NSE:WILLAMAGOR
Williamson Magor & Co. Limited
- Stock
Last Close
30.54
02/05 08:41
Market Cap
424.67M
Beta: 0.98
Volume Today
43.30K
Avg: 11.68K
PE Ratio
5.62
PFCF: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '14 | Mar '15 | Jun '15 | Sep '15 | Dec '15 | Mar '16 | Jun '18 | Sep '18 | Dec '18 | Mar '19 | Jun '19 | Sep '19 | Dec '19 | Mar '20 | Jun '20 | Sep '20 | Dec '20 | Mar '21 | Jun '21 | Sep '21 | Dec '21 | Mar '22 | Jun '22 | Sep '22 | Dec '22 | Mar '23 | Jun '23 | Sep '23 | Dec '23 | Dec '23 | Mar '24 | Mar '24 | Jun '24 | Jun '24 | Sep '24 | Sep '24 | Dec '24 | Mar '25 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 69.30M - | 84.16M 21.44% | 76M 9.69% | 114.20M 50.26% | 69.10M 39.49% | 70.43M 1.93% | 114.44M 62.48% | 116.84M 2.10% | 76.56M 34.48% | 114.96M 50.15% | 114.80M 0.14% | 99.42M 13.39% | 158.29M 59.20% | -65.20M 141.19% | 61.16M 193.81% | 74.37M 21.59% | 16.29M 78.10% | 37.67M 131.30% | 55.67M 47.79% | 55.57M 0.18% | 65.93M 18.64% | 81.80M 24.08% | 119.31M 45.85% | 120.58M 1.06% | 123.00M 2.01% | -332.33M 370.18% | 119.31M 135.90% | 5.07M 95.75% | 5.25M 3.55% | 5.25M 0% | 35.54M 576.38% | 8.59M 75.83% | 5.04M 41.30% | 5.04M 0% | 13.69M 171.48% | 13.69M 0% | 4.92M 64.06% | 4.90M 0.43% | |
cost of revenue | 244.61M - | 272.12M 11.25% | 316.17M 16.19% | 252.54M 20.12% | 256.76M 1.67% | 274.26M 6.82% | 274.37M 0.04% | -250.44M 191.28% | 102.43M 140.90% | 82.57M 19.39% | 27.99M 66.10% | -108.87M 488.98% | 2.59M 102.38% | 3.51M 35.41% | 2.25M 35.90% | 335.33M 14,816.77% | 31.05M 90.74% | 29.66M 4.48% | 19.44M 34.46% | 24.50M 26.04% | 31.05M 26.73% | 1.40M 95.50% | 6.47M 363.61% | 6.47M 0% | 24.29M 275.37% | 24.31M 0.05% | 1.47M 93.96% | 2.33M 58.34% | 3.81M 63.71% | 3.81M 0% | 7.67M 101.37% | 2.44M 68.21% | |||||||
gross profit | 69.30M - | 84.16M 21.44% | 76M 9.69% | 114.20M 50.26% | 69.10M 39.49% | 70.43M 1.93% | -130.17M 284.81% | -155.28M 19.29% | -239.61M 54.31% | -137.58M 42.58% | -141.96M 3.19% | -174.84M 23.16% | -116.08M 33.61% | 185.24M 259.58% | -41.27M 122.28% | -8.20M 80.13% | -11.70M 42.70% | 146.53M 1,352.11% | 53.08M 63.78% | 52.06M 1.92% | 63.68M 22.32% | -253.53M 498.10% | 88.27M 134.82% | 90.92M 3.01% | 103.56M 13.90% | -356.83M 444.55% | 88.27M 124.74% | 3.68M 95.83% | -1.22M 133.12% | -1.22M 0% | 11.24M 1,023.07% | -15.72M 239.80% | 3.57M 122.73% | 2.72M 23.99% | 9.88M 263.77% | 9.88M 0% | -2.75M 127.81% | 2.46M 189.56% | |
selling and marketing expenses | |||||||||||||||||||||||||||||||||||||||
general and administrative expenses | 3.40M - | 1.80M - | 5M 177.78% | 3.80M 24% | 739K 80.55% | 2.00M - | 1.43M - | 1.43M 0% | 754K 47.27% | 581K 22.94% | |||||||||||||||||||||||||||||
selling general and administrative expenses | 3.40M - | 1.80M - | 5M 177.78% | 3.80M 24% | 739K 80.55% | 578K - | 948K 64.01% | 601K 36.60% | 619K 3.00% | 2.00M - | 796K - | 2.72B - | 1.43M 99.95% | 1.43M 0% | 754K 47.27% | 581K 22.94% | |||||||||||||||||||||||
research and development expenses | |||||||||||||||||||||||||||||||||||||||
other expenses | 11.30M - | 87.64M 675.58% | 9.70M 88.93% | 7.60M 21.65% | 10.80M 42.11% | 24.49M 126.74% | 3.12M 87.27% | 44.88M 1,339.18% | 35.02M 21.96% | -74.61M 313.03% | -75.38M 1.04% | 482.63M 740.26% | 6.83M 98.58% | -545.86M 8,087.37% | 10K 100.00% | 6.36M 63,510% | 50K 99.21% | -553.40M 1,106,898% | 6K 100.00% | 45K 650% | 150K 233.33% | 262K 74.67% | 2.64M 907.25% | 10K 99.62% | 123.03M 1,230,230% | 412.14M 234.98% | 2.64M 99.36% | 3.73M 41.53% | 3.09M 17.30% | 109.06M 3,430.72% | -302.33M 377.20% | 24.86M 108.22% | -2.88M 111.60% | -47.24M - | 8.45M 117.89% | -70.74M 937.16% | 155.78M 320.21% | ||
cost and expenses | 14.70M - | 87.64M 496.19% | 11.50M 86.88% | 12.60M 9.57% | 14.60M 15.87% | 446.82M 2,960.43% | 247.73M 44.56% | 282.60M 14.08% | 329.81M 16.71% | 259.47M 21.33% | 181.38M 30.09% | 284.02M 56.59% | 285.79M 0.62% | 640.06M 123.96% | 105.36M 83.54% | 92.26M 12.43% | 33.01M 64.23% | 207.60M 528.96% | 5.23M 97.48% | 8.12M 55.34% | 9.69M 19.31% | 335.35M 3,361.13% | 33.69M 89.95% | 31.56M 6.33% | 22.06M 30.08% | 346.43M 1,470.11% | 33.69M 90.28% | 3.63M 89.23% | 117.53M 3,139.66% | 117.53M 0% | 326.62M 177.89% | 49.96M 84.70% | 2.72B 5,343.31% | 2.72B 0% | -42.01M 101.54% | 13.69M 132.59% | -62.32M 555.27% | 158.79M 354.81% | |
operating expenses | 14.70M - | 87.64M 496.19% | 11.50M 86.88% | 12.60M 9.57% | 14.60M 15.87% | 25.23M 72.79% | 3.12M 87.64% | 10.47M 235.82% | 13.65M 30.31% | 6.93M 49.22% | -75.38M 1,187.74% | 9.76M 112.94% | 11.42M 17.08% | 890.50M 7,696.33% | 2.94M 99.67% | 9.70M 230.25% | 5.02M 48.25% | 316.46M 6,206.56% | 2.64M 99.17% | 4.61M 74.91% | 7.44M 61.27% | 20K 99.73% | 2.64M 13,095.00% | 1.90M 28.15% | 2.63M 38.45% | 321.93M 12,163.89% | 2.64M 99.18% | 2.23M 15.42% | 111.06M 4,875.94% | 111.06M 0% | 302.33M 172.21% | 25.66M 91.51% | -2.88M 111.24% | 2.72B 94,289.57% | -45.81M 101.69% | 9.88M 121.57% | -69.99M 808.36% | 156.36M 323.41% | |
interest expense | 95.30M - | 101.90M 6.93% | 109.50M 7.46% | 111.51M 1.83% | -2.93M - | -1.30M 55.62% | -335.26M 25,689% | -30.43M 90.92% | 50K - | ||||||||||||||||||||||||||||||
ebitda | 55.10M - | 60.23M 9.32% | 64.80M 7.58% | 101.90M 57.25% | 54.70M 46.32% | -353.18M 745.66% | -133.13M 62.31% | -165.59M 24.39% | -253.09M 52.84% | -144.35M 42.96% | -66.45M 53.97% | -184.48M 177.62% | -127.38M 30.95% | -705.17M 453.61% | -44.11M 93.75% | -691.80M 1,468.50% | -16.65M 97.59% | 518.84M 3,216.88% | 50.49M 90.27% | 47.50M 5.92% | 56.29M 18.50% | -252.51M 548.59% | 85.67M 133.93% | 89.08M 3.97% | 100.95M 13.33% | -678.76M 772.38% | 85.67M 112.62% | 1.45M 98.30% | -112.27M 7,827.05% | -112.27M 0% | -291.08M 159.26% | -41.37M 85.79% | 692K 101.67% | -2.71B 392,390.32% | 55.70M 102.05% | 55.70M 0% | 67.24M 20.73% | -153.89M 328.86% | |
operating income | 54.60M - | -3.48M 106.38% | -30.80M 784.80% | -300K 99.03% | -55M 18,233.33% | -110.61M 101.10% | -133.29M 20.51% | -165.75M 24.36% | -253.25M 52.79% | -151.25M 40.28% | -66.58M 55.98% | -184.60M 177.24% | -127.50M 30.93% | -705.26M 453.13% | -44.20M 93.73% | -17.90M 59.51% | -16.72M 6.57% | -266.11M 1,491.48% | 50.44M 118.96% | 50.38M 0.13% | 57.69M 14.52% | 82.56M 43.10% | 116.06M 40.57% | 89.03M 23.29% | 100.94M 13.38% | -678.76M 772.44% | 85.63M 112.62% | 1.45M 98.31% | -112.28M 7,864.94% | -112.28M 0% | -291.08M 159.25% | -41.38M 85.79% | 688K 101.66% | -2.71B 394,671.66% | 55.69M 102.05% | 67.24M - | -153.90M 328.88% | ||
depreciation and amortization | 500K - | 635K 27% | 300K 52.76% | 300K 0% | 200K 33.33% | 354K 77% | 156.62K 55.76% | 158K 0.88% | 160K 1.27% | 159K 0.63% | 132.77K 16.50% | 119K 10.37% | 128K 7.56% | 92K 28.13% | 95K 3.26% | 55K 42.11% | 75K 36.36% | 133K 77.33% | 48K 63.91% | 51K 6.25% | 49K 3.92% | 53K 8.16% | 48K 9.43% | 48K 0% | 9K 81.25% | 1K 88.89% | 48K 4,700% | 7K 85.42% | 7K 0% | 7K 0% | 7K 0% | 7K 0% | 4K 42.86% | 4K 0% | 4K 0% | 4K 0% | 4K 0% | 4K 0% | |
total other income expenses net | -78.40M - | -93.59M 19.38% | -95.30M 1.82% | -101.90M 6.93% | -109.50M 7.46% | 287.92M 362.94% | 44.88M - | 35.02M 21.96% | 2.03M 94.20% | 482.63M - | 6.83M 98.58% | -536.21M 7,946.25% | 10K 100.00% | 673.96M 6,739,510.00% | 50K 99.99% | 113.18M 226,262% | -2K 100.00% | -2.92M 145,900% | -1.35M 53.84% | -332.66M 24,577.97% | -30.48M 90.84% | -30K 99.90% | 123.03M 410,200% | 412.23M 235.06% | -50K 100.01% | 3.69M 7,484% | 3.09M 16.33% | 3.09M 0% | -249.71M - | -2.72B 987.41% | -4K 100.00% | -5K 25% | 55.69M 1,113,880% | 41K 99.93% | 446.87M 1,089,821.95% | ||||
income before tax | -23.80M - | -97.07M 307.87% | -30.80M 68.27% | -300K 99.03% | -55M 18,233.33% | -110.61M 101.10% | -133.29M 20.51% | -120.87M 9.31% | -218.23M 80.55% | -149.22M 31.62% | -66.58M 55.38% | 298.03M 547.61% | -120.67M 140.49% | -1.24B 928.82% | -44.19M 96.44% | 656.06M 1,584.61% | -16.67M 102.54% | -157.25M 843.25% | 50.44M 132.08% | 47.46M 5.91% | 56.34M 18.72% | -250.10M 543.88% | 85.58M 134.22% | 89.00M 4.00% | 223.97M 151.66% | -266.53M 219.00% | 85.58M 132.11% | 5.14M 94.00% | -109.19M 2,225.18% | -109.19M 0% | -291.08M 166.58% | -291.08M 0% | -2.71B 832.60% | -2.71B 0.00% | 55.69M 102.05% | 55.69M 0% | 67.28M 20.81% | 292.97M 335.46% | |
income tax expense | 8.40M - | -15.71M 287.06% | 7.50M 147.73% | 7M 6.67% | 5M 28.57% | -34.47M 789.38% | -28.05M 18.61% | -57.17M 103.80% | 4.69M 108.21% | -870.98M 18,663.04% | 47.68M 105.47% | -11.01M 123.08% | -7.27M 33.90% | 218.28M 3,100.78% | 8.01M 96.33% | -476.09M 6,042.17% | -4.16M 99.13% | 408.82M 9,932.20% | 98.36M 75.94% | 97.77M 0.60% | 32.81M 66.44% | -179.70M 647.75% | 8.78M 104.89% | 93.10M 960.13% | 22.99M 75.31% | -164.05M 813.54% | 8.78M 105.35% | 15.44M 75.77% | 40.89M 164.89% | 40.89M 0% | 31.20M 23.70% | 31.20M 0% | -645.61M 2,169.33% | -645.61M 0% | 12.02M 101.86% | 12.02M 0% | 9.83M 18.25% | 138.97M 1,314.28% | |
net income | -32.20M - | -81.36M 152.67% | -38.30M 52.93% | -7.30M 80.94% | -60M 721.92% | 23.33M 138.88% | -105.23M 551.08% | -63.70M 39.47% | -222.92M 249.96% | 641.19M 387.63% | -114.27M 117.82% | 309.04M 370.46% | -113.39M 136.69% | -1.43B 1,161.38% | -52.20M 96.35% | 1.13B 2,259.46% | -12.51M 101.11% | -557.37M 4,354.34% | -47.92M 91.40% | -50.31M 4.98% | 23.54M 146.78% | -70.40M 399.10% | 76.79M 209.08% | -4.10M 105.34% | 200.98M 4,997.17% | -102.63M 151.06% | 76.79M 174.83% | -10.30M 113.41% | -150.08M 1,357.37% | -150.08M 0% | -322.28M 114.74% | -322.28M 0% | -2.07B 542.00% | -2.07B 0% | 43.67M 102.11% | 43.67M 0% | 57.45M 31.56% | 154.00M 168.05% | |
weighted average shs out | 10.95M - | 10.96M 0.04% | 10.97M 0.16% | 10.90M 0.72% | 10.95M 0.49% | 10.96M 0.07% | 10.96M 0.05% | 10.96M 0.02% | 10.95M 0.09% | 10.96M 0.02% | 10.95M 0.02% | 10.95M 0.01% | 10.96M 0.01% | 10.96M 0.01% | 10.97M 0.10% | 10.96M 0.10% | 10.98M 0.18% | 10.98M 0% | 10.97M 0.09% | 10.96M 0.05% | 10.95M 0.12% | 11.01M 0.58% | 10.95M 0.51% | 11.09M 1.25% | 10.96M 1.20% | 10.96M 0.03% | 10.95M 0.07% | 10.96M 0.00% | 10.95M 0.01% | 10.96M 0.01% | 10.96M 0% | 10.96M 0.01% | 10.96M 0.01% | 10.95M 0.08% | 10.97M 0.23% | 10.97M 0% | 10.99M 0.12% | ||
weighted average shs out dil | 10.95M - | 10.96M 0.04% | 10.97M 0.16% | 10.90M 0.72% | 10.95M 0.49% | 10.96M 0.07% | 10.96M 0.05% | 10.96M 0.02% | 10.95M 0.09% | 10.96M 0.02% | 10.95M 0.02% | 10.95M 0.01% | 10.96M 0.01% | 10.96M 0.01% | 10.97M 0.10% | 10.96M 0.10% | 10.98M 0.18% | 10.98M 0% | 10.97M 0.09% | 10.96M 0.05% | 10.95M 0.12% | 11.01M 0.58% | 10.95M 0.51% | 11.09M 1.25% | 10.96M 1.20% | 10.96M 0.03% | 10.95M 0.07% | 10.96M 0.00% | 10.95M 0.01% | 10.96M 0.01% | 10.96M 0% | 10.96M 0.02% | 10.96M 0.02% | 10.95M 0.08% | 10.97M 0.23% | 10.97M 0% | 10.99M 0.12% | ||
eps | -2.94 - | -7.43 152.72% | -3.49 53.03% | -0.67 80.80% | -5.48 717.91% | 2.13 138.87% | -9.60 550.70% | -5.81 39.48% | -20.35 250.26% | 58.52 387.57% | -10.43 117.82% | 28.21 370.47% | -10.35 136.69% | 0 100% | -4.76 Infinity% | 102.89 2,261.55% | -1.14 101.11% | -50.78 4,354.39% | -4.37 91.39% | -4.59 5.03% | 2.15 146.84% | -6.39 397.21% | 7.01 209.70% | -0.37 105.28% | 18.34 5,056.76% | -9.36 151.04% | 7.01 174.89% | -0.94 113.41% | -13.70 1,357.45% | -13.70 0% | -29.41 114.71% | -29.42 0.02% | -188.84 541.88% | -189 0.08% | 3.98 102.11% | 3.98 0% | 5.23 31.41% | 0 100% | |
epsdiluted | -2.94 - | -7.43 152.72% | -3.49 53.03% | -0.67 80.80% | -5.48 717.91% | 2.13 138.87% | -9.60 550.70% | -5.81 39.48% | -20.35 250.26% | 58.52 387.57% | -10.43 117.82% | 28.21 370.47% | -10.35 136.69% | 0 100% | -4.76 Infinity% | 102.89 2,261.55% | -1.14 101.11% | -50.78 4,354.39% | -4.37 91.39% | -4.59 5.03% | 2.15 146.84% | -6.39 397.21% | 7.01 209.70% | -0.37 105.28% | 18.34 5,056.76% | -9.36 151.04% | 7.01 174.89% | -0.94 113.41% | -13.70 1,357.45% | -13.70 0% | -29.41 114.71% | -29.42 0.02% | -188.84 541.88% | -189 0.08% | 3.98 102.11% | 3.98 0% | 5.23 31.41% | 0 100% |
All numbers in INR (except ratios and percentages)