WPIL Ltd
Incorporated in 1952 by Johnston Pump Company Inc., USA, WPIL is engaged in the entire value chain of Pumps & Pumping Systems from concept to commissioning and execution of water supply projects on a turnkey basis for industrial units, power utilities, irrigation departments, etc. Clients include irrigation departments of various states like Telangana, Madhya Pradesh, central utilities, large PSUs, and various private sector entities.
In 2002, Mr. Prakash Agarwal acquired a controlling stake in the company from the B. M. Khaitan group. [1] [2]
- Market Cap ₹ 4,463 Cr.
- Current Price ₹ 457
- High / Low ₹ 494 / 276
- Stock P/E 31.5
- Book Value ₹ 77.8
- Dividend Yield 0.88 %
- ROCE 27.0 %
- ROE 20.0 %
- Face Value ₹ 1.00
Pros
- Company has been maintaining a healthy dividend payout of 18.8%
Cons
- Company has high debtors of 206 days.
- Working capital days have increased from 71.7 days to 107 days
* 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.
Peer comparison
Sector: Infrastructure Developers & Operators Industry: Engineering - Turnkey Services
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
268 | 263 | 232 | 211 | 280 | 422 | 533 | 372 | 340 | 530 | 1,002 | 1,077 | |
227 | 225 | 199 | 182 | 243 | 356 | 416 | 308 | 263 | 443 | 826 | 884 | |
Operating Profit | 41 | 38 | 33 | 29 | 37 | 66 | 117 | 64 | 77 | 87 | 176 | 193 |
OPM % | 15% | 14% | 14% | 14% | 13% | 16% | 22% | 17% | 23% | 16% | 18% | 18% |
1 | 6 | 6 | 6 | 8 | 19 | 9 | 30 | 17 | 14 | 32 | 30 | |
Interest | 12 | 18 | 12 | 6 | 13 | 10 | 7 | 10 | 10 | 9 | 12 | 17 |
Depreciation | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 6 | 5 | 6 | 6 | 7 |
Profit before tax | 27 | 24 | 24 | 26 | 29 | 71 | 116 | 77 | 79 | 86 | 190 | 199 |
Tax % | 31% | 29% | 29% | 33% | 30% | 33% | 37% | 24% | 25% | 26% | 25% | 29% |
19 | 17 | 17 | 17 | 20 | 48 | 73 | 59 | 60 | 64 | 143 | 142 | |
EPS in Rs | 2.35 | 2.15 | 1.72 | 1.76 | 2.08 | 4.87 | 7.52 | 6.06 | 6.11 | 6.54 | 14.64 | 14.54 |
Dividend Payout % | 8% | 9% | 12% | 11% | 10% | 8% | 10% | 12% | 16% | 15% | 14% | 28% |
Compounded Sales Growth | |
---|---|
10 Years: | 15% |
5 Years: | 15% |
3 Years: | 47% |
TTM: | 7% |
Compounded Profit Growth | |
---|---|
10 Years: | 23% |
5 Years: | 14% |
3 Years: | 33% |
TTM: | -1% |
Stock Price CAGR | |
---|---|
10 Years: | 28% |
5 Years: | 42% |
3 Years: | 65% |
1 Year: | 60% |
Return on Equity | |
---|---|
10 Years: | 17% |
5 Years: | 18% |
3 Years: | 19% |
Last Year: | 20% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 8 | 8 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves | 76 | 91 | 205 | 220 | 244 | 289 | 357 | 408 | 460 | 514 | 647 | 750 |
108 | 99 | 17 | 79 | 76 | 62 | 30 | 72 | 9 | 43 | 44 | 137 | |
107 | 118 | 75 | 79 | 109 | 190 | 246 | 244 | 200 | 331 | 481 | 606 | |
Total Liabilities | 299 | 316 | 307 | 388 | 439 | 550 | 643 | 733 | 679 | 899 | 1,182 | 1,504 |
28 | 33 | 33 | 32 | 48 | 47 | 46 | 55 | 51 | 48 | 88 | 100 | |
CWIP | 2 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Investments | 38 | 38 | 38 | 66 | 42 | 42 | 42 | 42 | 49 | 49 | 49 | 49 |
232 | 245 | 235 | 289 | 348 | 462 | 555 | 636 | 579 | 802 | 1,045 | 1,352 | |
Total Assets | 299 | 316 | 307 | 388 | 439 | 550 | 643 | 733 | 679 | 899 | 1,182 | 1,504 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
18 | 27 | -8 | -23 | 19 | 46 | 108 | 13 | 90 | 53 | 64 | -56 | |
-32 | -3 | -0 | -30 | 4 | -19 | -64 | -32 | -7 | -33 | -57 | 20 | |
14 | -25 | 8 | 53 | -23 | -26 | -44 | 21 | -84 | 9 | -21 | 37 | |
Net Cash Flow | 1 | -1 | 0 | 0 | -0 | 0 | -0 | 3 | -2 | 28 | -14 | 1 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 237 | 252 | 266 | 300 | 233 | 186 | 129 | 166 | 165 | 185 | 131 | 206 |
Inventory Days | 55 | 56 | 28 | 40 | 46 | 50 | 62 | 141 | 121 | 224 | 290 | 401 |
Days Payable | 138 | 203 | 134 | 171 | 188 | 164 | 147 | 207 | 152 | 800 | 1,047 | 1,045 |
Cash Conversion Cycle | 154 | 105 | 160 | 170 | 91 | 72 | 43 | 100 | 134 | -392 | -625 | -438 |
Working Capital Days | 137 | 165 | 237 | 357 | 162 | 102 | 41 | 94 | 99 | 60 | 48 | 107 |
ROCE % | 23% | 21% | 17% | 12% | 13% | 24% | 32% | 20% | 18% | 19% | 32% | 27% |
Documents
Announcements
- Effect Of Stock Split On Dividend 18 Jul
- Book Closure Fixed From 03-08-2024 To 09-08-2024 (Both Days Inclusive) 18 Jul
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
16 Jul - News Paper publication of AGM & Book Closure.
- Corporate Action-updates on Outcome of Sub division / Stock Split 16 Jul
- Business Responsibility and Sustainability Reporting (BRSR) 16 Jul
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Jan 2024TranscriptNotesPPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
Jul 2023TranscriptNotesPPT
-
May 2023Transcript PPT
-
Mar 2023TranscriptNotesPPT
Business Divisions
Core business has 3 divisions: