First Winner Industries Ltd

₹ 0.89 -4.30%

26 Nov 2018

firstwinnerind.in BSE: 532996 NSE: FIRSTWIN

About

First Winner Industries Ltd. is engaged in offering interest income. The company has three subsidiaries: First Winner Lifestyle Limited, Ramshyam Textile Industries Limited and Pal Trading Co. Pvt. Ltd.

[ edit about ]

[ add key points ]

Website BSE NSE - BZ

Market Cap ₹ 4.47 Cr.
Current Price ₹ 0.89
High / Low ₹ /
Stock P/E
Book Value ₹ 14.7
Dividend Yield 0.00 %
ROCE -0.04 %
ROE -25.6 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.06 times its book value

Cons

Company has low interest coverage ratio.
Company has a low return on equity of -23.5% over last 3 years.
Company might be capitalizing the interest cost

* 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: Readymade Garments/ Apparells Industry: Textiles - Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Dec 2014	Mar 2015	Jun 2015	Sep 2015	Dec 2015	Mar 2016	Jun 2016	Sep 2016	Dec 2016	Mar 2017	Jun 2017	Sep 2017	Dec 2017
	0.00	0.13	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	0.10	0.48	0.10	0.08	0.11	0.12	0.03	0.06	0.12	0.12	0.02	0.04	0.01
Operating Profit	-0.10	-0.35	-0.10	-0.08	-0.11	-0.12	-0.03	-0.06	-0.12	-0.12	-0.02	-0.04	-0.01
OPM %		-269.23%
	0.06	0.07	0.05	0.05	0.05	0.06	0.05	0.05	0.05	0.05	0.00	0.00	0.00
Interest	5.09	4.77	5.41	5.67	5.86	6.06	5.42	5.68	5.88	5.96	0.00	0.00	0.00
Depreciation	1.96	4.24	2.45	2.48	2.48	2.43	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Profit before tax	-7.09	-9.29	-7.91	-8.18	-8.40	-8.55	-5.40	-5.69	-5.95	-6.03	-0.02	-0.04	-0.01
Tax %	0.00%	-34.77%	0.00%	0.00%	0.00%	-33.10%	0.00%	0.00%	0.00%	-21.56%	0.00%	0.00%	0.00%
	-7.09	-6.05	-7.91	-8.18	-8.40	-5.72	-5.40	-5.69	-5.95	-4.73	-0.02	-0.04	-0.01
EPS in Rs	-1.41	-1.20	-1.57	-1.63	-1.67	-1.14	-1.07	-1.13	-1.18	-0.94	-0.00	-0.01	-0.00
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	TTM
	190.14	288.27	568.71	794.75	965.70	205.87	20.08	0.46	0.00	0.00	0.00
	162.94	268.28	544.42	766.08	937.28	201.09	21.51	1.59	0.36	0.34	0.19
Operating Profit	27.20	19.99	24.29	28.67	28.42	4.78	-1.43	-1.13	-0.36	-0.34	-0.19
OPM %	14.31%	6.93%	4.27%	3.61%	2.94%	2.32%	-7.12%	-245.65%
	0.12	1.16	0.33	0.48	0.66	0.56	0.61	-5.30	0.16	0.20	0.05
Interest	4.72	6.46	8.97	11.72	17.04	21.81	20.36	20.02	23.00	22.94	5.96
Depreciation	2.14	3.27	5.50	5.77	7.21	8.35	8.14	10.12	9.84	0.00	0.00
Profit before tax	20.46	11.42	10.15	11.66	4.83	-24.82	-29.32	-36.57	-33.04	-23.08	-6.10
Tax %	35.19%	46.15%	43.15%	47.34%	51.76%	-10.19%	-10.33%	-8.83%	-8.57%	-5.63%
	13.26	6.15	5.77	6.14	2.33	-22.28	-26.28	-33.34	-30.21	-21.78	-4.80
EPS in Rs		3.47	3.25	2.43	0.46	-4.44	-5.23	-6.64	-6.01	-4.34	-0.95
Dividend Payout %	0.00%	0.00%	15.36%	20.55%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	5%
TTM:	79%

Stock Price CAGR
10 Years:	-14%
5 Years:	%
3 Years:	%
1 Year:	%

Return on Equity
10 Years:	%
5 Years:	-18%
3 Years:	-24%
Last Year:	-26%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017
Equity Capital	12.23	17.73	17.73	25.23	50.23	50.23	50.23	50.23	50.23	50.23
Reserves	33.05	98.24	117.32	137.64	158.26	135.72	109.13	75.79	45.58	23.80
	59.26	67.73	74.31	108.09	168.29	205.98	236.05	262.88	290.23	317.34
	24.33	35.09	97.05	103.77	197.32	34.35	24.02	18.61	15.75	14.47
Total Liabilities	128.87	218.79	306.41	374.73	574.10	426.28	419.43	407.51	401.79	405.84
	63.45	115.50	113.32	127.96	156.51	148.96	140.25	124.12	114.19	114.19
CWIP	2.39	0.00	0.00	3.62	4.00	8.30	10.77	14.64	18.52	22.38
Investments	0.03	13.90	7.78	7.95	8.30	8.29	8.27	8.27	8.27	8.27
	63.00	89.39	185.31	235.20	405.29	260.73	260.14	260.48	260.81	261.00
Total Assets	128.87	218.79	306.41	374.73	574.10	426.28	419.43	407.51	401.79	405.84

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017
	-1.54	-15.77	33.56	13.72	4.62	7.43	11.60	9.22	11.55
	-65.73	3.03	-23.88	-35.98	-4.89	-1.76	0.66	0.25	0.20
	67.28	12.80	-9.83	22.57	-0.18	-5.75	-12.29	-9.47	-11.74
Net Cash Flow	0.01	0.06	-0.15	0.31	-0.45	-0.08	-0.04	0.00	0.01

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017
Debtor Days	87.27	81.23	102.41	78.21	121.05	383.44	3,888.67	168,336.41
Inventory Days	14.09	12.35	6.66	13.00	8.95	0.00
Days Payable	32.17	29.63	53.88	33.59	71.92
Cash Conversion Cycle	69.19	63.94	55.19	57.62	58.08	383.44	3,888.67	168,336.41
Working Capital Days	79.84	77.64	62.81	51.57	62.89	358.03	3,752.34	164,519.78
ROCE %		12.41%	9.76%	9.74%	6.77%	-0.78%	-2.26%	-2.79%	-2.58%	-0.04%

Shareholding Pattern

Numbers in percentages

	Jun 2016	Sep 2016	Dec 2016	Mar 2017	Jun 2017	Sep 2017
	49.46%	49.46%	49.46%	49.46%	49.46%	49.46%
	50.54%	50.54%	50.54%	50.54%	50.54%	50.54%
No. of Shareholders	2,481	2,510	2,507	2,509	2,492	2,523

	Mar 2017	Sep 2017
	49.46%	49.46%
	50.54%	50.54%
No. of Shareholders	2,509	2,523

Documents

Announcements

All

Annual reports

DRHP

Credit ratings

Rating update
25 Jul 2014 from crisil