WPIL Ltd

WPIL Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

WPIL Ltd

₹ 4,459 1.53%
03 Jul 11:13 a.m.
wpil.co.in BSE: 505872
About

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]

Key Points

Business Divisions
Core business has 3 divisions:

Website BSE
  • Market Cap ₹ 4,355 Cr.
  • Current Price ₹ 4,459
  • High / Low ₹ 4,625 / 2,725
  • Stock P/E 32.5
  • Book Value ₹ 1,276
  • Dividend Yield 0.44 %
  • ROCE 20.5 %
  • ROE 13.0 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Earnings include an other income of Rs.524 Cr.
  • Company has high debtors of 160 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

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
353 225 287 247 423 299 404 455 520 358 319 431 591
274 200 227 213 331 248 355 368 418 291 252 361 489
Operating Profit 79 25 60 34 92 52 49 88 102 66 67 70 102
OPM % 22% 11% 21% 14% 22% 17% 12% 19% 20% 19% 21% 16% 17%
5 6 -4 1 7 3 4 30 18 6 7 504 4
Interest 7 5 5 6 4 5 6 6 7 8 7 9 7
Depreciation 9 9 9 9 10 9 8 7 7 9 7 8 8
Profit before tax 68 17 41 20 84 40 39 104 105 55 59 557 92
Tax % 29% 28% 27% 26% 28% 25% 33% 20% 25% 26% 28% 4% 28%
49 12 30 15 61 30 26 84 79 40 43 535 66
EPS in Rs 38.42 11.37 24.39 13.44 50.44 25.10 23.93 71.46 73.17 32.55 35.35 353.14 65.30
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
508 509 482 730 708 845 1,156 909 995 1,181 1,785 1,664
438 428 417 680 658 748 922 790 838 971 1,460 1,366
Operating Profit 70 82 65 49 50 97 234 119 157 210 325 298
OPM % 14% 16% 13% 7% 7% 11% 20% 13% 16% 18% 18% 18%
24 2 2 10 9 17 21 16 32 10 30 524
Interest 19 23 29 27 27 22 13 21 22 20 25 31
Depreciation 7 7 7 27 22 22 19 37 37 37 36 30
Profit before tax 68 54 31 5 10 69 223 77 129 163 295 762
Tax % 20% 28% 40% 174% 118% 48% 29% 30% 24% 28% 25% 10%
55 39 19 -4 -2 36 157 54 99 118 220 684
EPS in Rs 51.41 37.93 18.93 1.03 7.27 41.04 128.70 57.56 86.19 99.65 193.68 486.35
Dividend Payout % 4% 5% 11% 193% 28% 10% 6% 13% 12% 10% 10% 4%
Compounded Sales Growth
10 Years: 13%
5 Years: 8%
3 Years: 19%
TTM: -7%
Compounded Profit Growth
10 Years: 16%
5 Years: 1%
3 Years: 17%
TTM: -29%
Stock Price CAGR
10 Years: 27%
5 Years: 38%
3 Years: 64%
1 Year: 54%
Return on Equity
10 Years: 16%
5 Years: 17%
3 Years: 18%
Last Year: 13%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 103 128 238 236 249 284 397 444 533 625 800 1,236
191 195 103 268 273 173 138 377 312 317 258 220
181 189 136 306 268 521 498 572 660 855 1,114 1,162
Total Liabilities 483 520 487 819 799 988 1,044 1,403 1,514 1,806 2,181 2,628
137 153 141 207 180 182 176 449 429 421 467 439
CWIP 2 0 1 1 2 0 1 1 1 9 9 14
Investments 0 0 0 0 14 13 14 13 16 17 20 25
344 367 345 611 603 792 853 939 1,070 1,359 1,686 2,150
Total Assets 483 520 487 819 799 988 1,044 1,403 1,514 1,806 2,181 2,628

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
41 38 26 -97 63 182 141 55 230 115 187 -90
-98 -12 -4 -91 3 -50 -34 -296 -38 -49 -109 529
62 -19 -10 193 -72 -124 -53 199 -143 -35 -102 -88
Net Cash Flow 5 6 12 5 -7 7 53 -42 49 30 -24 351

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 159 170 171 165 156 153 92 129 120 132 106 160
Inventory Days 95 107 70 241 209 177 138 240 218 383 348 389
Days Payable 115 146 97 144 161 176 151 208 217 501 479 482
Cash Conversion Cycle 139 131 143 261 204 154 79 160 120 14 -26 67
Working Capital Days 104 112 141 161 129 66 52 106 88 86 69 103
ROCE % 32% 22% 16% 7% 7% 18% 45% 14% 17% 19% 29%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
70.66% 70.66% 70.69% 70.69% 70.69% 70.69% 70.79% 70.79% 70.79% 70.79% 70.79% 70.79%
4.43% 4.74% 5.19% 5.99% 6.32% 6.32% 6.32% 5.82% 5.81% 5.89% 5.85% 5.82%
4.24% 4.24% 4.26% 4.46% 4.31% 4.27% 4.27% 3.65% 2.84% 2.70% 2.68% 2.62%
20.68% 20.36% 19.86% 18.86% 18.68% 18.73% 18.61% 19.73% 20.56% 20.62% 20.67% 20.77%
No. of Shareholders 8,7759,5448,7978,5408,3928,1738,2069,21410,60611,51811,80812,803

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls