Wonder Electricals Ltd

Wonder Electricals Ltd

₹ 176 -1.26%
06 Jun 12:56 p.m.
About

Established in 2014, Wonder Fibromats Ltd, is a fully integrated end-to-end manufacturer and supplier of Ceiling fans, Exhaust fans, Pedestal fans and brushless DC (BLDC) fans. [1]

Key Points

Business Overview[1]
Wonder Electricals is a leading ODM & OEM for fans in India, supplying to 10+ top brands and exporting to the Gulf and neighboring countries.

  • Market Cap 2,363 Cr.
  • Current Price 176
  • High / Low 202 / 86.6
  • Stock P/E 142
  • Book Value 7.52
  • Dividend Yield 0.11 %
  • ROCE 18.2 %
  • ROE 19.7 %
  • Face Value 1.00

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 30.2% CAGR over last 5 years
  • Company's median sales growth is 20.5% of last 10 years

Cons

  • Stock is trading at 23.8 times its book value
  • 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.

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
146.46 104.40 55.81 95.80 146.51 116.96 62.58 131.16 259.29 231.36 129.58 221.53 312.03
138.44 100.40 56.01 92.15 136.86 113.85 61.61 124.23 245.66 225.18 126.07 209.94 294.54
Operating Profit 8.02 4.00 -0.20 3.65 9.65 3.11 0.97 6.93 13.63 6.18 3.51 11.59 17.49
OPM % 5.48% 3.83% -0.36% 3.81% 6.59% 2.66% 1.55% 5.28% 5.26% 2.67% 2.71% 5.23% 5.61%
0.04 0.01 0.02 0.10 0.02 0.00 0.84 0.04 -0.85 0.00 0.01 0.38 0.04
Interest 0.82 0.73 0.56 0.94 0.72 0.74 0.65 1.42 1.53 1.69 1.32 2.28 1.49
Depreciation 1.60 1.18 1.46 1.40 1.38 1.22 1.34 1.56 1.68 1.54 1.63 1.76 2.18
Profit before tax 5.64 2.10 -2.20 1.41 7.57 1.15 -0.18 3.99 9.57 2.95 0.57 7.93 13.86
Tax % 27.84% 29.05% -22.27% 26.24% 28.01% 35.65% -44.44% 24.81% 31.77% 39.66% 10.53% 35.69% 33.69%
4.07 1.49 -1.71 1.04 5.46 0.73 -0.10 2.99 6.53 1.78 0.51 5.09 9.19
EPS in Rs 0.30 0.11 -0.13 0.08 0.41 0.05 -0.01 0.22 0.49 0.13 0.04 0.38 0.69
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
0 72 137 166 293 309 297 305 398 402 570 894
0 71 131 155 281 297 287 294 380 385 545 856
Operating Profit 0 2 6 10 12 12 10 12 18 17 25 39
OPM % 2% 4% 6% 4% 4% 3% 4% 4% 4% 4% 4%
0 0 0 0 1 0 1 0 0 0 0 0
Interest 0 2 2 2 0 2 2 2 3 3 4 7
Depreciation 0 2 2 2 2 3 3 4 5 5 6 7
Profit before tax 0 -2 2 7 11 8 6 6 10 9 15 25
Tax % -8% 1% 24% 25% 24% 20% 20% 27% 29% 30% 35%
0 -2 2 5 8 6 4 5 7 6 10 17
EPS in Rs 0.00 -1.34 0.50 1.55 2.43 0.62 0.33 0.35 0.54 0.47 0.76 1.24
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 26% 16%
Compounded Sales Growth
10 Years: 29%
5 Years: 25%
3 Years: 31%
TTM: 57%
Compounded Profit Growth
10 Years: 25%
5 Years: 30%
3 Years: 32%
TTM: 63%
Stock Price CAGR
10 Years: %
5 Years: 104%
3 Years: 122%
1 Year: 91%
Return on Equity
10 Years: %
5 Years: 15%
3 Years: 16%
Last Year: 20%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 0.76 1 2 2 2 6 8 8 13 13 13 13
Reserves -1 -3 -1 4 12 14 34 39 40 46 55 87
9 17 25 21 33 23 2 10 22 25 85 99
0 28 26 40 79 87 119 140 150 148 200 210
Total Liabilities 9 43 52 67 126 130 164 197 225 233 352 410
8 13 13 14 16 25 23 34 34 34 55 61
CWIP 0 0 0 0 0 0 5 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0
1 30 39 53 110 106 136 163 191 199 298 350
Total Assets 9 43 52 67 126 130 164 197 225 233 352 410

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
0 8 -9 22 7 -6 -6 2 -17 -22
-6 -2 -4 -12 -7 -10 -5 -5 -6 -13
6 -6 12 -10 9 8 10 3 27 31
Net Cash Flow -0 -0 0 0 8 -9 0 0 4 -4

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 88 71 91 112 95 109 145 139 142 141 112
Inventory Days 72 36 27 21 31 50 49 39 44 55 28
Days Payable 168 86 107 112 135 195 212 173 168 161 89
Cash Conversion Cycle -9 21 11 21 -8 -35 -18 5 18 35 50
Working Capital Days 9 32 28 39 20 9 26 37 45 60 57
ROCE % 0% -6% 20% 33% 29% 22% 16% 15% 19% 15% 16% 18%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
71.79% 71.79% 71.79% 71.79% 71.79% 71.79% 71.79% 71.79% 71.79% 71.79% 71.79% 71.79%
9.25% 9.99% 9.99% 9.99% 9.99% 10.88% 11.07% 11.06% 10.91% 9.10% 8.90% 9.01%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.15%
18.96% 18.21% 18.22% 18.21% 18.22% 17.33% 17.14% 17.14% 17.29% 19.11% 19.30% 19.06%
No. of Shareholders 5821,2061,4061,6241,5881,9121,8662,4404,3596,28011,52312,247

* 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