Windsor Machines Ltd

₹ 293 -0.61%

18 Nov - close price

windsormachines.com BSE: 522029 NSE: WINDMACHIN

About

Incorporated in 1963, Windsor Machines
Ltd is in the business of manufacturing
plastic processing machinery^[1]

Key Points

Product & Apllication:^[1]
a) Injection Moulding:
KL Series, Excel Series, Armour Series, Sprint Series, WINPACK Series, WINX Series. Applications ranging from households,
therm-oware, furniture, healthcare, white goods, electrical & electronics, automobile industry.
b) Pipe Extrusion:
Speed Series, KTS Series, Agile Series,
CTS Series. Applied in agriculture, drip irrigation, and potable drinking water solutions
c) Blown Film:
Magnate Series, Baron POD Series,
Baron Series, Rex Series, Duke Series.
This is used in Lamination film, milk pouches, edible oil packaging, shrink & stretch wrap films, surface protection films, agricultural
films and a variety of barrier films

Website BSE NSE

Market Cap ₹ 2,548 Cr.
Current Price ₹ 293
High / Low ₹ 441 / 231
Stock P/E
Book Value ₹ 86.4
Dividend Yield 0.00 %
ROCE 1.81 %
ROE -3.45 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company is almost debt free.

Cons

Stock is trading at 3.39 times its book value
Company has low interest coverage ratio.
The company has delivered a poor sales growth of 6.09% over past five years.
Company has a low return on equity of 0.24% over last 3 years.
Promoters have pledged or encumbered 28.2% of their holding.
Promoter holding has decreased over last 3 years: -14.0%

* 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

Industrials Capital Goods Industrial Manufacturing Industrial Products

Part of BSE SmallCap BSE Allcap BSE Industrials

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
	82.19	91.68	123.87	65.51	84.77	84.10	106.22	79.16	58.38	107.21	82.84	69.60	87.13
	72.40	77.34	108.69	62.80	76.83	74.77	100.41	75.85	53.91	94.60	77.59	68.47	85.31
Operating Profit	9.79	14.34	15.18	2.71	7.94	9.33	5.81	3.31	4.47	12.61	5.25	1.13	1.82
OPM %	11.91%	15.64%	12.25%	4.14%	9.37%	11.09%	5.47%	4.18%	7.66%	11.76%	6.34%	1.62%	2.09%
	0.49	0.17	0.63	0.81	0.35	0.79	0.01	0.51	-7.68	0.76	0.40	-11.43	1.50
Interest	1.46	1.98	2.03	1.41	2.04	2.01	1.81	1.26	1.32	0.84	1.72	1.10	1.03
Depreciation	3.34	3.35	3.28	3.41	3.59	4.03	3.92	4.16	4.21	4.20	5.04	4.63	4.63
Profit before tax	5.48	9.18	10.50	-1.30	2.66	4.08	0.09	-1.60	-8.74	8.33	-1.11	-16.03	-2.34
Tax %	31.39%	26.25%	27.05%	-46.15%	38.35%	26.96%	644.44%	-21.25%	168.19%	2.52%	682.88%	0.19%	25.64%
	3.76	6.78	7.67	-0.70	1.63	2.98	-0.50	-1.26	-23.44	8.13	-8.69	-16.06	-2.94
EPS in Rs	0.58	1.04	1.18	-0.11	0.25	0.46	-0.08	-0.19	-3.61	1.25	-1.03	-1.90	-0.35
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	239	231	281	300	352	331	244	287	338	350	340	328	347
	214	217	254	268	314	306	245	258	301	310	315	301	326
Operating Profit	25	14	27	33	38	26	-1	29	37	40	25	26	21
OPM %	10%	6%	10%	11%	11%	8%	-0%	10%	11%	11%	7%	8%	6%
	6	4	6	10	15	-23	-14	0	1	3	3	-6	-9
Interest	2	3	3	9	12	12	10	8	6	7	7	6	5
Depreciation	3	4	4	13	14	14	14	13	13	13	15	18	18
Profit before tax	26	11	26	21	27	-23	-38	8	19	23	6	-3	-11
Tax %	26%	31%	44%	42%	36%	36%	-64%	-63%	26%	27%	38%	707%
	20	8	14	12	17	-32	-14	13	14	17	3	-25	-20
EPS in Rs	3.02	1.22	2.21	1.89	2.67	-4.87	-2.12	1.99	2.12	2.59	0.53	-2.99	-2.03
Dividend Payout %	0%	0%	0%	40%	37%	-21%	0%	50%	47%	39%	95%	0%

