Windsor Machines Ltd
NSE: WINDMACHIN BSE: 522029
₹288.60
-3.30 (1.13%)
Thu, 22 Oct 2026, 07:45 pm
Market Cap (in Cr)3021.53
PE Ratio503.75
Dividend0
Producer Manufacturing
Industrial Machinery
24.5KWindsor Machines Income Statement
| Particulars | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 1.00B | 1.14B | 1.22B | 2.07B | 2.51B | 2.19B | 2.14B | 2.50B | 2.56B | 3.08B | 3.47B | 3.93B | 3.50B | 2.83B | 3.11B | 3.67B | 3.75B | 3.53B | 3.67B |
| Gross profit | 105.72M | 93.82M | 89.33M | 329.11M | 597.42M | 257.64M | 296.21M | 493.70M | 351.50M | 509.49M | 544.12M | 656.15M | 402.48M | 299.23M | 395.10M | 457.34M | 469.38M | 375.01M | 443.24M |
| Operating expenses (excl. COGS) | -129.10M | -122.75M | -168.75M | -151.54M | -195.20M | -218.12M | -224.25M | -357.49M | -406.89M | -413.56M | -424.52M | -442.98M | -405.31M | -530.28M | -259.45M | -319.16M | -344.67M | -316.56M | -386.99M |
| Selling/general/admin expenses, total | -125.16M | -119.87M | -165.45M | -143.87M | -193.56M | -180.97M | -216.80M | -337.00M | -386.42M | -390.74M | -403.55M | -414.75M | -375.42M | -632.30M | -231.36M | -283.94M | -313.10M | -298.19M | -346.50M |
| Research & development | -5.52M | -6.93M | -8.88M | -8.72M | -11.22M | -5.59M | -5.29M | -15.92M | -37.92M | -45.06M | -26.27M | -19.56M | — | -29.67M | -28.89M | 0 | -36.68M | -30.39M | -29.08M |
| Selling/general/admin expenses, other | -119.64M | -112.94M | -156.57M | -135.14M | -182.34M | -175.38M | -211.51M | -321.08M | -348.49M | -345.68M | -377.28M | -414.75M | -375.42M | -602.63M | -202.47M | -283.94M | -276.43M | -267.81M | -317.41M |
| Other operating expenses, total | -3.95M | -2.88M | -3.30M | -7.67M | -1.64M | -37.15M | -7.45M | -20.49M | -20.47M | -22.83M | -20.98M | -28.24M | -29.89M | 102.02M | -28.09M | -35.22M | -31.56M | -18.36M | -40.50M |
| Operating income | -23.44M | -28.92M | -70.63M | 177.57M | -411.38M | 39.51M | 71.97M | 177.34M | -36.43M | 97.03M | 119.60M | 213.16M | -2.83M | -231.04M | 135.66M | 138.18M | 124.72M | 58.45M | 56.25M |
| Non-operating income, total | -245.01M | -293.23M | 52.59M | -45.95M | 1.63B | 114.91M | 35.86M | 62.43M | 45.83M | 48.85M | 70.85M | 7.40M | 55.64M | -88.98M | -77.53M | -66.85M | -14.63M | -114.62M | 142.86M |
| Interest expense, net of interest capitalized | -70.47M | -71.55M | -72.55M | -82.52M | -26.43M | -28.22M | -21.53M | -16.62M | -31.04M | -34.19M | -91.80M | -134.28M | -128.53M | -112.24M | -106.40M | -112.15M | -108.91M | -153.85M | -85.31M |
| Interest capitalized | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 28.79M | 20.30M | 94.65M | 36.57M | 847.68M | 143.13M | 57.39M | 79.05M | 76.87M | 83.04M | 155.05M | 141.76M | 184.90M | 106.58M | 18.94M | 45.32M | 94.28M | 39.24M | 406.16M |
| Non-operating interest income | 3.02M | 3.27M | 4.46M | 5.62M | 2.68M | 1.57M | 9.53M | 15.99M | 16.95M | 35.62M | 93.27M | 136.12M | 186.95M | 105.37M | 596.00K | 1.21M | 1.28M | 817.00K | 2.33M |
| Miscellaneous non-operating expense | 25.77M | 17.03M | 90.19M | 30.94M | 845.01M | 141.56M | 47.86M | 63.05M | 59.92M | 47.42M | 61.78M | 5.93M | -1.05M | 1.21M | 18.34M | 44.11M | 93.00M | 38.42M | 403.83M |
| Unusual income/expense | -203.33M | -241.98M | 30.49M | — | 813.60M | — | — | — | — | — | 7.60M | -83.00K | -728.00K | -83.31M | 9.93M | -19.00K | 0 | 0 | -177.99M |
