WPIL

₹3759 -23.3 | 0.6%

WEBSITE BSE:505872 NSE : WPIL LTD. 10 May, 16:01

Market Cap ₹3671 Cr.

Stock P/E 7.6

P/B 4.1

Current Price ₹3759

Book Value ₹ 917.5

Face Value 10

52W High ₹4624.6

Dividend Yield 0.53%

52W Low ₹ 2436.1

Edit Ratio

WPIL Research see more...

Overview Inc. Year: 1952Industry: Compressors / Pumps

WPIL Ltd is a holding company. It is engaged in providing pumps, and its spares and accessories. The Company is engaged in the business of layout, development, manufacture, marketing, installation and servicing of vertical and horizontal pumps of numerous sizes required for lift irrigation/irrigation schemes and thermal/nuclear power plants. It is likewise engaged within the commercial enterprise of handling fluid, from the supply of pumps to project execution. It components various pumps to the commercial, municipal, irrigation and power sectors. The Company also has a assignment division, which undertakes water management contracts in those sectors. Its products include vertical sump pumps, borewell submersible motor and pumps, sewage submersible pumps. The Company has its production centres in places, such as Kolkata, Nagpur, Ghaziabad and 24 Parganas. Its subsidiaries include Mody Industries (FC) Pvt. Ltd., Sterling Pumps Pvt Ltd and WPIL International Pvt Ltd.

WPIL Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

WPIL Quarterly Results

#(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	287	247	423	299	404	455	574	358	348	431
Other Income	-4	1	6	2	4	17	5	5	6	9
Total Income	283	247	429	301	408	472	579	362	354	440
Total Expenditure	227	213	331	248	355	368	455	291	277	361
Operating Profit	56	34	98	54	53	104	124	71	76	79
Interest	5	5	4	5	6	6	8	8	7	9
Depreciation	9	9	10	9	8	7	9	9	10	8
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	42	20	83	40	39	90	107	54	59	62
Provision for Tax	11	5	24	10	13	21	29	14	17	23
Profit After Tax	31	15	60	30	26	70	78	40	42	39
Adjustments	-7	-2	-10	-5	-3	-0	-7	-8	-8	306
Profit After Adjustments	24	13	49	25	23	70	71	32	35	345
Adjusted Earnings Per Share	24.4	13.4	50.4	25.1	23.9	71.5	73.2	32.5	35.3	353.2

WPIL Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	510	511	483	731	708	845	1156	909	995	1181	1785	1711
Other Income	26	2	2	11	7	17	21	15	19	13	35	25
Total Income	535	513	485	742	715	861	1177	924	1014	1194	1820	1735
Total Expenditure	441	429	418	682	658	748	922	790	848	975	1467	1384
Operating Profit	94	83	67	60	57	114	255	134	166	219	353	350
Interest	19	23	29	27	27	22	13	21	23	20	25	32
Depreciation	7	7	7	27	22	22	19	37	37	37	36	36
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	68	54	31	5	8	69	222	76	107	163	295	282
Provision for Tax	13	15	13	9	12	33	66	23	31	45	75	83
Profit After Tax	55	39	19	-4	-4	36	157	53	76	118	220	199
Adjustments	-14	-8	-0	5	11	4	-31	4	8	-21	-31	283
Profit After Adjustments	41	30	18	1	7	40	126	56	84	97	189	483
Adjusted Earnings Per Share	51.4	37.9	18.9	1	7.3	41	128.7	57.6	86.2	99.6	193.7	494.2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	51%	25%	16%	13%
Operating Profit CAGR	61%	38%	25%	14%
PAT CAGR	86%	61%	44%	15%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	30%	76%	36%	33%
ROE Average	30%	22%	25%	21%
ROCE Average	33%	23%	26%	22%

WPIL Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	111	136	248	245	259	293	407	454	542	634	810
Minority's Interest	27	35	31	14	9	4	31	28	47	71	103
Borrowings	99	84	36	141	95	23	23	187	148	122	91
Other Non-Current Liabilities	2	4	4	14	13	12	18	61	59	52	54
Total Current Liabilities	245	262	168	406	423	655	565	673	710	926	1123
Total Liabilities	483	520	487	819	799	988	1044	1403	1508	1806	2181
Fixed Assets	137	153	141	207	180	182	176	449	429	421	467
Other Non-Current Assets	7	6	8	8	59	96	145	130	113	136	141
Total Current Assets	339	361	338	604	560	709	723	823	966	1250	1574
Total Assets	483	520	487	819	799	988	1044	1403	1508	1806	2181

WPIL Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	8	12	18	30	30	23	31	84	42	91	121
Cash Flow from Operating Activities	41	38	26	-97	63	182	141	55	230	115	187
Cash Flow from Investing Activities	-100	-12	-4	-91	-11	-36	-24	-287	-36	-51	-95
Cash Flow from Financing Activities	62	-19	-10	193	-73	-124	-53	199	-143	-35	-102
Net Cash Inflow / Outflow	3	6	12	5	-21	21	63	-33	51	28	-9
Closing Cash & Cash Equivalent	12	18	30	35	23	31	84	42	91	121	97

WPIL Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	51.41	37.92	18.93	1.03	7.27	41.03	128.7	57.56	86.19	99.65	193.68
CEPS(Rs)	77	57.02	26.57	23.44	17.85	59.44	180.18	92.12	115.74	158.98	261.92
DPS(Rs)	2	2	2	2	2	4	7.5	7.5	10	10	20
Book NAV/Share(Rs)	138.05	170.36	253.52	250.66	264.75	300.33	416.9	464.45	555.42	649.63	829.14
Core EBITDA Margin(%)	13.25	15.68	13.11	6.54	7.03	11.45	20.24	13.09	14.77	17.44	17.81
EBIT Margin(%)	16.88	14.72	12.14	4.42	4.93	10.79	20.34	10.67	12.98	15.48	17.91
Pre Tax Margin(%)	13.14	10.3	6.35	0.72	1.1	8.14	19.21	8.36	10.71	13.8	16.53
PAT Margin (%)	10.53	7.43	3.8	-0.53	-0.6	4.24	13.54	5.8	7.65	9.99	12.33
Cash Profit Margin (%)	11.83	8.73	5.26	3.09	2.43	6.85	15.22	9.9	11.36	13.14	14.33
ROA(%)	13.04	7.71	3.72	-0.61	-0.53	4.02	15.42	4.31	5.23	7.12	11.04
ROE(%)	59.85	31.48	9.78	-1.61	-1.7	13.02	44.7	12.25	15.28	20.05	30.47
ROCE(%)	34.48	24.28	17.59	7.06	6.38	18.32	46.5	14.1	15.67	21.14	32.79
Receivable days	145.1	160.58	170.9	136.71	161.23	141.53	101.97	123.12	118.58	116.28	96.67
Inventory Days	44.09	52.46	45.3	61.29	100.89	83.48	61.51	91.32	93.91	84.79	65.18
Payable days	101.49	121	115.82	107.96	147.2	156.65	143.27	204.45	204.73	422.53	444.5
PER(x)	5.32	5.43	30.67	379.72	63.9	12.42	6.47	4.88	6.88	8.38	12.39
Price/Book(x)	1.98	1.21	2.29	1.57	1.75	1.7	2	0.6	1.07	1.29	2.89
Dividend Yield(%)	0.73	0.97	0.34	0.51	0.43	0.79	0.9	2.67	1.69	1.2	0.83
EV/Net Sales(x)	0.78	0.67	1.32	0.93	0.99	0.76	0.74	0.65	0.7	0.75	1.3
EV/Core EBITDA(x)	4.2	4.08	9.53	11.41	12.29	5.63	3.37	4.42	4.22	4.03	6.55
Net Sales Growth(%)	38.37	0.29	-5.48	51.32	-3.08	19.26	36.88	-21.41	9.46	18.74	51.09
EBIT Growth(%)	82.61	-12.41	-21.81	-45.36	7.97	158.51	157.41	-58.77	33.1	41.69	74.75
PAT Growth(%)	138.01	-29.17	-51.54	-121.13	-7.79	941.26	335.88	-66.34	44.36	55.1	86.45
EPS Growth(%)	83.01	-26.23	-50.1	-94.54	603.3	464.46	213.64	-55.28	49.74	15.62	94.36
Debt/Equity(x)	1.74	1.43	0.42	1.36	1.05	0.59	0.34	0.83	0.51	0.44	0.28
Current Ratio(x)	1.38	1.38	2.01	1.49	1.32	1.08	1.28	1.22	1.36	1.35	1.4
Quick Ratio(x)	1.08	1.09	1.74	0.99	0.87	0.79	0.93	0.84	1	1.03	1.1
Interest Cover(x)	4.51	3.33	2.1	1.19	1.29	4.08	17.92	4.62	5.74	9.21	12.97
Total Debt/Mcap(x)	0.88	1.19	0.18	0.87	0.6	0.35	0.17	1.37	0.47	0.34	0.1

WPIL Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	70.69	70.69	70.69	70.69	70.8	70.8	70.8	70.8	70.8	70.8
FII	5.19	5.99	6.32	6.32	6.32	5.82	5.81	5.89	5.86	5.82
DII	4.25	4.46	4.32	4.27	4.27	3.65	2.84	2.69	2.68	2.62
Public	19.86	18.86	18.68	18.72	18.62	19.73	20.55	20.62	20.67	20.77
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	0.69	0.69	0.69	0.69	0.69	0.69	0.69	0.69	0.69	0.69
FII	0.05	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06
DII	0.04	0.04	0.04	0.04	0.04	0.04	0.03	0.03	0.03	0.03
Public	0.19	0.18	0.18	0.18	0.18	0.19	0.2	0.2	0.2	0.2
Others	0	0	0	0	0	0	0	0	0	0
Total	0.98	0.98	0.98	0.98	0.98	0.98	0.98	0.98	0.98	0.98

Pros

Company has delivered good profit growth of 43% CAGR over last 5 years
Company has a good return on equity (ROE) track record: 3 Years ROE 22%
Company has reduced debt.
Company is almost debt free.

Cons

Debtor days have increased from 422.53 to 444.5days.
Stock is trading at 4.1 times its book value.

* 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.

WPIL News

IPO

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

WPIL

Add Watchlist

WPIL Research see more...

Overview Inc. Year: 1952Industry: Compressors / Pumps

WPIL Share Price

Alert Data

Quarterly Price

Peer Comparison

WPIL Quarterly Results

WPIL Profit & Loss

Growth Rates

WPIL Balance Sheet

WPIL Cash Flow

WPIL Ratios

WPIL Shareholding Pattern

WPIL News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!