Compounded Sales Growth
10 Years:	4%
5 Years:	6%
3 Years:	-1%
TTM:	6%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	83%

Stock Price CAGR
10 Years:	25%
5 Years:	85%
3 Years:	79%
1 Year:	9%

Return on Equity
10 Years:	3%
5 Years:	2%
3 Years:	0%
Last Year:	-3%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	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	13	13	13	13	13	13	13	13	13	13	13	17
Reserves	39	47	61	297	316	277	256	270	277	286	283	713
	5	30	26	95	83	71	53	46	26	36	36	35
	71	78	102	197	219	223	193	201	196	198	219	205
Total Liabilities	129	167	202	602	631	584	515	530	512	534	551	970
	22	31	34	360	349	345	342	329	317	309	322	332
CWIP	0	1	5	1	8	7	0	0	0	0	0	21
Investments	13	25	32	49	51	16	9	11	9	9	9	343
	93	110	130	192	223	216	164	190	185	215	220	274
Total Assets	129	167	202	602	631	584	515	530	512	534	551	970

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	17	-8	26	23	28	39	19	35	25	7	39	-2
	-18	-25	-15	-84	-6	-3	8	-10	2	-7	-29	-349
	-7	21	-8	61	-18	-31	-36	-15	-32	-4	-14	429
Net Cash Flow	-9	-12	3	-0	4	5	-9	10	-5	-3	-5	78

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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	30	24	28	24	34	19	9	24	22	38	27	14
Inventory Days	100	135	93	89	97	108	128	97	87	101	137	183
Days Payable	96	92	90	94	128	122	174	147	130	128	174	117
Cash Conversion Cycle	34	67	31	18	3	5	-36	-25	-21	12	-11	80
Working Capital Days	-8	33	10	44	41	18	-110	-102	-69	-40	-55	27
ROCE %	54%	20%	30%	12%	10%	8%	-1%	5%	8%	9%	4%	2%

Shareholding Pattern

Numbers in percentages

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Oct 2025
	58.52%	58.52%	58.52%	58.52%	58.52%	58.52%	53.90%	53.91%	44.52%	44.52%	44.52%	46.18%
	0.15%	0.11%	0.11%	0.11%	0.11%	0.27%	1.12%	1.89%	1.41%	1.23%	1.06%	1.02%
	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.02%	0.15%	1.86%	2.12%	2.50%	2.45%
	41.29%	41.34%	41.34%	41.34%	41.34%	41.17%	44.95%	44.04%	52.21%	52.12%	51.92%	50.33%
No. of Shareholders	20,872	19,972	17,201	17,074	17,785	20,382	20,286	22,417	20,705	21,280	20,944	20,871

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Oct 2025
	58.52%	58.52%	58.52%	58.52%	58.52%	58.52%	58.52%	58.52%	44.52%	46.18%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.15%	0.15%	0.11%	1.41%	1.02%
	0.12%	0.09%	0.96%	0.03%	0.03%	0.03%	0.02%	0.02%	1.86%	2.45%
	41.35%	41.39%	40.52%	41.45%	41.45%	41.30%	41.29%	41.34%	52.21%	50.33%
No. of Shareholders	11,336	11,682	10,929	11,237	12,066	19,962	20,872	17,785	20,705	20,871

* 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

All

Windsor Machines Ltd

Windsor Machines Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports