White Organic Retail Ltd

White Organic Re Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

White Organic Retail Ltd

₹ 5.91 4.97%
21 Apr - close price
whiteorganics.co.in BSE: 542667
About

Incorporated in 2011, White Organic Retail Ltd is an integrated Organic Foods player offering end
-to-end solutions to its customers[1]

Key Points

Business Overview:[1]
WORL operates brands and aggregation platforms that offer curated lifestyle and wellness services and products in India. The company supports small and home-based businesses in the organic sector by enabling them to retail and distribute their products through its platform.

Website BSE
  • Market Cap ₹ 19.3 Cr.
  • Current Price ₹ 5.91
  • High / Low ₹ 7.20 / 3.27
  • Stock P/E
  • Book Value ₹ -0.85
  • Dividend Yield 0.00 %
  • ROCE -127 %
  • ROE -130 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.
  • Promoter holding is low: 35.4%
  • Company has a low return on equity of -28.6% over last 3 years.
  • Promoter holding has decreased over last 3 years: -19.6%

* 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.

Peer comparison

Sector: Retail Industry: Trading

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
60.66 32.44 137.70 95.31 50.58 -13.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00
53.82 26.74 135.61 94.21 48.46 0.24 0.46 27.93 0.06 0.41 68.05 0.20 0.24
Operating Profit 6.84 5.70 2.09 1.10 2.12 -13.92 -0.46 -27.93 -0.06 -0.41 -68.05 -0.20 -0.24
OPM % 11.28% 17.57% 1.52% 1.15% 4.19%
0.11 -0.23 0.00 0.23 0.19 5.38 0.00 0.56 0.21 6.33 0.08 53.23 0.08
Interest 0.00 0.00 0.00 0.00 0.00 0.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.01 0.00 0.01 0.00 0.52 0.46 0.54 0.58 3.98 0.00 0.00 0.00
Profit before tax 6.95 5.46 2.09 1.32 2.31 -9.45 -0.92 -27.91 -0.43 1.94 -67.97 53.03 -0.16
Tax % 25.18% 28.94% 0.48% 46.21% 38.53% -15.24% 0.00% 0.29% -51.16% 3.61% 0.00% 0.00% 0.00%
5.20 3.87 2.09 0.72 1.42 -8.01 -0.93 -27.99 -0.21 1.87 -67.97 53.03 -0.16
EPS in Rs 1.59 1.18 0.64 0.22 0.43 -2.45 -0.28 -8.55 -0.06 0.57 -20.77 16.21 -0.05
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
1 1 1 0 1 83 160 69 61 76 274 0 0
0 1 1 1 2 80 159 70 62 68 278 28 69
Operating Profit 0 0 0 -1 -0 3 2 -2 -1 8 -4 -28 -69
OPM % 34% 33% 32% -19% 4% 1% -2% -1% 10% -1%
0 0 0 1 1 1 1 2 1 1 1 7 60
Interest 0 0 0 0 0 0 0 0 0 0 0 1 0
Depreciation 0 0 0 0 0 0 0 0 0 0 1 6 4
Profit before tax 0 0 0 0 1 4 3 0 0 9 -4 -27 -13
Tax % 30% 34% 32% 31% 33% 31% 30% 26% 25% 27% 2% -0%
0 0 0 0 1 3 2 0 0 7 -4 -27 -13
EPS in Rs 1.00 0.05 0.07 2.05 -1.16 -8.33 -4.04
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -100%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -95%
Stock Price CAGR
10 Years: %
5 Years: -19%
3 Years: -69%
1 Year: -16%
Return on Equity
10 Years: -13%
5 Years: -18%
3 Years: -29%
Last Year: -130%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 0.01 0.01 0.01 0.01 0.01 0.01 3 5 11 11 33 33 33
Reserves 0 0 1 1 1 4 18 31 26 32 7 -21 -36
0 11 12 12 11 14 2 7 7 0 0 0 0
9 0 0 0 2 31 33 26 13 5 260 62 77
Total Liabilities 9 12 13 13 14 50 55 69 56 48 299 74 75
0 0 0 0 0 0 0 0 0 0 6 0 0
CWIP 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 12 11 11 0 0 0 0 0
9 12 13 13 14 38 44 58 56 48 293 74 75
Total Assets 9 12 13 13 14 50 55 69 56 48 299 74 75

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0 -3 -0 -1 -1 -5 -1 -25 3 2 -2 -12
0 0 0 1 1 6 2 7 -1 6 -1 13
0 3 0 -0 -0 0 2 16 -2 -7 0 -0
Net Cash Flow 0 0 -0 0 0 0 3 -3 0 1 -2 0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 0 0 0 347 147 84 136 103 69 295
Inventory Days 6 18 3 22 0 0 0 0
Days Payable 365 138 60 131 329
Cash Conversion Cycle 0 0 0 -12 28 27 26 103 69 -34
Working Capital Days 98 4,329 4,339 258 28 17 163 161 143 39
ROCE % 148% 5% 3% 3% 7% 28% 12% 1% 1% 21% -8% -127%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
55.01% 36.67% 35.45% 35.45% 35.45% 35.45% 35.45% 35.45% 35.45% 35.45% 35.45% 35.45%
1.10% 1.10% 1.10% 1.10% 1.10% 1.10% 1.10% 1.10% 1.10% 1.10% 1.10% 1.10%
43.89% 62.22% 63.45% 63.46% 63.45% 63.45% 63.45% 63.44% 63.44% 63.44% 63.46% 63.45%
No. of Shareholders 2,4052,3815,7365,5327,2797,9028,43910,30810,30810,30813,17313,086

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports