Micro Two Wheeler

Wardwizard Innovations & Mobility Ltd.

WARDINMOBI

₹19.05

5.42% (0.98)

Market Cap

₹471 Cr.

P/E

121.29

Wardwizard Innovations & Mobility Ltd.
Overview
Financials
Benchmarking
Shareholding

Wardwizard Innovations & Mobility Ltd.

Wardwizard Innovations & Mobility Ltd.
Overview
Financials
Benchmarking
Shareholding

Price
Growth Table
Balance Sheet
Profit & Loss
Cash Flow
Cash Flow Analysis
Ratios
Quarterly Results
Reverse DCF

FAQs on Wardwizard Innovations & Mobility Ltd. Shareprice

Has the share price of Wardwizard Innovat. grown faster than its competition?

Wardwizard Innovat. has given better returns compared to its competitors.
Wardwizard Innovat. has grown at ~13.29% over the last 9yrs while peers have grown at a median rate of 13.0%

Is Wardwizard Innovat. stock expensive?

Wardwizard Innovat. is not expensive.
Latest PE of Wardwizard Innovat. is 121, while 3 year average PE is 246.
Also latest EV/EBITDA of Wardwizard Innovat. is 22.24 while 3yr average is 125.

View FAQ's On Business

Growth Table

Wardwizard Innovations & Mobility Ltd.
Hero MotoCorp
Loading...
TVS Motor
Loading...

In %	1yr	2yr	3yr	4yr	5yr	6yr	7yr	8yr	9yr	10yr
Share Price CAGR	-68.20	-40.94	-38.28	-30.54	-24.16	-21.67	12.75	14.91	13.29	—
TTM EPS CAGR	-62.64	-41.25	-12.68	—	—	49.40	—	73.01	—	—
Sales CAGR	32.86	9.57	38.74	98.02	400	—	—	134	139	50.98
PAT Margin (Abs Growth)	0.38	-0.55	-0.71	886	4.05	4.05	-14.93	0.69	3.25	-2.39
PE CAGR	-14.88	0.53	-29.32	—	—	-47.57	—	-33.58	—	—
CFO CAGR	243	—	—	88.43	—	—	118	168	70.79	27.91

* Share price and PE growth are updated everyday. All other fields are as of latest financial year end. EPS adjusted for bonus and splits.

Balance Sheet

Wardwizard Innovations & Mobility Ltd.
Hero MotoCorp
Loading...
TVS Motor
Loading...

In Rs. Cr.	Mar'17	Mar'18	Mar'19	Mar'20	Mar'23	Mar'24	Sep'24
Assets	6.65	6.71	6.43	11.35	231	287	335
Non Current Assets	6.51	6.63	6.36	5.38	82.94	74.01	69.78
Net Block	0.03	0.02	0.01	0.42	53.06	53.80	52.99
Capital Work in Progress	0.00	0.00	0.00	0.00	0.03	0.03	12.11
Intangible Assets Under Development	—	—	—	—	—	—	—
Long Term Investments	—	0.01	0.01	0.01	—	—	—
Current Assets	0.14	0.09	0.08	5.96	148	214	266
Inventory	—	—	—	2.04	68.79	77.62	74.30
Accounts Receivable	—	—	—	0.10	16.16	66.46	66.10
Short Term Investments	—	—	—	—	—	—	—
Cash & Bank Balances	0.07	0.04	0.03	1.39	11.24	5.13	29.56
Liabilities	6.65	6.71	6.43	11.35	231	287	335
Shareholders Funds	6.61	6.33	6.17	10.68	88.18	101	97.28
Share Capital	6.48	6.48	6.48	7.33	26.07	26.07	26.07
Reserves	0.13	-0.15	-0.31	-1.23	62.11	75.19	71.21
Non Current Liabilities	0.00	0.10	0.00	0.01	13.65	11.54	11.96
Secured Loans	—	—	—	—	12.00	10.39	—
Unsecured Loans	—	0.10	—	—	—	—	9.56
Current Liabilities	0.04	0.06	0.05	0.45	129	174	226
Accounts Payable	—	0.05	0.05	0.16	45.81	59.29	30.69
Short Term Loans	—	—	—	—	—	72.52	166

Balance Sheet Snapshot

No data available.

Fund Flow Analysis

Increase
Decrease
Total

No data available.

*Data is as of latest FY end

Profit & Loss

Wardwizard Innovations & Mobility Ltd.
Hero MotoCorp
Loading...
TVS Motor
Loading...

In Rs. Cr.	Mar'17	Mar'18	Mar'19	Mar'20	Mar'23	Mar'24	TTM
Sales	0.03	0.00	0.00	0.08	239	321	324
Operating Expenses	0.38	0.23	0.30	1.08	220	290	296
Raw Material	—	—	—	0.10	193	241	227
Material Cost (%)	84.52	0.00	0.00	124	80.37	71.36	70.67
Employee Cost	0.07	0.05	0.07	0.07	8.96	13.35	14.42
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.01	0.04	—
Operating Profit	-0.35	-0.23	-0.30	-1.00	18.66	31.63	27.73
Other Income	0.38	0.24	0.14	0.10	0.36	0.21	0.45
OPM (%)	-1,110	0.00	0.00	-1,246	7.81	9.84	8.56
Depreciation and Amortisation	0.01	0.01	0.00	0.01	4.95	6.67	6.37
Interest	0.00	—	—	0.01	0.81	5.25	15.15
Profit Before Tax	0.01	0.00	-0.17	-0.91	13.26	19.92	6.66
Tax	0.01	0.00	0.00	0.01	4.41	6.48	2.78
Net Profit	0.01	-0.00	-0.17	-0.92	8.85	13.44	3.88
Number of shares(Crs)	0.65	0.65	0.65	0.73	26.21	26.07	—
Dividend Payout Ratio(%)	0.00	0.00	0.00	0.00	29.45	29.11	—

TTM Values as of Dec 2024

Cash Flow

Wardwizard Innovations & Mobility Ltd.
Hero MotoCorp
Loading...
TVS Motor
Loading...

In Rs. Cr.	Mar'17	Mar'18	Mar'19	Mar'20	Mar'23	Mar'24	Sep'24
Cash from Operating Activity	-0.26	3.51	0.01	-4.98	-18.33	-62.77	-85.73
Profit Before Tax	0.01	0.00	-0.17	-0.91	13.26	19.92	10.51
Adjustments	-0.27	-0.39	0.18	0.11	4.65	11.95	18.30
OCF Before Working Capital	-0.26	-0.39	0.01	-0.80	17.91	31.87	28.81
Working Capital Changes	-0.01	3.90	0.00	-4.17	-32.43	-92.38	-113
Taxes Paid	—	—	—	—	-3.80	-2.25	-1.57
Cash from Investing Activity	—	0.24	-0.00	-0.42	-21.42	-7.54	-17.91
Net Fixed Assets Purchased	0.00	0.00	0.00	-0.42	-21.63	-7.54	-5.83
Fixed Assets Purchased	—	—	—	-0.42	-22.52	-7.54	-5.83
Fixed Assets Sold	—	—	—	—	0.89	—	—
Investment Purchased	—	—	-0.00	—	—	—	—
Investment Sold	—	—	—	—	—	—	—
Interest Recieved	—	0.24	—	—	—	—	—
Dividends Recieved	—	—	—	—	—	—	—
Subsidiary Investments	—	—	—	—	—	—	—
Cash from Financing Activity	0.28	-3.79	-0.02	6.76	33.90	64.20	116
Proceeds From Shares	—	—	—	5.43	20.10	0.00	—
Net Long Term Borrowings	0.00	0.00	0.00	0.00	13.80	-1.62	5.51
Proceeds From Borrowings	—	—	—	—	13.80	—	5.52
Repayment From Borrowings	—	—	—	—	—	-1.62	—
Interest Paid	—	—	-0.14	—	—	-5.21	—
Dividend Paid	—	—	—	—	-0.57	-0.77	—
Net Cash Flow	0.01	-0.04	-0.01	1.36	-5.85	-6.11	12.38
Opening Cash & Cash Equivalents	0.05	0.08	0.04	0.03	17.08	11.24	—
Effect of FX	—	—	—	—	—	—	—
Closing Cash & Cash Equivalents	0.07	0.04	0.03	1.39	11.24	5.13	—
Net Capex (est)	0.00	0.00	0.00	0.42	21.63	7.54	5.83
Free Cash Flow (est)	-0.26	3.51	0.01	-5.40	-39.96	-70.31	-91.57

Cash Flow Analysis

Increase
Decrease
Total

No data available.

Ratios

= Dominant Factor

Wardwizard Innovations & Mobility Ltd.
Hero MotoCorp
Loading...
TVS Motor
Loading...

	Mar'17	Mar'18	Mar'19	Mar'20	Mar'23	Mar'24
Operational Ratios
Quick Ratio	3.93	1.45	1.41	8.79	0.62	0.78
Liquid Assets (Crs)	0.14	0.09	0.08	3.92	79.49	136
Current Liabilities (Crs)	0.04	0.06	0.05	0.45	129	174
Current Ratio	3.93	1.45	1.41	13.35	1.15	1.22
Current Assets (Crs)	0.14	0.09	0.08	5.96	148	214
Current Liabilities (Crs)	0.04	0.06	0.05	0.45	129	174
Interest Coverage Ratio	23.77	—	—	-161	17.37	4.79
EBIT (Crs)	0.02	0.00	-0.17	-0.91	14.07	25.17
Interest Expenses (Crs)	0.00	0.00	0.00	0.01	0.81	5.25
Fixed Asset Turnover	0.84	0.00	0.00	0.18	3.93	4.72
Net Sales (Crs)	0.03	0.00	0.00	0.08	239	321
Fixed Assets (Crs)	0.04	0.04	0.01	0.43	60.75	68.10
Cash Conversion Cycle	0.00	-69.56	-137	7,120	22.20	42.32
Inventory Days	0.00	—	—	7,136	53.58	80.51
Days Receivable	0.00	—	—	365	12.31	45.43
Days Payable	0.00	69.56	137	382	43.69	83.62
Debt to Equity Ratio	0.00	0.02	0.00	0.00	0.14	0.82
Total Debt (Crs)	0.00	0.10	0.00	0.00	12.00	82.91
Shareholders Equity (Crs)	6.61	6.33	6.17	10.68	88.18	101
Free Cash Flow/Sales (%)	-834	0.00	0.00	-6,731	-16.72	-21.88
Free Cash Flow(est) (Crs)	-0.26	3.51	0.01	-5.40	-39.96	-70.31
Net Sales (Crs)	0.03	0.00	0.00	0.08	239	321
Profitability Ratios
Gross Margin (%)	15.48	100.00	100.00	-23.73	19.63	28.64
Op Profit Margin (%)	-1,110	0.00	0.00	-1,246	7.81	9.84
Operating Profit (Crs)	0.03	0.01	-0.16	-0.90	19.02	31.84
Net Sales (Crs)	0.03	0.00	0.00	0.08	239	321
Net Profit Margin (%)	18.98	0.00	0.00	-1,141	3.70	4.18
Net Profit (Crs)	0.01	-0.00	-0.17	-0.92	8.85	13.44
Net Sales (Crs)	0.03	0.00	0.00	0.08	239	321
ROCE (%)	0.23	0.02	-2.64	-8.31	13.82	22.31
EBIT (Crs)	0.02	0.00	-0.17	-0.91	14.07	25.17
Capital Employed (Crs)	6.61	6.65	6.38	10.90	102	113
Return on Assets (%)	0.09	-0.03	-2.64	-8.07	3.84	4.68
Net Profit (Crs)	0.01	-0.00	-0.17	-0.92	8.85	13.44
Total Assets (Crs)	6.65	6.71	6.43	11.35	231	287
ROIC (%)	-242	10,031	14,458	-22.37	10.17	15.67
Op Profit after Taxes (Crs)	-0.15	0.63	-0.31	-1.02	9.15	16.84
Invested Capital (Crs)	0.06	0.01	-0.00	4.54	90.05	107
ROE (%)	0.09	-0.03	-2.75	-8.57	10.04	13.27
Net Profit Margin (%)	18.98	0.00	0.00	-1,141	3.70	4.18
Asset Turnover ratio	0.00	0.00	0.00	0.01	1.04	1.12
Equity Multiplier	1.01	1.06	1.04	1.06	2.62	2.84
Adjusted EPS	0.00	-0.00	-0.03	-0.12	0.34	0.52
Valuation Ratios
P/E	6,409	0.00	0.00	0.00	153	110
Price to Book	5.84	0.00	0.00	8.65	15.31	14.63
EV/EBITDA	1,452	769	-39.34	-57.20	71.04	48.96
Dividend Yield (%)	0.00	—	—	0.00	0.19	0.26

Quarterly Results

Wardwizard Innovations & Mobility Ltd.
Hero MotoCorp
Loading...
TVS Motor
Loading...

