Market Cap ₹869 Cr.
Stock P/E 27.0
P/B 8.5
Current Price ₹172.7
Book Value ₹ 20.2
Face Value 10
52W High ₹193.8
Dividend Yield 0%
52W Low ₹ 72.2
W.S. Industries (India) Ltd is a prominent Indian company engaged in the manufacturing and distribution of industrial products. Established with a strong foundation and expertise in the industrial sector, W.S. Industries has grown to become a trusted name in the industry. The company offers a diverse range of high-quality products, including machinery, equipment, components, and supplies, catering to various sectors such as automotive, engineering, construction, and more. With a commitment to excellence, W.S. Industries emphasizes innovation, precision, and reliability in its product offerings. The company's state-of-the-art manufacturing facilities, equipped with advanced technology and stringent quality control measures, ensure that its products meet the highest industry standards. W.S. Industries has built a strong reputation for delivering superior products that enhance operational efficiency and meet the evolving needs of its customers. Through a robust distribution network, W.S. Industries serves a wide customer base across India and has also established a presence in international markets. With a customer-centric approach and a focus on continuous improvement, W.S. Industries (India) Ltd strives to be a leading player in the industrial manufacturing sector.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 0 | 0 | 0 | 4 | 25 | 51 | 46 | 81 | 110 |
| Other Income | 0 | 0 | 0 | 0 | 1 | 0 | 3 | 0 | 0 | 0 |
| Total Income | 0 | 0 | 0 | 0 | 5 | 25 | 54 | 46 | 81 | 111 |
| Total Expenditure | 0 | 0 | 0 | 0 | 5 | 21 | 53 | 41 | 68 | 95 |
| Operating Profit | -0 | -0 | -0 | -0 | -1 | 4 | 1 | 5 | 13 | 16 |
| Interest | 2 | 2 | 0 | 0 | 1 | 1 | 2 | 2 | 1 | 2 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 1 | 0 | 0 |
| Profit Before Tax | -2 | -2 | -0 | -0 | -2 | 6 | -0 | 5 | 11 | 14 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -2 | -2 | -0 | -0 | -2 | 6 | -0 | 5 | 11 | 14 |
| Adjustments | -11 | -47 | 4 | 16 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -12 | -49 | 4 | 16 | -2 | 6 | -0 | 5 | 11 | 14 |
| Adjusted Earnings Per Share | -4.7 | -18.7 | 1.6 | 5.3 | -0.7 | 1.4 | -0.1 | 1.1 | 2.4 | 3 |
| #(Fig in Cr.) | Sep 2013 | Sep 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 207 | 118 | 13 | 7 | 2 | 2 | 0 | 0 | 0 | 0 | 80 | 288 |
| Other Income | 138 | 3 | 2 | 1 | 2 | 2 | 9 | 0 | 0 | 0 | 3 | 3 |
| Total Income | 345 | 122 | 16 | 8 | 4 | 4 | 10 | 0 | 0 | 0 | 83 | 292 |
| Total Expenditure | 261 | 164 | 31 | 35 | 22 | 2 | 1 | 1 | 7 | 1 | 80 | 257 |
| Operating Profit | 84 | -42 | -15 | -27 | -18 | 3 | 8 | -1 | -7 | -0 | 3 | 35 |
| Interest | 66 | 49 | 25 | 5 | 4 | 0 | 5 | 0 | 0 | 3 | 4 | 7 |
| Depreciation | 16 | 10 | 6 | 12 | 9 | 9 | 9 | 4 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 2 |
| Profit Before Tax | 3 | -101 | -47 | -44 | -31 | -6 | -6 | -5 | -7 | -4 | 3 | 30 |
| Provision for Tax | 10 | -1 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -7 | -101 | -46 | -45 | -31 | -6 | -6 | -5 | -7 | -4 | 3 | 30 |
| Adjustments | -1 | -1 | -0 | 1 | 75 | 38 | -218 | -56 | -2 | -55 | 16 | 0 |
| Profit After Adjustments | -8 | -101 | -47 | -44 | 44 | 32 | -224 | -61 | -8 | -59 | 20 | 30 |
| Adjusted Earnings Per Share | -4 | -47.9 | -22.1 | -20.6 | 20.9 | 15.1 | -85.4 | -23.1 | -3.2 | -22.6 | 4.7 | 6.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 0% | 0% | 109% | -9% |
| Operating Profit CAGR | 0% | 0% | 0% | -28% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 97% | 216% | 186% | 32% |
| ROE Average | 0% | 0% | 0% | 0% |
| ROCE Average | 10% | 2% | 1% | -7% |
| #(Fig in Cr.) | Sep 2013 | Sep 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | -16 | -51 | -106 | -149 | -160 | -127 | -68 | -72 | -81 | -10 | 65 |
| Minority's Interest | 21 | 21 | 22 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 89 | 95 | 115 | 22 | 0 | 0 | 407 | 0 | 0 | 36 | 36 |
| Other Non-Current Liabilities | 9 | 7 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Total Current Liabilities | 277 | 344 | 358 | 462 | 461 | 384 | 137 | 146 | 153 | 56 | 138 |
| Total Liabilities | 379 | 416 | 393 | 355 | 302 | 257 | 476 | 73 | 73 | 82 | 239 |
| Fixed Assets | 149 | 201 | 186 | 170 | 93 | 84 | 426 | 0 | 0 | 0 | 1 |
| Other Non-Current Assets | 3 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 138 |
| Total Current Assets | 226 | 212 | 204 | 182 | 139 | 105 | 20 | 19 | 12 | 37 | 101 |
| Total Assets | 379 | 416 | 393 | 355 | 302 | 257 | 476 | 73 | 73 | 82 | 239 |
| #(Fig in Cr.) | Sep 2013 | Sep 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 3 | 2 | 11 | 11 | 1 | 6 | 1 | 2 | 0 | 0 | 23 |
| Cash Flow from Operating Activities | -123 | 30 | -24 | -6 | 6 | -15 | -118 | -12 | -7 | -16 | -105 |
| Cash Flow from Investing Activities | 135 | 4 | -0 | 1 | 3 | 0 | -35 | 0 | -7 | 142 | 23 |
| Cash Flow from Financing Activities | -12 | -25 | 24 | -4 | -4 | 10 | 153 | 10 | 14 | -103 | 62 |
| Net Cash Inflow / Outflow | -0 | 9 | -0 | -10 | 5 | -5 | 1 | -2 | -0 | 22 | -20 |
| Closing Cash & Cash Equivalent | 2 | 11 | 11 | 1 | 6 | 1 | 2 | 0 | 0 | 23 | 3 |
| # | Sep 2013 | Sep 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -3.96 | -47.9 | -22.1 | -20.62 | 20.86 | 15.12 | -85.38 | -23.14 | -3.19 | -22.62 | 4.7 |
| CEPS(Rs) | 4.22 | -42.85 | -18.94 | -15.7 | -10.43 | 1.3 | 1.31 | -0.34 | -2.51 | -1.5 | 0.81 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -14.05 | -62.46 | -88.06 | -108.56 | -112.9 | -97.55 | -41.64 | -43.36 | -46.55 | -16.45 | 9.6 |
| Core EBITDA Margin(%) | -23.83 | -37.31 | -127.28 | -390.52 | -1004.42 | 24.4 | -315.95 | -427.88 | 0 | 0 | 0.17 |
| EBIT Margin(%) | 30.32 | -42.62 | -158.26 | -541.88 | -1384.92 | -282.92 | -272.09 | -2450.48 | 0 | 0 | 9.4 |
| Pre Tax Margin(%) | 1.18 | -82.38 | -341.89 | -615.71 | -1582.12 | -284.83 | -1773.01 | -2460.58 | 0 | 0 | 4 |
