Worth Peripherals Limited
NSE:WORTH.NS
126 (INR) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 663.269 | 593.113 | 594.956 | 607.366 | 589.14 | 675.258 | 680.697 | 789.338 | 829.624 | 763.827 | 760.977 | 746.932 | 655.92 | 624.931 | 539.366 | 531.915 | 498.368 | 417.707 | 420.826 | 464.82 | 403.83 | 544.235 | 544.235 | 418.98 | 418.98 |
Cost of Revenue
| 492.944 | 478.159 | 492.225 | 442.616 | 482.769 | 549.268 | 549.465 | 592.627 | 680.055 | 627.101 | 652.39 | 549.707 | 527.571 | 509.02 | 381.394 | 357.99 | 336.406 | 285.655 | 280.943 | 314.821 | 273.091 | 381.994 | 381.994 | 291.852 | 291.852 |
Gross Profit
| 170.325 | 114.954 | 102.731 | 164.75 | 106.371 | 125.99 | 131.232 | 196.711 | 149.569 | 136.726 | 108.587 | 197.225 | 128.349 | 115.911 | 157.972 | 173.925 | 161.962 | 132.052 | 139.883 | 149.999 | 130.739 | 162.241 | 162.241 | 127.129 | 127.129 |
Gross Profit Ratio
| 0.257 | 0.194 | 0.173 | 0.271 | 0.181 | 0.187 | 0.193 | 0.249 | 0.18 | 0.179 | 0.143 | 0.264 | 0.196 | 0.185 | 0.293 | 0.327 | 0.325 | 0.316 | 0.332 | 0.323 | 0.324 | 0.298 | 0.298 | 0.303 | 0.303 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 39.814 | 67.842 | 68.69 | 77.686 | 66.687 | 65.123 | 54.513 | 37.555 | 77.095 | 72.235 | 68.796 | 41.251 | 60.562 | 72.169 | 32.379 | 31.84 | 29.41 | 36.368 | 22.95 | 24.349 | 24.349 | 30.827 | 30.827 | 23.363 | 23.363 |
Other Expenses
| 0 | 1.726 | 11.422 | 9.217 | 17.813 | -11.788 | 0 | 3.187 | 0 | 0 | 0 | 4.267 | 0 | 0 | 0 | 11.396 | 0 | 0 | 0 | 48.658 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 39.814 | 67.842 | 68.69 | 133.505 | 66.687 | 65.123 | 54.513 | 127.744 | 77.095 | 72.235 | 68.796 | 139.492 | 60.562 | 72.169 | 109.263 | 107.077 | 73.143 | 102.703 | 92.805 | 99.265 | 73.209 | 108.957 | 108.957 | 82.152 | 82.152 |
Operating Income
| 130.511 | 47.112 | 34.041 | 40.463 | 39.684 | 60.867 | 76.719 | 68.967 | 72.474 | 64.491 | 39.791 | 57.733 | 67.787 | 43.742 | 45.518 | 66.848 | 58.791 | 40.972 | 46.501 | 50.734 | 40.755 | 60.25 | 60.25 | 42.851 | 42.851 |
Operating Income Ratio
| 0.197 | 0.079 | 0.057 | 0.067 | 0.067 | 0.09 | 0.113 | 0.087 | 0.087 | 0.084 | 0.052 | 0.077 | 0.103 | 0.07 | 0.084 | 0.126 | 0.118 | 0.098 | 0.11 | 0.109 | 0.101 | 0.111 | 0.111 | 0.102 | 0.102 |
Total Other Income Expenses Net
| -79.198 | 44.068 | 6.274 | -5.948 | 13.931 | 5.343 | 1.53 | 0.066 | 1.468 | -0.887 | 58.213 | 5.19 | -4.791 | 6.709 | -5.104 | 5.6 | 23.878 | -4.965 | -3.425 | 42.155 | 14.127 | -3.766 | -3.766 | -1.198 | -1.198 |
Income Before Tax
| 51.313 | 91.18 | 40.315 | 34.515 | 53.615 | 66.21 | 78.249 | 69.033 | 73.942 | 63.604 | 98.004 | 62.923 | 62.996 | 50.451 | 40.414 | 72.448 | 82.669 | 36.007 | 43.076 | 92.889 | 54.882 | 56.484 | 56.484 | 41.653 | 41.653 |
Income Before Tax Ratio
| 0.077 | 0.154 | 0.068 | 0.057 | 0.091 | 0.098 | 0.115 | 0.087 | 0.089 | 0.083 | 0.129 | 0.084 | 0.096 | 0.081 | 0.075 | 0.136 | 0.166 | 0.086 | 0.102 | 0.2 | 0.136 | 0.104 | 0.104 | 0.099 | 0.099 |
Income Tax Expense
| 13.728 | 22.517 | 11.553 | 6.668 | 15.696 | 19.723 | 21.68 | 19.399 | 20.021 | 18.618 | 24.928 | 16.871 | 19.047 | 15.236 | 11.429 | 20.671 | 25.072 | 8.449 | 11.915 | 29.472 | 11.088 | 15.75 | 15.75 | 9.589 | 9.589 |
Net Income
| 33.038 | 65.807 | 30.305 | 27.225 | 35.496 | 40.939 | 49.491 | 42.527 | 47.67 | 40.584 | 72.422 | 40.166 | 38.254 | 31.539 | 25.201 | 43.724 | 51.541 | 24.117 | 27.969 | 59.358 | 43.794 | 32.842 | 32.842 | 32.065 | 32.065 |
Net Income Ratio
| 0.05 | 0.111 | 0.051 | 0.045 | 0.06 | 0.061 | 0.073 | 0.054 | 0.057 | 0.053 | 0.095 | 0.054 | 0.058 | 0.05 | 0.047 | 0.082 | 0.103 | 0.058 | 0.066 | 0.128 | 0.108 | 0.06 | 0.06 | 0.077 | 0.077 |
EPS
| 2.1 | 4.18 | 1.92 | 1.73 | 2.25 | 2.6 | 3.14 | 2.7 | 3.03 | 2.58 | 4.6 | 2.55 | 2.43 | 2 | 1.6 | 2.77 | 3.27 | 1.53 | 1.78 | 3.77 | 2.78 | 2.08 | 2.08 | 2.04 | 2.04 |
EPS Diluted
| 2.1 | 4.18 | 1.92 | 1.73 | 2.25 | 2.6 | 3.14 | 2.7 | 3.03 | 2.58 | 4.6 | 2.55 | 2.43 | 2 | 1.6 | 2.77 | 3.27 | 1.53 | 1.78 | 3.77 | 2.78 | 2.08 | 2.08 | 2.04 | 2.04 |
EBITDA
| 58.955 | 59.977 | 51.909 | 56.006 | 54.896 | 77.779 | 92.105 | 86.875 | 87.339 | 79.308 | 55.7 | 74.213 | 83.266 | 58.499 | 61.185 | 93.898 | 74.458 | 55.515 | 58.679 | 115.072 | 52.933 | 75.479 | 75.479 | 52.974 | 52.974 |
EBITDA Ratio
| 0.089 | 0.101 | 0.087 | 0.092 | 0.093 | 0.115 | 0.135 | 0.11 | 0.105 | 0.104 | 0.073 | 0.099 | 0.127 | 0.094 | 0.113 | 0.177 | 0.149 | 0.133 | 0.139 | 0.248 | 0.131 | 0.139 | 0.139 | 0.126 | 0.126 |