Price
Financials
Standalone, Rs crore| Mar 2013 | Jun 2013 | Sep 2013 | Dec 2013 | Mar 2014 | Jun 2014 | Sep 2014 | |
|---|---|---|---|---|---|---|---|
| Sales | 0.21 | 0.87 | 0.06 | 0.74 | 1.25 | 0.00 | 0.00 |
| Expenses | 0.17 | 0.84 | 0.03 | 0.76 | 1.35 | 0.10 | 0.11 |
| Operating Profit | 0.04 | 0.03 | 0.03 | -0.02 | -0.10 | -0.10 | -0.11 |
| OPM % | 19.05% | 3.45% | 50.00% | -2.70% | -8.00% | ||
| Other Income | 0.04 | 0.02 | 0.02 | 0.02 | 0.09 | 0.01 | 0.00 |
| Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | 0.08 | 0.05 | 0.05 | 0.00 | -0.01 | -0.09 | -0.11 |
| Tax % | 37.50% | 40.00% | 40.00% | 0.00% | 0.00% | 0.00% | |
| Net Profit | 0.05 | 0.04 | 0.04 | 0.00 | -0.01 | -0.09 | -0.11 |
| EPS in Rs | 0.02 | 0.02 | 0.02 | 0.00 | -0.00 | -0.04 | -0.05 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 33.22 | 15.29 | 0.21 | 0.00 | 0.00 | 0.00 | 0.31 | 3.34 | 2.93 | 1.99 |
| Expenses | 32.83 | 14.74 | 0.53 | 0.17 | 0.10 | 0.15 | 0.38 | 3.21 | 3.00 | 2.32 |
| Operating Profit | 0.39 | 0.55 | -0.32 | -0.17 | -0.10 | -0.15 | -0.07 | 0.13 | -0.07 | -0.33 |
| OPM % | 1.17% | 3.60% | -152.38% | -22.58% | 3.89% | -2.39% | -16.58% | |||
| Other Income | 0.20 | 0.13 | 0.38 | 0.15 | 0.08 | 0.11 | 0.09 | 0.11 | 0.16 | 0.12 |
| Interest | 0.20 | 0.07 | 0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit before tax | 0.39 | 0.61 | 0.03 | -0.02 | -0.02 | -0.04 | 0.02 | 0.24 | 0.09 | -0.21 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 25.00% | 33.33% | |
| Net Profit | 0.39 | 0.61 | 0.03 | -0.02 | -0.02 | -0.04 | 0.02 | 0.18 | 0.06 | -0.21 |
| EPS in Rs | 0.18 | 0.28 | 0.01 | -0.01 | -0.01 | -0.02 | 0.01 | 0.08 | 0.03 | -0.09 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | % | % | -12% | ||
| Compounded Profit Growth | % | 32% | 47% | -67% | ||
| Stock Price CAGR | % | % | % | % | ||
| Return on Equity | % | % | % | % |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2.16 | 2.16 | 2.16 | 2.16 | 2.16 | 2.16 | 2.16 | 2.16 | 2.16 |
| Reserves | -5.60 | -5.55 | -5.52 | -5.54 | -5.56 | -5.60 | -5.58 | -5.40 | -5.34 |
| Borrowings | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 |
| Other Liabilities | 0.59 | 1.16 | 0.16 | 0.15 | 0.17 | 0.17 | 0.42 | 0.26 | 0.03 |
| Total Liabilities | 1.65 | 2.27 | 1.30 | 1.27 | 1.27 | 1.23 | 1.50 | 1.52 | 1.35 |
| Fixed Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 1.50 | 1.11 | 1.17 | 0.09 | 0.09 | 0.04 | 0.04 | 0.04 | 0.04 |
| Other Assets | 0.15 | 1.16 | 0.13 | 1.18 | 1.18 | 1.19 | 1.46 | 1.48 | 1.31 |
| Total Assets | 1.65 | 2.27 | 1.30 | 1.27 | 1.27 | 1.23 | 1.50 | 1.52 | 1.35 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 0.60 | 0.67 | -0.13 | -0.13 | -0.10 | 0.87 | -0.16 | -0.84 | -0.15 |
| Cash from Investing Activity | -0.43 | 0.40 | 0.05 | 0.18 | 0.08 | 0.15 | 0.00 | 0.07 | 0.10 |
| Cash from Financing Activity | -0.40 | -0.41 | -0.57 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Cash Flow | -0.23 | 0.66 | -0.65 | 0.05 | -0.02 | 1.02 | -0.16 | -0.77 | -0.05 |
| Free Cash Flow | 0.60 | 0.67 | -0.13 | -0.13 | -0.10 | 0.87 | -0.16 | -0.84 | -0.15 |
| CFO/OP | 154% | 122% | 41% | 76% | 100% | -580% | 229% | -615% | 129% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | |
|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 0.66 | 9.55 | 34.76 | 423.87 | 18.58 | 0.00 | |||
| Inventory Days | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||
| Days Payable | |||||||||
| Cash Conversion Cycle | 0.66 | 9.55 | 34.76 | 423.87 | 18.58 | 0.00 | |||
| Working Capital Days | -5.71 | -17.90 | -225.95 | 11.77 | 2.19 | 4.98 | |||
| ROCE % | 61.75% | -4.44% | -2.65% | -1.80% | -4.63% | 1.87% | 20.51% | 6.98% |
Fundamentals
Market Cap₹ Cr.
Current Price₹ 2.89
Book Value₹ 0.52
ROCE6.98 %
ROE%
Dividend Yield0.00 %
Face Value₹ 1.00
Compounded Sales Growth (TTM)-12%
Compounded Profit Growth (TTM)-67%
Standalone figures.
Valuation
P/E, 3-year average97.62x
P/B, 3-year average-1.31x
P/E, 5-year average97.62x
P/B, 5-year average-1.71x
Profitability
Operating margin (excl. other income)3.89%
Operating margin (incl. other income)7.19%
EBITDA margin12.77%
Pre-tax margin12.77%
Net profit margin9.57%
ROE-5.41%
ROCE20.51%
ROA11.92%
ROE, 3-year average-1.61%
ROCE, 3-year average6.23%
ROA, 3-year average3.40%
ROE, 5-year average-0.73%
ROCE, 5-year average3.02%
ROA, 5-year average1.41%
ROIC (approx.)17.31%
Tax rate25.00%
Other income / net worth-3.40%
Growth
Sales growth (latest year)977.42%
Profit growth (latest year)800.00%
Sales CAGR, 5 years73.90%
Profit CAGR, 5 years43.10%
Sales growth QoQ1133.33%
Per share
EPS (TTM)Rs 0.08
EPS (latest year)Rs 0.08
EPS, 3-year averageRs 0.02
EPS, 5-year averageRs 0.01
Book value per shareRs -1.50
Sales per shareRs 0.87
Cash flow per shareRs -0.39
Free cash flow per shareRs -0.07
Efficiency
Asset turnover2.20x
Debtor days19 days
Debtors turnover19.65x
Cash conversion cycle0 days
Working capital days5 days
Leverage
Total debtRs 4 Cr
Cash and bankRs 0 Cr
Net debtRs 4 Cr
Debt to equity-1.39x
Net debt / EBITDA17.83x
Owners' fund to total sources-213.16%
Debt to assets296.05%
Cash flow
Cash from Operating Activity (latest year)Rs -1 Cr
Cash from Investing Activity (latest year)Rs 0 Cr
Net Cash Flow (latest year)Rs -1 Cr
Free cash flow (latest year)Rs -0 Cr
FCFE (approx.: FCF + change in debt)Rs -0 Cr
Cash from ops / profit, 5 years-1.90x
Statement figures
Net sales (TTM)Rs 2 Cr
Net sales (latest year)Rs 3 Cr
Sales (latest quarter)Rs 1 Cr
Operating profit excl. other income (latest year)Rs 0 Cr
Operating profit (latest quarter)Rs -0 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs 0 Cr
PBDT (TTM)Rs 0 Cr
Profit before tax (TTM)Rs 0 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs 0 Cr
Net profit (latest year)Rs 0 Cr
Cost of goods sold (latest year)Rs 3 Cr
Total expenditure (latest year)Rs 3 Cr
Total income (latest year)Rs 3 Cr
Share capitalRs 2 Cr
ReservesRs -5 Cr
Shareholders' fundsRs -3 Cr
Total assetsRs 2 Cr
InvestmentsRs 0 Cr
ReceivablesRs 0 Cr
Other liabilitiesRs 0 Cr
Shares outstanding (crore)2.16
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 6 of 8| serious | Negative equity Shareholders' equity is negative |
| explain | Weak cash conversion Cash from operations was -81% of net profit over the last 3 years |
| explain | High accruals Profit exceeded operating cash by 67% of total assets in 2014 |
| look | Profit leans on other income Other income was 46% of pre-tax profit in 2014 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Sep 2014Sales ₹0 Cr -100.0% vs Sep 2013.
Net loss ₹0 Cr.
Activity
CompareNo listed peers in this industry.
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Wadala Commodities Ltd(Merged)?
Wadala Commodities Ltd(Merged) (519035) has a market capitalisation of Rs Cr. at the close.
What were Wadala Commodities Ltd(Merged)'s latest quarterly results?
In the Sep 2014 quarter, Wadala Commodities Ltd(Merged) sales was Rs 0 Cr (-100.0% vs Sep 2013) with a net loss of Rs 0 Cr.