| PAT Margin (%) | -3.04 | -81.76 | -336.66 | -623.92 | -1586.74 | -284.83 | -1773.01 | -2460.58 | 0 | 0 | 4 |
| Cash Profit Margin (%) | 3.94 | -73.67 | -290.59 | -462.03 | -1119.86 | 121.96 | 1057.36 | -435.58 | 0 | 0 | 4.26 |
| ROA(%) | -1.64 | -25.27 | -11.46 | -11.98 | -9.52 | -2.3 | -1.58 | -1.86 | -9.04 | -5.1 | 1.99 |
| ROE(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | 30 | -25.1 | -14.11 | -31.78 | -32.6 | -7.66 | -0.36 | -2.73 | 0 | -2.41 | 9.77 |
| Receivable days | 94.33 | 143.79 | 1217.49 | 2045.9 | 6265.25 | 2780.17 | 6324.24 | 0 | 0 | 0 | 193.44 |
| Inventory Days | 117.08 | 175.85 | 1227.73 | 2227.53 | 4178.87 | 219.91 | 1284.22 | 0 | 0 | 0 | 16.18 |
| Payable days | 141.62 | 152.29 | 2050.24 | 0 | 1235.75 | 0 | 0 | 0 | 0 | 0 | 133.54 |
| PER(x) | 0 | 0 | 0 | 0 | 0.36 | 0.37 | 0 | 0 | 0 | 0 | 7.07 |
| Price/Book(x) | -0.56 | -0.25 | -0.12 | -0.07 | -0.07 | -0.06 | -0.02 | -0.04 | -0.14 | -0.69 | 3.46 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.43 | 2.69 | 25.38 | 48.81 | 161.72 | 140.25 | 1525.57 | 501.14 | 0 | 0 | 2.51 |
| EV/Core EBITDA(x) | 3.52 | -7.48 | -22.1 | -12.65 | -17.45 | 113.22 | 59.63 | -117.78 | -19.95 | -216.94 | 60.23 |
| Net Sales Growth(%) | -9.58 | -42.92 | -88.61 | -47.46 | -72.43 | 15.59 | -85.54 | -36.2 | -100 | 0 | 0 |
| EBIT Growth(%) | 271.04 | -176.37 | 58.39 | -78.46 | 29.93 | 76.61 | 86.09 | -474.63 | -29.51 | 93.36 | 1810.73 |
| PAT Growth(%) | 89.14 | -1360.03 | 53.86 | 3.41 | 30.28 | 79.45 | 9.97 | 11.45 | -28.98 | 40.42 | 181.03 |
| EPS Growth(%) | 86.99 | -1108.65 | 53.86 | 6.71 | 201.17 | -27.53 | -664.8 | 72.9 | 86.21 | -609.16 | 120.77 |
| Debt/Equity(x) | -15.94 | -2.38 | -1.83 | -1.46 | -1.3 | -1.51 | -5.01 | -0.87 | -0.93 | -2.45 | 1.6 |
| Current Ratio(x) | 0.82 | 0.62 | 0.57 | 0.39 | 0.3 | 0.27 | 0.14 | 0.13 | 0.08 | 0.65 | 0.73 |
| Quick Ratio(x) | 0.56 | 0.47 | 0.45 | 0.3 | 0.3 | 0.27 | 0.14 | 0.13 | 0.08 | 0.65 | 0.71 |
| Interest Cover(x) | 1.04 | -1.07 | -0.86 | -7.34 | -7.02 | -148.3 | -0.18 | -242.71 | 0 | -0.13 | 1.74 |
| Total Debt/Mcap(x) | 16.24 | 8.77 | 14.39 | 18.98 | 18.21 | 24.71 | 194.08 | 21.12 | 5.82 | 2.49 | 0.46 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 37.69 | 37.69 | 32.04 | 63.11 | 55.31 | 55.14 | 57.45 | 57.68 | 57.6 | 58.53 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
| DII | 0.27 | 0.27 | 0.23 | 0.23 | 0.2 | 0.17 | 0.16 | 0.15 | 0.15 | 0.14 |
| Public | 62.03 | 62.03 | 67.73 | 36.65 | 44.49 | 44.68 | 42.39 | 42.17 | 42.24 | 41.31 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.99 | 0.99 | 0.99 | 1.95 | 1.95 | 2.31 | 2.58 | 2.71 | 2.71 | 2.95 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 1.63 | 1.63 | 2.09 | 1.13 | 1.57 | 1.87 | 1.9 | 1.98 | 1.99 | 2.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.63 | 2.63 | 3.09 | 3.09 | 3.53 | 4.18 | 4.49 | 4.7 | 4.7 | 5.03 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
| Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
|---|
You May Also Know About
