Worth Peripherals (WORTHPERI)₹147.27−0.46%Packaging
In the Sep 2026 quarter (consolidated), Worth Peripherals reported sales of ₹88.39 Cr, up 14.6% from Sep 2025, and net profit of ₹2.01 Cr, down 63.8% year on year. For the year to Mar 2026, sales were ₹304 Cr and net profit ₹19.03 Cr.
Company filings, consolidated accounts; latest reported quarter Sep 2026
| Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 59.22 | 59.11 | 66.05 | 69.95 | 67.80 | 70.85 | 75.91 | 77.16 | 74.85 | 75.88 | 81.69 | 88.39 |
| Expenses | 54.48 | 53.48 | 60.42 | 64.19 | 61.06 | 62.97 | 69.16 | 69.03 | 67.12 | 67.33 | 72.55 | 82.53 |
| Operating Profit | 5.20 | 6.00 | 6.09 | 6.25 | 7.16 | 8.40 | 7.27 | 8.70 | 8.22 | 9.04 | 9.68 | 6.40 |
| OPM % | 8.7% | 10.1% | 9.2% | 8.9% | 10.5% | 11.8% | 9.5% | 11.2% | 10.9% | 11.9% | 11.8% | 7.2% |
| Other Income | 1.13 | 4.58 | 0.95 | 1.02 | 1.13 | 1.51 | 1.12 | 1.34 | 0.19 | 0.04 | 0.30 | 0.28 |
| Interest | 0.50 | 0.18 | 0.20 | 0.20 | 0.17 | 1.35 | 0.42 | 0.45 | 0.46 | 0.30 | 0.33 | 0.29 |
| Depreciation | 1.80 | 1.30 | 1.71 | 1.64 | 1.69 | 1.58 | 1.68 | 1.71 | 1.71 | 1.73 | 1.66 | 2.57 |
| Profit before tax | 4.02 | 9.09 | 5.12 | 5.42 | 6.42 | 6.97 | 6.28 | 7.87 | 6.23 | 7.04 | 7.98 | 3.81 |
| Tax % | 28.8% | 24.8% | 27.0% | 32.4% | 27.1% | 25.4% | 30.9% | 29.7% | 34.7% | 35.5% | 34.2% | 47.4% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | 2.89 | 6.88 | 3.76 | 3.69 | 4.71 | 5.21 | 4.35 | 5.56 | 4.09 | 4.57 | 5.26 | 2.01 |
| EPS (Rs) | 1.91 | 4.17 | 2.09 | 1.92 | 2.59 | 3.16 | 2.17 | 2.89 | 2.01 | 2.18 | 2.64 | 0.71 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 138 | 157 | 192 | 174 | 216 | 292 | 296 | 237 | 275 | 304 | 321 |
| Expenses | 122 | 136 | 167 | 152 | 190 | 265 | 264 | 218 | 249 | 273 | 290 |
| Operating Profit | 16.02 | 22.01 | 26.03 | 24.03 | 28.02 | 29.01 | 34.03 | 21.01 | 28.01 | 33.01 | 33.34 |
| OPM % | 11.0% | 14.0% | 13.0% | 14.0% | 13.0% | 10.0% | 12.0% | 9.0% | 10.0% | 11.0% | 10.4% |
| Other Income | 5.98 | 2.99 | 0.99 | 3.98 | 5.97 | 6.97 | 1.99 | 7.96 | 4.98 | 2.99 | 0.81 |
| Interest | 2.99 | 1.99 | 1.99 | 1.99 | 1.99 | 0.99 | 0.99 | 1.99 | 1.99 | 1.99 | 1.38 |
| Depreciation | 4.01 | 4.01 | 5.01 | 6.01 | 6.01 | 6.01 | 6.02 | 6.01 | 7.02 | 7.02 | 7.67 |
| Profit before tax | 14.98 | 18.99 | 19.98 | 19.99 | 25.97 | 28.94 | 28.98 | 21.96 | 23.99 | 26.95 | 25.06 |
| Tax % | 29.0% | 61.0% | 26.0% | 23.1% | 30.1% | 28.1% | 28.1% | 26.1% | 28.0% | 33.0% | — |
| Exceptional items | −0.22 | 0.00 | 0.00 | 0.05 | 3.38 | 0.02 | −0.09 | 0.03 | 0.00 | −0.15 | 0.00 |
| Net Profit | 11.02 | 7.01 | 15.03 | 15.04 | 18.04 | 21.05 | 21.04 | 16.03 | 17.03 | 19.03 | 15.93 |
| EPS (Rs) | 9.27 | 4.69 | 8.21 | 9.70 | 10.12 | 12.11 | 11.43 | 10.05 | 9.77 | 9.27 | 7.54 |
| Dividend payout % | 0.0% | 0.0% | 18.0% | 23.0% | 20.0% | 8.0% | 9.0% | 10.0% | 10.0% | 11.0% | — |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 11.96 | 15.94 | 15.94 | 15.94 | 15.94 | 15.94 | 15.93 | 15.93 | 15.93 | 15.94 |
| Reserves | 29.95 | 49.94 | 62.86 | 75.81 | 90.78 | 110 | 128 | 143 | 158 | 172 |
| Borrowings | 23.96 | 14.97 | 9.98 | 20.95 | 20.93 | 18.97 | 3.99 | 9.98 | 19.95 | 41.91 |
| Other Liabilities | 13.93 | 18.91 | 26.87 | 26.87 | 30.85 | 37.83 | 35.83 | 36.82 | 35.82 | 48.77 |
| Total Liabilities | 78.80 | 99.76 | 115 | 139 | 159 | 183 | 182 | 206 | 229 | 277 |
| Fixed Assets | 48.86 | 51.84 | 55.80 | 82.69 | 78.75 | 75.82 | 78.74 | 90.69 | 83.78 | 79.71 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.01 | 0.99 | 1.01 | 0.99 | 79.03 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 29.94 | 46.92 | 58.85 | 55.88 | 78.75 | 107 | 103 | 115 | 144 | 120 |
| Inventories | 9.80 | 13.31 | 15.07 | 13.75 | 16.92 | 24.70 | 15.03 | 20.19 | 15.77 | 18.09 |
| Trade receivables | 15.03 | 16.76 | 25.04 | 24.84 | 35.12 | 42.53 | 37.15 | 39.24 | 42.48 | 37.36 |
| Cash & equivalents | 0.16 | 12.40 | 11.79 | 12.29 | 22.21 | 31.49 | 41.62 | 49.23 | 68.90 | 34.18 |
| Total Assets | 78.80 | 99.76 | 115 | 139 | 159 | 183 | 182 | 206 | 229 | 277 |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 10.01 | 8.01 | 16.01 | 17.02 | 13.01 | 16.01 | 34.04 | 12.99 | 21.01 | 30.03 |
| Cash from investing activity | −6.02 | −7.03 | 5.01 | −37.12 | −7.02 | −9.03 | −23.08 | −18.08 | −26.09 | −50.15 |
| Cash from financing activity | −5.01 | 11.02 | −9.01 | 9.01 | −2.01 | −3.01 | −17.03 | 5.01 | 7.01 | 19.03 |
| Net cash flow | −1.01 | 12.01 | 12.01 | −11.01 | 4.01 | 3.01 | −6.01 | 0.00 | 2.01 | 0.00 |
| Capex | 5.01 | 7.01 | 3.01 | 32.04 | 8.01 | 5.01 | 8.01 | 17.03 | 5.01 | 82.08 |
| Free cash flow | 5.01 | 1.01 | 13.04 | −13.04 | 9.02 | 11.04 | 26.06 | −3.01 | 16.05 | −52.17 |
| CFO / OP % | 89.0% | 63.0% | 89.0% | 92.0% | 63.0% | 82.0% | 120.0% | 89.0% | 98.0% | 116.0% |
| Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 40 | 39 | 48 | 52 | 59 | 53 | 46 | 60 | 56 | 45 |
| Inventory days | 37 | 44 | 40 | 41 | 40 | 40 | 24 | 41 | 27 | 29 |
| Days payable | 46 | 35 | 38 | 33 | 30 | 27 | 17 | 22 | 15 | 16 |
| Cash conversion cycle | 33 | 49 | 51 | 61 | 70 | 67 | 54 | 81 | 70 | 59 |
| Working capital days | 18 | 38 | 45 | 62 | 64 | 42 | 48 | 70 | 47 | 36 |
| ROCE % | — | 29.0% | 24.1% | 21.1% | 18.0% | 20.1% | 19.1% | 14.1% | 13.1% | 13.0% |
For the Sep 2026 quarter, Worth Peripherals reported sales of ₹88.39 Cr, up 14.6% year on year and net profit of ₹2.01 Cr, down 63.8% year on year. The operating margin was 7.2%.
Worth Peripherals' sales for the year to Mar 2026 were ₹304 Cr; over the last twelve months they were ₹321 Cr.
Net profit for the year to Mar 2026 was ₹19.03 Cr, and ₹15.93 Cr over the last twelve months. Earnings per share over the same trailing period were ₹7.54.
Worth Peripherals reported borrowings of ₹41.91 Cr at Mar 2026, against cash and equivalents of ₹34.18 Cr.
Cash from operations was ₹30.03 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹52.17 Cr.