Aquaculture · Founded 1987 · www.waterbaseindia.com · BSE 523660 · NSE WATERBASE · ISIN INE054C01015
No Notes Added Yet
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.
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 26% | 5% | 11% | 0% |
| Operating Profit CAGR | 0% | NAN% | NAN% | 0% |
| PAT CAGR | 0% | 0% | NAN% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -11% | -18% | -18% | -9% |
| ROE Average | -10% | -9% | -6% | -2% |
| ROCE Average | -7% | -8% | -5% | -1% |
| #(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 |
| #(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 |
| # | 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 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.04 | 69.04 | 69.04 | 69.04 | 69.04 | 69.04 | 69.04 | 69.04 | 69.04 | 69.04 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 0 | 0 |
| Public | 30.94 | 30.95 | 30.95 | 30.95 | 30.95 | 30.95 | 30.83 | 30.95 | 30.95 | 30.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.86 | 2.86 | 2.86 | 2.86 | 2.86 | 2.86 | 2.86 | 2.86 | 2.86 | 2.86 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 |
| Public | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 |
| # | 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% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.04 | 69.04 | 69.04 | 69.04 | 69.04 | 69.04 | 69.04 | 69.04 | 69.04 | 69.04 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 0 | 0 |
| Public | 30.94 | 30.95 | 30.95 | 30.95 | 30.95 | 30.95 | 30.83 | 30.95 | 30.95 | 30.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.86 | 2.86 | 2.86 | 2.86 | 2.86 | 2.86 | 2.86 | 2.86 | 2.86 | 2.86 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 |
| Public | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 | 4.14 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.