| Pretax income | -268.45M | -322.15M | -18.05M | 131.62M | 1.22B | 154.42M | 107.83M | 239.77M | 9.40M | 145.88M | 190.45M | 220.56M | 52.82M | -320.02M | 58.13M | 71.32M | 110.09M | -56.17M | 199.11M |
| Taxes | 117.00K | 24.00K | -6.67K | -3.08M | 181.49M | -40.08M | 0 | -70.55M | -30.64M | -113.18M | -91.45M | -100.09M | -83.11M | 245.18M | 49.83M | -49.08M | -63.67M | -20.97M | -231.37M |
| Non-controlling/minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121.00K | 24.00K | 56.00K | 62.00K | 0 | 0 | 1.70M | 376.00K | 301.00K | 167.00K | 167.00K | 106.45M |
| After tax other income/expense | -50.00K | 3.69M | -66.67K | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | -268.38M | -318.44M | -18.12M | 128.54M | 1.40B | 114.34M | 107.83M | 169.34M | -21.22M | 32.75M | 99.06M | 120.47M | -30.29M | -73.49M | 108.34M | 22.55M | 46.59M | -76.97M | 74.19M |
| Net income | -268.38M | -318.44M | -18.12M | 128.54M | 1.40B | 114.34M | 107.83M | 169.34M | -21.22M | 32.75M | 99.06M | 120.47M | -30.29M | -73.49M | 108.34M | 22.55M | 46.59M | -76.97M | 74.19M |
| Dilution adjustment | 0 | -3.69M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | -268.38M | -322.13M | -18.12M | 128.54M | 1.40B | 114.34M | 107.83M | 169.34M | -21.22M | 32.75M | 99.06M | 120.47M | -30.29M | -73.49M | 108.34M | 22.55M | 46.59M | -76.97M | 74.19M |
| Basic earnings per share (Basic EPS) | -10.29 | -12.36 | -0.69 | 4.93 | 53.89 | 2.04 | 1.66 | 2.61 | -0.33 | 0.5 | 1.53 | 1.86 | -0.47 | -1.13 | 1.67 | 0.35 | 0.72 | -1.19 | 1.08 |
| Diluted earnings per share (Diluted EPS) | -10.29 | -12.36 | -0.69 | 4.93 | 53.89 | 2.04 | 1.66 | 2.61 | -0.33 | 0.5 | 1.53 | 1.85 | -0.47 | -1.13 | 1.67 | 0.35 | 0.72 | -1.19 | 1.01 |
| EBITDA | 2.47M | -7.21M | -57.56M | 197.90M | 424.22M | 61.20M | 93.69M | 167.30M | 5.30M | 149.15M | 259.60M | 372.98M | 138.74M | -87.86M | 272.69M | 278.79M | 263.82M | 214.85M | 235.84M |
| EBIT | -23.39M | -28.92M | -79.42M | 177.57M | 402.22M | 39.51M | 71.97M | 136.22M | -55.39M | 95.92M | 119.60M | 213.16M | -2.83M | -231.04M | 135.66M | 138.18M | 124.72M | 58.45M | 56.25M |
| Total operating expenses | -1.02B | -1.16B | -1.30B | -1.89B | -2.92B | -2.15B | -2.07B | -2.33B | -2.60B | -2.96B | -3.35B | -3.72B | -3.50B | -3.06B | -2.98B | -3.53B | -3.62B | -3.47B | -3.62B |
| Prepaid expenses | 13.46M | 14.30M | 5.87M | 3.91M | 3.99M | 5.30M | 6.48M | 36.69M | 34.72M | 31.40M | 143.84M | 237.36M | — | 22.94M | 21.65M | 24.17M | 19.80M | 22.68M | 16.95M |
| Deferred income, current | — | — | — | — | — | — | — | 240.71M | 263.96M | 290.52M | 394.26M | 761.00K | 1.76M | 315.85M | 378.57M | 292.92M | 206.19M | 230.35M | 363.01M |
| Capital and operating lease obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 228.08M |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | — | — | — | — | — | 40.08M | 12.74M | 18.48M | 0 | 17.98M | 945.96M | 961.76M | 942.13M | 686.96M | 712.77M | 691.25M | 669.40M | 653.61M | 685.07M |
| Deferred income, non-current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — | — | — |
| Minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161.00K | 137.00K | 82.00K | 20.00K | 0 | 0 | 110.66M | 110.28M | 109.98M | 109.81M | 109.65M | 0 |
| Change in accrued expenses | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | -128.00K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -47.94M | -63.94M | -77.39M | -160.00K | -64.07M | -64.04M | -64.19M | -32.66M |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
