Login
Home
Charts
Search
Watchlist
Products

Worth Peripherals Ltd

WORTHPERI·NSE
148.82+0.33%Tue, 22 Sept '26 15:31

Worth Peripherals Ltd

WORTHPERI
NSE
148.82
+0.33%
|Tue, 22 Sept '26 15:31
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
233Cr
Close
Close Price
148.00
Industry
Industry
Packaging - Others
PE
Price To Earnings
15.16
PS
Price To Sales
0.75
Revenue
Revenue
311Cr
Rev Gr TTM
Revenue Growth TTM
8.74%
PAT Gr TTM
PAT Growth TTM
8.54%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
616059667068717677757682
Growth YoY
Revenue Growth YoY%
-23.1-12.6-12.212.615.714.420.014.910.310.37.07.6
Expenses
ExpensesCr
565453606461636969676772
Operating Profit
Operating ProfitCr
5566678798910
OPM
OPM%
7.78.710.19.28.910.511.89.511.210.911.911.8
Other Income
Other IncomeCr
115111211000
Interest Expense
Interest ExpenseCr
110000100000
Depreciation
DepreciationCr
221222222222
PBT
PBTCr
349556768678
Tax
TaxCr
112122222233
PAT
PATCr
337445546455
Growth YoY
PAT Growth YoY%
-44.0-49.147.7-0.832.463.2-24.315.450.8-13.0-12.521.2
NPM
NPM%
4.64.811.65.75.26.97.35.77.25.56.06.4
EPS
EPS
1.71.94.22.11.92.63.22.22.92.02.22.6
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
616059667068717677757682
Growth YoY
Revenue Growth YoY%
-23.1-12.6-12.212.615.714.420.014.910.310.37.07.6
Expenses
ExpensesCr
565453606461636969676772
Operating Profit
Operating ProfitCr
5566678798910
OPM
OPM%
7.78.710.19.28.910.511.89.511.210.911.911.8
Other Income
Other IncomeCr
115111211000
Interest Expense
Interest ExpenseCr
110000100000
Depreciation
DepreciationCr
221222222222
PBT
PBTCr
349556768678
Tax
TaxCr
112122222233
PAT
PATCr
337445546455
Growth YoY
PAT Growth YoY%
-44.0-49.147.7-0.832.463.2-24.315.450.8-13.0-12.521.2
NPM
NPM%
4.64.811.65.75.26.97.35.77.25.56.06.4
EPS
EPS
1.71.94.22.11.92.63.22.22.92.02.22.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
138158193175217293297238276305311
Growth
Revenue Growth%
14.522.3-8.923.535.11.6-19.815.710.68.7
Expenses
ExpensesCr
122136167151189264263217248272275
Operating Profit
Operating ProfitCr
1522262428293421283336
OPM
OPM%
11.314.013.313.812.710.011.59.010.110.911.5
Other Income
Other IncomeCr
63146728532
Interest Expense
Interest ExpenseCr
32222112222
Depreciation
DepreciationCr
44566666777
PBT
PBTCr
1519202026292922242729
Tax
TaxCr
4125588867910
PAT
PATCr
117151518212116171919
Growth
PAT Growth%
-30.896.75.317.016.0-0.7-21.06.36.88.5
NPM
NPM%
7.84.77.68.78.37.17.06.86.36.16.3
EPS
EPS
9.35.48.28.910.212.211.510.19.89.39.8
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
138158193175217293297238276305311
Growth
Revenue Growth%
14.522.3-8.923.535.11.6-19.815.710.68.7
Expenses
ExpensesCr
122136167151189264263217248272275
Operating Profit
Operating ProfitCr
1522262428293421283336
OPM
OPM%
11.314.013.313.812.710.011.59.010.110.911.5
Other Income
Other IncomeCr
63146728532
Interest Expense
Interest ExpenseCr
32222112222
Depreciation
DepreciationCr
44566666777
PBT
PBTCr
1519202026292922242729
Tax
TaxCr
4125588867910
PAT
PATCr
117151518212116171919
Growth
PAT Growth%
-30.896.75.317.016.0-0.7-21.06.36.88.5
NPM
NPM%
7.84.77.68.78.37.17.06.86.36.16.3
EPS
EPS
9.35.48.28.910.212.211.510.19.89.39.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
12161616161616161616
Reserves
ReservesCr
3050637691110128143158172
Current Liabilities
Current LiabilitiesCr
21181813163616152435
Non Current Liabilities
Non Current LiabilitiesCr
17161327271010171739
Total Liabilities
Total LiabilitiesCr
79100115139159183183207230278
Current Assets
Current AssetsCr
28475355761019711012999
Non Current Assets
Non Current AssetsCr
5153628483828696101179
Total Assets
Total AssetsCr
79100115139159183183207230278
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
12161616161616161616
Reserves
ReservesCr
3050637691110128143158172
Current Liabilities
Current LiabilitiesCr
21181813163616152435
Non Current Liabilities
Non Current LiabilitiesCr
17161327271010171739
Total Liabilities
Total LiabilitiesCr
79100115139159183183207230278
Current Assets
Current AssetsCr
28475355761019711012999
Non Current Assets
Non Current AssetsCr
5153628483828696101179
Total Assets
Total AssetsCr
79100115139159183183207230278

