Windsor Machines Ltd

₹ 287 -1.51%

29 May - 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 Portfolio:^[1]
a) CNC Machines:
Sinewy Series CNC, Automation Series, VMC Series, Robotics Cell, Double Column Series.
b) Injection Moulding Machinery:
KL Series, Excel Series, Armour Series, Sprint Series, WINPACK/WINX Series.
c) Extrusion and Blown Films:
Speed Series, KTS Series, Agile Series, Duke Series, Baron Series

Website BSE NSE

Market Cap ₹ 2,520 Cr.
Current Price ₹ 287
High / Low ₹ 410 / 200
Stock P/E 1,800
Book Value ₹ 55.6
Dividend Yield 0.00 %
ROCE 1.91 %
ROE 0.23 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company is expected to give good quarter
Promoter holding has increased by 1.67% over last quarter.

Cons

Stock is trading at 5.16 times its book value
Company has a low return on equity of -0.91% over last 3 years.
Promoters have pledged 36.8% of their holding.
Promoter holding has decreased over last 3 years: -10.7%
Working capital days have increased from 53.4 days to 189 days

* 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 Industrials

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	123.87	65.51	84.77	84.10	106.22	79.16	58.38	107.21	120.82	69.60	87.13	135.83	180.67
	108.69	62.80	76.83	74.77	100.41	75.85	53.91	94.60	109.83	68.47	85.31	131.86	171.33
Operating Profit	15.18	2.71	7.94	9.33	5.81	3.31	4.47	12.61	10.99	1.13	1.82	3.97	9.34
OPM %	12.25%	4.14%	9.37%	11.09%	5.47%	4.18%	7.66%	11.76%	9.10%	1.62%	2.09%	2.92%	5.17%
	0.63	0.81	0.35	0.79	0.01	0.51	-7.68	0.76	0.40	-11.43	1.50	0.03	2.90
Interest	2.03	1.41	2.04	2.01	1.81	1.26	1.32	0.84	1.73	1.10	1.03	0.72	2.25
Depreciation	3.28	3.41	3.59	4.03	3.92	4.16	4.21	4.20	5.09	4.63	4.63	6.16	5.17
Profit before tax	10.50	-1.30	2.66	4.08	0.09	-1.60	-8.74	8.33	4.57	-16.03	-2.34	-2.88	4.82
Tax %	27.05%	-46.15%	38.35%	26.96%	644.44%	-21.25%	168.19%	2.52%	187.53%	0.19%	25.64%	-4.86%	55.39%
	7.67	-0.70	1.63	2.98	-0.50	-1.26	-23.44	8.13	-4.00	-16.06	-2.94	-2.74	2.15
EPS in Rs	1.18	-0.11	0.25	0.46	-0.08	-0.19	-3.61	1.25	-0.47	-1.90	-0.35	-0.31	0.24
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	231	281	300	352	331	244	287	338	350	340	328	567
	217	254	268	314	306	245	258	301	310	315	301	537
Operating Profit	14	27	33	38	26	-1	29	37	40	25	26	30
OPM %	6%	10%	11%	11%	8%	-0%	10%	11%	11%	7%	8%	5%
	4	6	10	15	-23	-14	0	1	3	3	-6	-5
Interest	3	3	9	12	12	10	8	6	7	7	6	5
Depreciation	4	4	13	14	14	14	13	13	13	15	18	21
Profit before tax	11	26	21	27	-23	-38	8	19	23	6	-3	-1
Tax %	31%	44%	42%	36%	36%	-64%	-63%	26%	27%	38%	707%	239%
	8	14	12	17	-32	-14	13	14	17	3	-25	-4
EPS in Rs	1.22	2.21	1.89	2.67	-4.87	-2.12	1.99	2.12	2.59	0.53	-2.99	-0.50
Dividend Payout %	0%	0%	40%	37%	-21%	0%	50%	47%	39%	95%	0%	0%

