Worth Peripherals Ltd: Share Price Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: December 17, 2024, 9:01 pm

Market Cap	206 Cr.
Current Price	131
High / Low	167/98.8
Stock P/E	13.0
Book Value	105
Dividend Yield	0.76 %
ROCE	13.7 %
ROE	10.5 %
Face Value	10.0
PEG Ratio	-29.73

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Worth Peripherals Ltd

Competitors of Worth Peripherals Ltd

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
Hindustan Tin Works Ltd	212 Cr.	204	249/132	15.0	201	0.59 %	11.1 %	8.65 %	10.0
HCP Plastene Bulkpack Ltd	169 Cr.	158	294/147	44.5	49.4	0.00 %	5.83 %	0.30 %	10.0
Gujarat Containers Ltd	101 Cr.	178	200/142	11.7	83.6	0.84 %	22.7 %	22.9 %	10.0
Goblin India Ltd	47.0 Cr.	34.0	82.4/29.2	12.1	31.8	0.00 %	8.18 %	6.90 %	10.0
G K P Printing & Packaging Ltd	18.5 Cr.	8.40	16.0/7.53		9.98	0.00 %	5.50 %	7.89 %	10.0
Industry Average	2,933.94 Cr	444.41		38.91	166.57	0.24%	12.21%	33.26%	7.36

All Competitor Stocks of Worth Peripherals Ltd

Quarterly Result

Month	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Sales	65.59	74.69	76.10	76.38	82.96	78.93	68.07	67.53	58.91	60.74	59.50	59.31	66.33
Expenses	57.26	67.27	70.53	68.45	74.22	70.56	58.86	59.76	53.42	56.06	54.31	53.32	60.25
Operating Profit	8.33	7.42	5.57	7.93	8.74	8.37	9.21	7.77	5.49	4.68	5.19	5.99	6.08
OPM %	12.70%	9.93%	7.32%	10.38%	10.54%	10.60%	13.53%	11.51%	9.32%	7.70%	8.72%	10.10%	9.17%
Other Income	0.24	0.43	5.84	0.31	0.44	0.32	0.48	0.85	1.78	0.92	1.14	4.60	0.96
Interest	0.72	-0.09	0.02	0.40	0.30	0.31	0.33	0.31	0.39	0.59	0.51	0.19	0.21
Depreciation	1.55	1.65	1.59	1.48	1.49	1.47	1.54	1.69	1.52	1.55	1.79	1.29	1.70
Profit before tax	6.30	6.29	9.80	6.36	7.39	6.91	7.82	6.62	5.36	3.46	4.03	9.11	5.13
Tax %	30.16%	26.87%	25.41%	29.25%	27.20%	28.08%	27.75%	29.76%	29.29%	19.36%	28.78%	24.70%	26.90%
Net Profit	4.40	4.61	7.31	4.50	5.40	4.96	5.66	4.64	3.79	2.78	2.88	6.87	3.75
EPS in Rs	2.43	2.55	4.60	2.58	3.03	2.70	3.14	2.60	2.25	1.73	1.92	4.18	2.10

Last Updated: October 7, 2024, 8:51 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	138	158	193	175	217	293	297	238	246
Expenses	122	136	167	151	189	264	263	217	224
Operating Profit	16	22	26	24	28	29	34	21	22
OPM %	11%	14%	13%	14%	13%	10%	12%	9%	9%
Other Income	6	3	1	4	6	7	2	8	8
Interest	3	2	2	2	2	1	1	2	2
Depreciation	4	4	5	6	6	6	6	6	6
Profit before tax	15	19	20	20	26	29	29	22	22
Tax %	29%	61%	26%	23%	30%	28%	28%	26%
Net Profit	11	7	15	15	18	21	21	16	16
EPS in Rs	9.30	4.70	8.24	9.73	10.15	12.15	11.47	10.08	9.93
Dividend Payout %	0%	0%	18%	23%	20%	8%	9%	10%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	-36.36%	114.29%	0.00%	20.00%	16.67%	0.00%	-23.81%
Change in YoY Net Profit Growth (%)	0.00%	150.65%	-114.29%	20.00%	-3.33%	-16.67%	-23.81%

Worth Peripherals Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2017-2018 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	4%
3 Years:	3%
TTM:	0%

Compounded Profit Growth
10 Years:	%
5 Years:	4%
3 Years:	7%
TTM:	3%

Stock Price CAGR
10 Years:	%
5 Years:	22%
3 Years:	11%
1 Year:	12%

Return on Equity
10 Years:	%
5 Years:	14%
3 Years:	13%
Last Year:	10%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 2:26 pm

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	12	16	16	16	16	16	16	16	16
Reserves	30	50	63	76	91	110	128	143	149
Borrowings	24	15	10	21	21	19	4	10	6
Other Liabilities	14	19	27	27	31	38	36	37	39
Total Liabilities	79	100	115	139	159	183	183	207	210
Fixed Assets	49	52	56	83	79	76	79	91	87
CWIP	0	0	0	0	0	1	1	1	1
Investments	0	0	0	0	0	0	0	0	0
Other Assets	30	47	59	56	79	107	103	115	123
Total Assets	79	100	115	139	159	183	183	207	210

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	10	8	16	17	13	16	34	13
Cash from Investing Activity +	-6	-7	5	-37	-7	-9	-23	-18
Cash from Financing Activity +	-5	11	-9	9	-2	-3	-17	5
Net Cash Flow	-1	12	12	-11	4	3	-6	-0

Free Cash Flow

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-8.00	7.00	16.00	3.00	7.00	10.00	30.00	11.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	40	39	48	52	59	53	46	60
Inventory Days	38	45	41	42	41	41	25	42
Days Payable	46	35	38	33	30	27	17	22
Cash Conversion Cycle	33	49	51	61	70	67	54	81
Working Capital Days	30	46	47	62	66	63	51	73
ROCE %		29%	24%	21%	18%	20%	19%	14%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoters	74.22%	74.22%	74.22%	74.22%	74.22%	74.22%	74.26%	74.30%	74.30%	74.30%	74.51%	74.51%
Public	25.78%	25.78%	25.78%	25.78%	25.78%	25.78%	25.74%	25.70%	25.70%	25.70%	25.49%	25.49%
No. of Shareholders	7,006	6,776	6,369	6,289	6,514	7,157	7,223	7,131	7,783	7,634	8,166	7,679

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	10.08	11.47	12.15	10.15	8.89
Diluted EPS (Rs.)	10.08	11.47	12.15	10.15	8.89
Cash EPS (Rs.)	14.26	17.05	17.19	15.35	13.46
Book Value[Excl.RevalReserv]/Share (Rs.)	110.39	99.81	87.07	73.72	63.16
Book Value[Incl.RevalReserv]/Share (Rs.)	110.39	99.81	87.07	73.72	63.16
Revenue From Operations / Share (Rs.)	151.39	188.87	185.87	137.59	111.41
PBDIT / Share (Rs.)	18.92	22.97	22.89	21.31	17.76
PBIT / Share (Rs.)	15.01	19.04	18.91	17.35	14.03
PBT / Share (Rs.)	13.94	18.25	18.25	16.27	12.64
Net Profit / Share (Rs.)	10.36	13.12	13.21	11.39	9.73
NP After MI And SOA / Share (Rs.)	10.08	11.47	12.15	10.15	8.89
PBDIT Margin (%)	12.49	12.16	12.31	15.48	15.93
PBIT Margin (%)	9.91	10.08	10.17	12.60	12.59
PBT Margin (%)	9.21	9.66	9.82	11.82	11.34
Net Profit Margin (%)	6.84	6.94	7.10	8.27	8.73
NP After MI And SOA Margin (%)	6.66	6.07	6.53	7.37	7.97
Return on Networth / Equity (%)	9.99	12.59	15.21	14.92	15.22
Return on Capital Employeed (%)	12.37	17.98	20.21	19.13	17.72
Return On Assets (%)	7.68	9.87	10.45	10.07	10.06
Long Term Debt / Equity (X)	0.04	0.01	0.01	0.17	0.20
Total Debt / Equity (X)	0.05	0.01	0.14	0.18	0.21
Asset Turnover Ratio (%)	1.22	1.63	1.39	1.17	1.18
Current Ratio (X)	7.14	6.01	2.82	4.79	3.87
Quick Ratio (X)	5.84	5.08	2.13	3.73	2.92
Inventory Turnover Ratio (X)	9.88	11.12	9.64	8.36	6.86
Dividend Payout Ratio (NP) (%)	2.54	2.24	2.12	3.17	2.56
Dividend Payout Ratio (CP) (%)	1.83	1.67	1.59	2.28	1.80
Earning Retention Ratio (%)	97.46	97.76	97.88	96.83	97.44
Cash Earning Retention Ratio (%)	98.17	98.33	98.41	97.72	98.20
Interest Coverage Ratio (X)	17.66	29.00	34.67	19.66	12.73
Interest Coverage Ratio (Post Tax) (X)	10.67	17.56	21.00	11.51	7.98
Enterprise Value (Cr.)	133.92	119.69	160.15	82.24	79.28
EV / Net Operating Revenue (X)	0.56	0.40	0.54	0.37	0.45
EV / EBITDA (X)	4.49	3.31	4.44	2.45	2.83
MarketCap / Net Operating Revenue (X)	0.66	0.48	0.55	0.34	0.36
Retention Ratios (%)	97.45	97.75	97.87	96.82	97.43
Price / BV (X)	0.99	1.01	1.29	0.70	0.70
Price / Net Operating Revenue (X)	0.66	0.48	0.55	0.34	0.36
EarningsYield	0.09	0.12	0.11	0.21	0.21

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Worth Peripherals Ltd as of December 18, 2024 is: 144.41

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 18, 2024, Worth Peripherals Ltd is Undervalued by 10.24% compared to the current share price 131.00

Intrinsic Value of Worth Peripherals Ltd as of December 18, 2024 is: 143.78

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 18, 2024, Worth Peripherals Ltd is Undervalued by 9.76% compared to the current share price 131.00

Last 5 Year EPS CAGR: -0.44%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 18.13%, which is a positive sign. The company has higher reserves (93.33 cr) compared to borrowings (14.44 cr), indicating strong financial stability. The company has shown consistent growth in sales (217.22 cr) and profit (22.44 cr) over the years.	The stock has a high average Working Capital Days of 54.75, which may not be favorable. The stock has a high average Cash Conversion Cycle of 58.25, which may not be favorable.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Worth Peripherals Ltd:
1. Net Profit Margin: 6.84%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 12.37% (Industry Average ROCE: 11.94%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 9.99% (Industry Average ROE: 29.57%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 10.67
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 5.84
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 13 (Industry average Stock P/E: 27.67)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.05
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Worth Peripherals Ltd. is a Public Limited Listed company incorporated on 09/05/1996 and has its registered office in the State of Madhya Pradesh, India. Company’s Corporate Identification Number(CIN) is L67120MP1996PLC010808 and registration number is 010808. Currently company belongs to the Industry of Packaging & Containers. Company’s Total Operating Revenue is Rs. 221.70 Cr. and Equity Capital is Rs. 15.75 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Packaging & Containers	No.102, Sanskriti Appt, 44, Saket Nagar, Indore Madhya Pradesh 452018	investors@worthindia.com https://www.worthindia.com

Management
Name	Position Held
Mr. Raminder Singh Chadha	Chairman & Managing Director
Mrs. Amarveer Kaur Chadha	Whole Time Director
Mr. Jayvir Chadha	Whole Time Director
Mr. Alok Jain	Independent Director
Mr. Dilip Kumar Modak	Independent Director
Mrs. Palak Malviya	Independent Director

FAQ

What is the latest intrinsic value of Worth Peripherals Ltd?

The latest intrinsic value of Worth Peripherals Ltd as on 18 December 2024 is ₹144.41, which is 10.24% higher than the current market price of ₹131.00. The stock has a market capitalization of 206 Cr. and recorded a high/low of ₹167/98.8 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹149 Cr and total liabilities of ₹210 Cr.

What is the Market Cap of Worth Peripherals Ltd?

The Market Cap of Worth Peripherals Ltd is 206 Cr..

What is the current Stock Price of Worth Peripherals Ltd as on 18 December 2024?

The current stock price of Worth Peripherals Ltd as on 18 December 2024 is 131.

What is the High / Low of Worth Peripherals Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Worth Peripherals Ltd stocks is 167/98.8.

What is the Stock P/E of Worth Peripherals Ltd?

The Stock P/E of Worth Peripherals Ltd is 13.0.

What is the Book Value of Worth Peripherals Ltd?

The Book Value of Worth Peripherals Ltd is 105.

What is the Dividend Yield of Worth Peripherals Ltd?

The Dividend Yield of Worth Peripherals Ltd is 0.76 %.

What is the ROCE of Worth Peripherals Ltd?

The ROCE of Worth Peripherals Ltd is 13.7 %.

What is the ROE of Worth Peripherals Ltd?

The ROE of Worth Peripherals Ltd is 10.5 %.

What is the Face Value of Worth Peripherals Ltd?

The Face Value of Worth Peripherals Ltd is 10.0.