Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹182 Cr.
Stock P/E
-12.4
P/B
1.3
Current Price
₹43.8
Book Value
₹ 34.4
Face Value
10
52W High
₹67.7
52W Low
₹ 38
Dividend Yield
0%

Waterbase Overview

Business

Waterbase Ltd. is an Indian aquaculture company primarily engaged in the manufacturing and distribution of high-quality shrimp feed. Its core business involves developing, producing, and marketing specialized feed products for various species of shrimp and other aquatic animals. The company also has a presence in aquaculture farming, processing, and export of high-quality processed shrimp. Waterbase makes money by selling its feed products to shrimp farmers across India and by exporting processed shrimp to international markets, thereby catering to both the upstream (feed) and downstream (processed seafood) segments of the aquaculture value chain.

Revenue Mix

Waterbase Ltd.'s revenue primarily stems from two main segments:

Aqua Feed: This segment involves the manufacturing and sale of pelleted and extruded feed for shrimp and other aquaculture species. This is typically the larger revenue contributor.

Processed Shrimp/Farm: This segment includes the cultivation of shrimp, processing it into various forms (e.g., headless, peeled), and exporting it.

While specific percentage contributions can fluctuate, aqua feed generally forms the bulk of the company's revenue.

Industry

Waterbase operates within the Indian aquaculture industry, which is a significant global producer of shrimp. India is one of the world's largest shrimp exporters. The industry is characterized by a mix of organized players and a large number of small to medium-sized farmers. Waterbase is positioned as one of the established and prominent players in the Indian shrimp feed market, alongside larger domestic and international competitors. It competes on product quality, technical support to farmers, and distribution reach. The company also holds a niche in the processed shrimp export market.

MOAT

Waterbase possesses some competitive advantages:

R&D and Formulation Expertise: Years of experience in developing specific feed formulations tailored to local conditions and species.

Established Brand & Farmer Trust: A long operational history has helped build brand recognition and trust among shrimp farmers, leading to repeat business.

Distribution Network: An extensive distribution network, including dealers and agents, allows it to reach a wide base of farmers in key aquaculture regions.

Vertical Integration: Its presence in both feed manufacturing and processed shrimp export provides some advantages in terms of quality control and understanding market dynamics across the value chain.

Growth Drivers

Key factors that can drive Waterbase's growth over the next 3-5 years include:

Increasing Global Demand for Shrimp: Rising consumption of seafood globally, particularly shrimp, driven by health consciousness and changing dietary preferences.

Expansion of Aquaculture: Continued shift from capture fisheries to farmed aquaculture globally, ensuring a steady demand for aqua feed.

Technological Advancements in Feed: Development of more efficient and sustainable feed formulations, leading to better FCR (Feed Conversion Ratio) and profitability for farmers.

Government Support: Indian government initiatives to boost aquaculture production and exports, including subsidies and infrastructure development.

Product Diversification: Expansion into new feed types for other aquatic species or value-added processed seafood products.

Risks

Waterbase faces several business risks:

Disease Outbreaks: Aquaculture, especially shrimp farming, is susceptible to various diseases (e.g., White Spot Syndrome, EMS) that can severely impact production and demand for feed.

Raw Material Price Volatility: Fluctuations in the prices of key feed ingredients like fishmeal, soy, and other commodities can impact manufacturing costs and profitability.

Climate Change & Environmental Factors: Extreme weather events, changes in water quality, and environmental regulations can affect farming conditions and production yields.

Intense Competition: The Indian aqua feed market is competitive with both domestic and international players, leading to pricing pressures.

Regulatory & Trade Policies: Changes in export-import policies, food safety regulations in importing countries, or domestic environmental norms can affect operations and profitability.

Management & Ownership

Waterbase Ltd. is promoted by the K. S. P. S. V. V. Prasad group, with Mr. M. V. D. Nageswara Rao serving as the Managing Director. The promoter group holds a significant stake in the company, indicating their long-term commitment. Management has a long-standing presence and experience within the aquaculture sector, navigating various industry cycles. The ownership structure includes promoter holdings, institutional investors, and public shareholding.

Outlook

Waterbase operates in a growing industry driven by increasing global demand for farmed seafood. The company's established brand, R&D capabilities, and distribution network position it to benefit from this secular trend and government support for the aquaculture sector. However, the business is exposed to inherent risks such as disease outbreaks, volatility in raw material prices, and intense competition. The company's ability to innovate, manage operational costs, mitigate biological risks, and adapt to evolving market dynamics and regulatory changes will be crucial for sustained growth and profitability.

Waterbase Share Price

Live · BSE / NSE · Inception: 1987
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Waterbase Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 67 72 62 67 76 87 82 102 79 121
Other Income 1 0 4 0 1 1 0 1 1 1
Total Income 68 73 66 67 77 88 82 102 80 123
Total Expenditure 72 78 66 70 81 90 86 103 81 118
Operating Profit -4 -6 -0 -3 -4 -2 -4 -1 -1 5
Interest 1 1 1 1 1 1 1 1 1 2
Depreciation 2 2 2 2 2 2 2 2 2 1
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -6 -9 -3 -5 -7 -4 -7 -4 -4 2
Provision for Tax -2 -2 -1 -1 -1 -1 -2 -1 -1 0
Profit After Tax -5 -6 -2 -4 -5 -3 -5 -3 -3 1
Adjustments 0 -0 -0 -0 0 0 0 -0 0 0
Profit After Adjustments -5 -6 -2 -4 -5 -3 -5 -3 -3 1
Adjusted Earnings Per Share -1.2 -1.5 -0.6 -0.9 -1.3 -0.8 -1.3 -0.6 -0.8 0.3

Waterbase Profit & Loss

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 322 212 299 304 339 278 350 384
Other Income 2 3 9 3 3 5 2 3
Total Income 325 214 308 307 343 283 352 387
Total Expenditure 290 197 298 300 343 296 360 388
Operating Profit 35 17 10 7 -1 -13 -8 -1
Interest 3 1 1 2 3 3 5 5
Depreciation 7 7 8 9 10 8 7 7
Exceptional Income / Expenses 0 0 0 0 0 0 0 0
Profit Before Tax 25 8 0 -4 -13 -24 -20 -13
Provision for Tax 6 2 0 -1 -3 -6 -5 -4
Profit After Tax 18 6 0 -3 -10 -18 -15 -10
Adjustments 0 0 0 0 0 0 0 0
Profit After Adjustments 18 6 0 -3 -10 -18 -15 -10
Adjusted Earnings Per Share 4.5 1.4 0 -0.8 -2.5 -4.4 -3.5 -2.4

Waterbase Balance Sheet

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 184 190 186 183 173 155 141
Minority's Interest 0 0 0 0 0 0 0
Borrowings 5 0 0 0 0 0 0
Other Non-Current Liabilities 69 70 70 69 65 60 56
Total Current Liabilities 44 50 38 101 67 87 107
Total Liabilities 302 310 294 353 304 302 304
Fixed Assets 70 66 65 75 72 75 73
Other Non-Current Assets 70 74 81 80 77 89 85
Total Current Assets 163 170 149 198 156 139 145
Total Assets 302 310 294 353 304 302 304

Waterbase Cash Flow

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents -9 11 0 25 4 -3 -18
Cash Flow from Operating Activities 44 52 2 -37 7 -13 -5
Cash Flow from Investing Activities -4 -53 28 -15 1 -2 -5
Cash Flow from Financing Activities -20 -10 -5 31 -14 -1 27
Net Cash Inflow / Outflow 20 -11 25 -21 -7 -15 16
Closing Cash & Cash Equivalent 11 0 25 4 -3 -18 -2

Waterbase Ratios

# Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 4.46 1.43 0.02 -0.84 -2.52 -4.38 -3.54
CEPS(Rs) 6.19 3.19 2.06 1.32 -0.23 -2.43 -1.86
DPS(Rs) 0 1 0 0 0 0 0
Book NAV/Share(Rs) 44.38 45.88 44.9 44.1 41.65 37.46 34.06
Core EBITDA Margin(%) 10 6.68 0.22 1.26 -1.17 -6.34 -2.8
EBIT Margin(%) 8.52 4.52 0.39 -0.7 -2.91 -7.33 -4.07
Pre Tax Margin(%) 7.7 3.82 0.11 -1.36 -3.77 -8.29 -5.41
PAT Margin (%) 5.73 2.8 0.03 -1.08 -2.97 -6.3 -4.06
Cash Profit Margin (%) 7.95 6.24 2.86 1.71 -0.27 -3.49 -2.14
ROA(%) 6.12 1.93 0.02 -1.07 -3.18 -5.99 -4.84
ROE(%) 10.06 3.16 0.04 -1.89 -5.88 -11.08 -9.9
ROCE(%) 13.99 4.95 0.63 -1.11 -4.89 -10.64 -7.35
Receivable days 84.21 105.24 52.82 71.44 66.96 47.99 27.97
Inventory Days 70.65 104.02 71.52 76.29 81.9 108.88 98.91
Payable days 32.85 65.46 45.75 57.4 55.19 55.68 43.42
PER(x) 19.81 70.32 4563.54 0 0 0 0
Price/Book(x) 1.99 2.19 1.84 1.3 1.6 1.24 1.13
Dividend Yield(%) 0 1 0 0 0 0 0
EV/Net Sales(x) 1.1 1.7 1.01 0.82 0.84 0.83 0.61
EV/Core EBITDA(x) 10.29 21.32 31.18 37.37 -388.49 -17.6 -27.62
Net Sales Growth(%) 0 -34.4 41.23 1.79 11.57 -18.14 25.94
EBIT Growth(%) 0 -65.18 -87.7 -292.22 -353.57 -106.24 30.59
PAT Growth(%) 0 -68.01 -98.73 -4742.19 -200.59 -73.77 19.27
EPS Growth(%) 0 -68.01 -98.73 -4737.02 -200.6 -73.77 19.27
Debt/Equity(x) 0.07 0 0 0.21 0.15 0.28 0.42
Current Ratio(x) 3.68 3.4 3.91 1.96 2.33 1.6 1.36
Quick Ratio(x) 2.27 2.23 2.36 1.22 1.09 0.57 0.36
Interest Cover(x) 10.48 6.46 1.4 -1.07 -3.41 -7.68 -3.03
Total Debt/Mcap(x) 0.03 0 0 0.16 0.09 0.23 0.37

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +26% +5% +11% —
Operating Profit CAGR — 0% 0% —
PAT CAGR — — 0% —
Share Price CAGR -11% -18% -18% -9%
ROE Average -10% -9% -6% -2%
ROCE Average -7% -8% -5% -1%

Waterbase Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 69.04 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 30.95 %
Others 0.01 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 69.0469.0469.0469.0469.0469.0469.0469.0469.0469.04
FII 0000000000
DII 0.01000000.12000
Public 30.9430.9530.9530.9530.9530.9530.8330.9530.9530.95
Others 0000000000
Total 100100100100100100100100100100

Waterbase Peer Comparison

Aquaculture Edit Columns

Waterbase Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Waterbase Pros & Cons

Pros

  • Debtor days have improved from 55.68 to 43.42days.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of -9% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp