ratio

Williamson Finl.Serv Research see more...

Overview Inc. Year: 1971Industry: Finance - NBFC

Williamson Finl.Serv Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Williamson Finl.Serv Quarterly Results

#(Fig in Cr.)	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Jun 2023	Sep 2023	Dec 2023
Operating Revenue	0	0	0	0	0	0	0	1	1	0
Other Income	11	1	0	0	0	0	8	1	3	0
Total Income	11	1	0	0	0	0	8	2	4	0
Total Expenditure	2	19	11	0	0	10	0	0	10	0
Operating Profit	9	-19	-11	-0	-0	-9	8	1	-7	0
Interest Expense	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	9	-19	-11	-0	-0	-9	8	1	-7	0
Provision for Tax	0	0	0	0	0	0	0	5	-5	0
Profit After Tax	9	-19	-11	-0	-0	-9	8	-4	-2	0
Adjustments	0	0	-0	0	0	0	-0	-0	-0	0
Profit After Adjustments	9	-19	-11	-0	-0	-9	8	-4	-2	0
Adjusted Earnings Per Share	10.8	-22.4	-12.7	-0.2	-0.1	-11.4	9.1	-4.7	-1.8	0.1

Williamson Finl.Serv 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
Operating Revenue	1	9	13	29	30	35	38	0	3	0	4	2
Other Income	4	15	30	0	0	2	1	7	0	11	9	12
Total Income	5	23	43	29	30	37	40	7	3	12	12	14
Total Expenditure	6	1	1	2	8	3	5	16	22	32	31	10
Operating Profit	-1	22	42	27	23	34	35	-10	-19	-20	-18	2
Interest Expense	9	13	17	34	37	63	82	14	1	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-10	9	25	-6	-15	-30	-47	-23	-20	-20	-19	2
Provision for Tax	0	0	0	0	0	0	1	0	0	0	0	0
Profit After Tax	-10	9	25	-6	-15	-30	-48	-23	-20	-20	-19	2
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-10	9	25	-6	-15	-30	-48	-23	-20	-20	-19	2
Adjusted Earnings Per Share	-11.7	11	30.1	-7.7	-17.5	-35.4	-57.9	-27.7	-23.5	-24.5	-22.1	2.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	0%	0%	-35%	15%
Operating Profit CAGR	0%	0%	NAN%	0%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	46%	18%	-15%	-9%
ROE Average	0%	0%	0%	-16%
ROCE Average	-13%	-11%	-5%	5%

Williamson Finl.Serv 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	17	26	52	45	31	1	-139	-303	-300	-326	-348
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	15	0	0	0	150	240	230	202	202	202	185
Current Liability	61	84	132	202	161	253	465	382	373	352	360
Other Liabilities & Provisions	1	1	1	1	1	1	3	17	38	0	0
Total Liabilities	94	111	184	249	342	495	558	298	313	229	197
Loans	0	0	0	0	0	0	0	0	0	0	0
Investments	84	101	136	135	233	284	204	21	21	16	12
Fixed Assets	0	0	0	0	0	0	0	0	0	0	0
Other Loans	0	0	0	0	0	0	0	0	0	0	0
Other Non Current Assets	0	0	0	0	0	0	0	0	0	0	0
Current Assets	9	9	48	113	109	211	354	277	292	213	185
Total Assets	94	111	184	249	342	495	558	298	313	229	197

Williamson Finl.Serv 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	0	0	0	1	1	1	1	0	0	0
Cash Flow from Operating Activities	-7	5	-32	-37	29	-73	-49	9	-4	2	19
Cash Flow from Investing Activities	4	2	-0	2	-100	-50	-109	111	14	13	7
Cash Flow from Financing Activities	3	-7	33	36	70	123	158	-120	-10	-15	-26
Net Cash Inflow / Outflow	-1	0	-0	1	-0	0	-1	-1	0	-0	0
Closing Cash & Cash Equivalent	0	0	0	1	1	1	1	0	0	0	0

Williamson Finl.Serv 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)	-11.71	10.99	30.07	-7.72	-17.49	-35.39	-57.87	-27.74	-23.49	-24.46	-22.14
CEPS(Rs)	-11.7	11	30.09	-7.7	-17.48	-35.38	-57.85	-27.73	-23.48	-24.46	-22.14
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	20.48	31.47	61.53	53.82	36.33	0.94	-167.01	-362.68	-358.8	-389.49	-415.89
Net Profit Margin	-900.23	107.38	200.26	-22.1	-48.79	-83.85	-125.95	0	-677.85	-4306.25	-511.67
Operating Margin	-91.82	261.27	332.15	93.07	75.38	95.51	91.02	-7638.06	-639.88	-4300.23	-504.76
PBT Margin	-900.23	107.41	200.27	-22.1	-48.79	-83.85	-123.54	0	-677.85	-4306.25	-511.67
ROA(%)	-10.16	8.98	17.04	-2.98	-4.95	-7.07	-9.18	-5.42	-6.43	-7.55	-8.69
ROE(%)	-44.48	42.31	64.66	-13.38	-38.8	-189.9	0	0	0	0	0
ROCE(%)	-1.14	23.33	29.53	13.53	8.45	8.75	7.47	-2.75	-8.68	-10.72	-12.5
Price/Earnings(x)	0	2.67	1.19	0	0	0	0	0	0	0	0
Price/Book(x)	1.42	0.93	0.58	0.52	0.86	30.7	-0.11	-0.02	-0.01	-0.01	-0.01
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	86.91	11.96	12.46	6.86	10.22	13.63	16.42	4201.81	177.51	1052.62	131.19
EV/Core EBITDA(x)	-95.26	4.58	3.75	7.37	13.55	14.27	18.03	-55.07	-27.75	-24.48	-25.99
Interest Earned Growth(%)	-29.44	686.67	46.71	132.5	2.69	17.72	8.88	-99.68	2220.67	-83.6	661.68
Net Profit Growth	78.73	193.84	173.61	-125.66	-126.64	-102.34	-63.54	52.07	15.33	-4.17	9.5
EPS Growth(%)	78.73	193.84	173.61	-125.66	-126.64	-102.34	-63.54	52.07	15.33	-4.17	9.5
Interest Coverage(x) %	-0.11	1.7	2.52	0.81	0.61	0.53	0.42	-0.7	-16.85	-714.05	-73.06

Williamson Finl.Serv Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	62.62	62.62	62.62	62.62	62.62	62.62	62.62	62.62	62.62	62.62
FII	0	0	0	0	0	0	0	0	0	0
DII	0.56	0.56	0.56	0.56	0.56	0.56	0.56	0.56	0.56	0.56
Public	36.82	36.82	36.82	36.82	36.82	36.82	36.82	36.82	36.82	36.82
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	0.52	0.52	0.52	0.52	0.52	0.52	0.52	0.52	0.52	0.52
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.31	0.31
Others	0	0	0	0	0	0	0	0	0	0
Total	0.84	0.84	0.84	0.84	0.84	0.84	0.84	0.84	0.84	0.84

Pros

Stock is trading at -0 times its book value
Company has reduced debt.
Company is almost debt free.

Cons

Company has a low return on equity of 0% over the last 3 years.
Earnings include an other income of Rs. 9 Cr.

* 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.