Compounded Sales Growth
10 Years:	7%
5 Years:	15%
3 Years:	17%
TTM:	73%

Compounded Profit Growth
10 Years:	-21%
5 Years:	-36%
3 Years:	-56%
TTM:	108%

Stock Price CAGR
10 Years:	23%
5 Years:	53%
3 Years:	80%
1 Year:	-20%

Return on Equity
10 Years:	2%
5 Years:	1%
3 Years:	-1%
Last Year:	0%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	13	13	13	13	13	13	13	13	13	13	17	18
Reserves	47	61	297	316	277	256	270	277	286	283	713	471
	30	26	95	83	71	53	46	26	36	36	35	86
	78	102	197	219	223	193	201	196	198	219	205	299
Total Liabilities	167	202	602	631	584	515	530	512	534	551	970	873
	31	34	360	349	345	342	329	317	309	322	332	213
CWIP	1	5	1	8	7	0	0	0	0	0	21	16
Investments	25	32	49	51	16	9	11	9	9	9	343	42
	110	130	192	223	216	164	190	185	215	220	274	602
Total Assets	167	202	602	631	584	515	530	512	534	551	970	873

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-8	26	23	28	39	19	35	25	7	39	-2	-59
	-25	-15	-84	-6	-3	8	-10	2	-7	-29	-349	-122
	21	-8	61	-18	-31	-36	-15	-32	-4	-14	429	112
Net Cash Flow	-12	3	-0	4	5	-9	10	-5	-3	-5	78	-69
Free Cash Flow	-24	15	2	19	30	15	35	24	2	11	-51	-227
CFO/OP	-57%	104%	88%	93%	172%	-2,081%	120%	68%	24%	198%	2%	-148%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	24	28	24	34	19	9	24	22	38	27	14	22
Inventory Days	135	93	89	97	108	128	97	87	101	137	183	193
Days Payable	92	90	94	128	122	174	147	130	128	174	117	124
Cash Conversion Cycle	67	31	18	3	5	-36	-25	-21	12	-11	80	91
Working Capital Days	33	10	44	41	18	-110	-102	-69	-40	-55	27	189
ROCE %	20%	30%	12%	10%	8%	-1%	5%	8%	9%	4%	2%	2%

Insights

In beta

Mar 2014

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Number of Machines Sold
Units

xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx
	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx
											xx,xxx
x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx	x.xx

Please log in to see hidden values.

Number of Permanent Employees
Count

Historical Installation Base
Units

R&D Expenditure (Percentage of Turnover)
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Apr 2026
	58.52%	58.52%	58.52%	58.52%	53.90%	53.91%	44.52%	44.52%	44.52%	46.18%	46.22%	47.86%
	0.11%	0.11%	0.11%	0.27%	1.12%	1.89%	1.41%	1.23%	1.06%	1.03%	1.62%	1.58%
	0.02%	0.02%	0.02%	0.02%	0.07%	0.15%	1.86%	2.12%	2.50%	2.56%	2.57%	2.47%
	41.34%	41.34%	41.34%	41.17%	44.90%	44.04%	52.21%	52.12%	51.92%	50.22%	49.59%	48.09%
No. of Shareholders	17,201	17,074	17,785	20,382	20,286	22,417	20,705	21,280	20,944	20,617	19,824	19,741

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Apr 2026
	58.52%	58.52%	58.52%	58.52%	58.52%	58.52%	58.52%	58.52%	44.52%	46.22%	47.86%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.15%	0.15%	0.11%	1.41%	1.62%	1.58%
	0.12%	0.09%	0.96%	0.03%	0.03%	0.03%	0.02%	0.02%	1.86%	2.57%	2.47%
	41.35%	41.39%	40.52%	41.45%	41.45%	41.30%	41.29%	41.34%	52.21%	49.59%	48.09%
No. of Shareholders	11,336	11,682	10,929	11,237	12,066	19,962	20,872	17,785	20,705	19,824	19,741

* 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.

Windsor Machines Ltd

Windsor Machines Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Concalls