Cash Flow

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
1081617131634132130
Investing Cash Flow
Investing Cash FlowCr
-6-75-37-7-9-23-18-26-50
Financing Cash Flow
Financing Cash FlowCr
-511-99-2-3-175719
Net Cash Flow
Net Cash FlowCr
-11212-1143-6020
Free Cash Flow
Free Cash FlowCr
5113-1391127-316-52
CFO To PAT
CFO To PAT%
89.8107.2107.7110.969.975.5165.782.5123.2162.8
CFO To EBITDA
CFO To EBITDA%
62.136.161.070.445.553.7100.463.176.790.9
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
1081617131634132130
Investing Cash Flow
Investing Cash FlowCr
-6-75-37-7-9-23-18-26-50
Financing Cash Flow
Financing Cash FlowCr
-511-99-2-3-175719
Net Cash Flow
Net Cash FlowCr
-11212-1143-6020
Free Cash Flow
Free Cash FlowCr
5113-1391127-316-52
CFO To PAT
CFO To PAT%
89.8107.2107.7110.969.975.5165.782.5123.2162.8
CFO To EBITDA
CFO To EBITDA%
62.136.161.070.445.553.7100.463.176.790.9

Ratios

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1531106576162145159236180233
Price To Earnings
Price To Earnings
20.68.54.24.78.58.010.015.312.315.2
Price To Sales
Price To Sales
1.00.60.40.30.60.50.70.80.60.8
Price To Book
Price To Book
2.31.40.70.71.31.01.01.41.01.2
EV To EBITDA
EV To EBITDA
7.04.23.02.75.13.15.66.75.76.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
27.928.226.427.825.921.321.922.822.623.223.2
OPM
OPM%
11.314.013.313.812.710.011.59.010.110.911.5
NPM
NPM%
7.84.77.68.78.37.17.06.86.36.16.3
ROCE
ROCE%
28.626.724.819.821.520.520.414.013.412.712.7
ROE
ROE%
25.611.218.616.716.816.514.410.310.09.89.8
ROA
ROA%
13.57.412.711.011.311.411.37.97.56.76.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1531106576162145159236180233
Price To Earnings
Price To Earnings
20.68.54.24.78.58.010.015.312.315.2
Price To Sales
Price To Sales
1.00.60.40.30.60.50.70.80.60.8
Price To Book
Price To Book
2.31.40.70.71.31.01.01.41.01.2
EV To EBITDA
EV To EBITDA
7.04.23.02.75.13.15.66.75.76.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
27.928.226.427.825.921.321.922.822.623.223.2
OPM
OPM%
11.314.013.313.812.710.011.59.010.110.911.5
NPM
NPM%
7.84.77.68.78.37.17.06.86.36.16.3
ROCE
ROCE%
28.626.724.819.821.520.520.414.013.412.712.7
ROE
ROE%
25.611.218.616.716.816.514.410.310.09.89.8
ROA
ROA%
13.57.412.711.011.311.411.37.97.56.76.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Worth Peripherals is a box-maker, but not the kind that simply folds cardboard - it is a precision engineering partner that designs, prints and delivers high-strength corrugated packaging for some of India’s most demanding consumer brands. The company began in 1996 as an investment vehicle in Indore, transformed into a packaging manufacturer through a series of name changes, and listed on the NSE Main Board in 2020 after migrating from the SME platform. Its recurring approach is to lock in blue-chip FMCG customers with 25-to-30-year relationships by offering them a single, integrated service - from in-house testing and high-graphics printing to GPS-tracked delivery - so that the box on a retail shelf becomes both protection and advertisement. # Business segments A single engine with two manufacturing footprints - the main plant in Madhya Pradesh and a joint-venture unit in Gujarat - both making the same thing for the same customer base, plus a new plant under construction that will double the model. ## 1. Corrugated packaging: the branded box that sells the product inside **The company makes custom-engineered corrugated boxes and sheets for over 50 large consumer brands, earning a manufacturing margin on every unit while its high-graphics printing turns the packaging into a marketing tool for the customer.** - **One integrated factory, 4,000 tonnes a month** - the main plant at Pithampur, Madhya Pradesh, houses European, Taiwanese and Japanese machinery that converts Kraft paper into finished boxes, sheets and partitions, with an in-house lab testing every batch for strength and stiffness so the box survives the supply chain. - **Printing is the differentiator** - the company installed a 6-colour printing and converting line from Europe, which lets it produce multi-colour, high-graphic boxes that act as point-of-sale advertising for FMCG brands; that is how a commodity box becomes a value-added product. - **Customers stay for decades** - the majority of its relationships with Indian and multinational FMCG companies have lasted 25 to 30 years, because the