In Rs. Cr.	Dec'22	Mar'23	Jun'23	Sep'23	Dec'23	Mar'24	Jun'24	Sep'24	Dec'24
Net Sales	69.83	50.55	37.87	49.15	106	128	51.41	58.18	86.27
Operating Expenses	63.63	46.22	33.37	43.18	95.11	118	43.95	59.96	74.16
Increase/Decrease in Stock	0.26	0.15	-10.55	-6.74	1.03	5.12	-3.03	-0.25	0.50
Raw Material	55.19	36.51	36.78	41.52	71.05	91.18	33.32	45.36	56.77
Employee Cost	2.54	2.40	2.67	3.19	3.27	4.21	3.62	3.44	3.14
Selling and Distribution Expenses	0.00	4.81	1.69	1.50	13.03	11.22	6.09	6.33	10.64
Electricity, Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Gen_AdminExpenses	0.00	0.00	0.78	1.22	1.49	1.79	1.48	2.03	1.27
Miscellaneous Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Operating Profit	6.20	4.33	4.50	5.97	11.18	9.94	7.46	-1.78	12.12
Other Income	0.00	0.21	0.01	0.01	0.04	0.14	0.03	0.14	0.14
Interest	0.49	0.11	0.81	0.94	1.60	1.87	2.88	3.79	6.61
PBDT	5.71	4.43	3.71	5.05	9.61	8.21	4.61	-5.44	5.65
Depreciation and Amortization	1.25	1.79	1.54	1.65	1.73	1.75	1.49	1.52	1.62
Profit Before Tax	4.47	2.63	2.17	3.41	7.88	6.47	3.12	-6.96	4.03
Tax	1.11	1.70	0.60	0.86	2.53	2.49	0.82	-0.74	0.21
Profit After Tax	3.35	0.93	1.56	2.55	5.35	3.98	2.30	-6.22	3.82
Extra items	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Profit	3.36	0.93	1.56	2.55	5.35	3.97	2.30	-6.22	3.82
Quarterly Ratios
EPS	0.13	0.04	0.06	0.10	0.21	0.15	0.09	-0.24	0.15
Operating Profit Margin	8.88	8.56	11.90	12.15	10.52	7.76	14.51	-3.06	14.04
Net Profit Margin	4.80	1.85	4.13	5.19	5.03	3.10	4.48	-10.68	4.43

Reverse DCF

Earnings

Discount Rate (%)

Terminal Multiple

5 YEAR

10 YEAR

20 YEAR

89.00%

Implied Growth Rate over a 5 year period*

33.50%

Implied Growth Rate over a 10 year period*

15.50%

Implied Growth Rate over a 20 year period*

*Implied Growth calculated using Newton-Rhapson method.

Learn how to use Reverse DCF

FAQs on Wardwizard Innovations & Mobility Ltd. Financials

How strong is Wardwizard Innovat. balance sheet?

Balance sheet of Wardwizard Innovat. is strong.
But short term working capital might become an issue for this company.

Is the debt of Wardwizard Innovat. increasing or decreasing?

Yes, The debt of Wardwizard Innovat. is increasing.
Latest debt of Wardwizard Innovat. is ₹146 Crs as of Sep-24.
This is greater than Mar-24 when it was ₹72.83 Crs.

Is the profitablity of Wardwizard Innovat. improving?

The profit is oscillating.
The profit of Wardwizard Innovat. is ₹3.88 Crs for TTM, ₹13.44 Crs for Mar 2024 and ₹8.85 Crs for Mar 2023.

Does Wardwizard Innovat. pay decent dividends?

The company seems to be paying a very low dividend.
Investors need to see where the company is allocating its profits.
Wardwizard Innovat. latest dividend payout ratio is 29.11% and 3yr average dividend payout ratio is 27.16%

How has Wardwizard Innovat. allocated its funds?

Companies resources are allocated to majorly unproductive assets like Accounts Receivable

View FAQ's On Shareholding

Ideas Dashboard

Timeline

Watchlist

Portfolio

Alerts

Research

Stock Screener

Market

Raw Material

Wardwizard Innovations & Mobility Ltd.

Wardwizard Innovations & Mobility Ltd.

Has the share price of Wardwizard Innovat. grown faster than its competition?

Is Wardwizard Innovat. stock expensive?

How strong is Wardwizard Innovat. balance sheet?

Is the debt of Wardwizard Innovat. increasing or decreasing?

Is the profitablity of Wardwizard Innovat. improving?

Does Wardwizard Innovat. pay decent dividends?

How has Wardwizard Innovat. allocated its funds?

SIGN UP FOR FREE