company designs each box to the customer’s exact size, strength and cost specification through value engineering. - **An 85-truck fleet closes the loop** - the company owns over 85 GPS-enabled vehicles that deliver finished boxes directly to customers, so it controls the logistics rather than relying on third-party transport and risking delays. - **Raw-material risk is the main vulnerability** - Kraft paper is the basic input, and its price swings are the company’s biggest cost risk; the business has no foreign-currency earnings to offset its machinery and material imports, which are paid in dollars, euros and yen. ## 2. Yash Packers joint venture: a second plant serving the western market **A 50-50 partnership firm in Gujarat adds another 2,000 tonnes per month of capacity, giving the group a manufacturing presence closer to customers in western India.** - **Shared ownership, same business** - M/s Yash Packers operates a corrugated-box plant in Valsad, Gujarat, with a monthly capacity of 2,000 metric tonnes, and Worth Peripherals shares equally in both the capital and the profits. - **Profit flows to the parent** - the company’s share of net profit from the joint venture was Rs. 187 lakhs in FY25, making it a meaningful contributor without requiring full consolidation of the plant’s operations. ## 3. Worth Wellness: the greenfield plant under construction **A wholly owned subsidiary is building a new corrugated-packaging facility in Indore at a project cost of Rs. 125 crores, with machines arriving and installation underway as of mid-2026.** - **Built, not bought** - Worth Wellness was originally incorporated in 2020 to make diapers, but its object was changed to corrugated-box manufacturing in July 2024, and Worth Peripherals acquired the remaining shares to make it a wholly owned subsidiary by December 2024. - **Funded by the parent** - the Board approved unsecured inter-corporate loans totalling Rs. 80 crore in 2025 to meet the subsidiary’s funding needs, carrying interest linked to RBI yield rates and repayable over three years. - **Machines are on site** - by May 2026, Worth Wellness was in advanced stages of machine installation with production expected to begin in stages, following the completion of civil work and the placement of all equipment orders. # Group structure and partners **The company operates through a parent entity, one joint venture and one wholly owned subsidiary - a structure that separates the legacy plant, the western-India capacity and the new Indore project into distinct legal vehicles.** - Worth Peripherals Ltd is the listed parent, housing the main Pithampur plant and the central management. - Worth Wellness Private Limited is the wholly owned subsidiary executing the Rs. 125-crore greenfield project in Indore, with civil work largely complete and machinery installation in progress as of May 2026. - A former subsidiary, Worth India Pack Private Limited, was sold to the promoter in September 2023 for Rs. 3 lakhs after it generated no turnover, and was struck off the register in June 2024.

Documents — Worth Peripherals Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/x2o6m19n644vs25zc7d198xi.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/9tnz6qp5n2y3zfubmo9mib7t.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/sxj776y9mvx5w55hb9sf1uy1.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/b8z9j9ntv8c1mkvvs4yneghu.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/c4iy2y3irlwes4s8t5d6brr4.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/m9zr2yp3rgt09488psmhzy1g.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/qden69fxn6cf0ddgq42iid6u.pdf
  • Q1 FY2025 Quarterly Result (Jun 2024, PDF): https://www.stockscans.in/document/5l2qmjr7875m3ivo8ax8tg9j.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/r1m2wp4yripopnwalpmc4lo9.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/l32cndr4gmah9hg1vwj2i5p8.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/y93a1e8qf8hwtzmt64k8ughe.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/eyl1ktmwae71a1j5mm68apaf.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/0n3zguo8u2nrcxmgl3qf2mvn.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/cmpa1q63v8fxie9xpvxyq7nf.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/3wprvspu69cm8v0xye9p6wl9.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/qhtzp97cn9rcituyuzm6vr59.pdf