WPIL Ltd

WPIL is principally engaged in designing, developing, manufacturing, erecting, commissioning and servicing of pumps & pumping systems.

Add Quick Ratio

Pros:

Company is virtually debt free.

Company has good consistent profit growth of 33.79% over 5 years

Debtor days have improved from 182.47 to 128.94 days.

Cons:

Peer Comparison Sector: Capital Goods-Non Electrical Equipment // Industry: Pumps

Loading peers table ...

Detailed Comparison with:

	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018	Jun 2018	Sep 2018	Dec 2018	Mar 2019	Jun 2019	Sep 2019	Dec 2019
	107	73	61	114	174	143	118	125	147	87	104	81
	93	67	58	102	130	107	97	96	127	64	90	68
Operating Profit	14	7	2	12	44	36	21	29	20	22	14	13
OPM %	13%	9%	4%	10%	25%	25%	18%	23%	14%	26%	13%	16%
Other Income	3	5	6	1	8	5	11	2	2	4	3	11
Interest	5	3	2	3	3	3	1	1	2	3	2	3
Depreciation	1	1	1	1	1	1	1	1	1	1	1	1
Profit before tax	11	8	5	9	49	37	31	29	20	23	13	19
Tax %	32%	36%	44%	35%	31%	35%	32%	40%	42%	34%	5%	26%
Net Profit	7	5	3	6	34	24	21	17	11	15	13	14
EPS in Rs	7.54	5.45	2.78	6.06	34.39	24.76	21.14	17.74	11.56	15.36	13.04	14.59
	Notes	Notes	Notes	Notes	Notes	Notes	Notes	Notes	Notes	Notes	Notes	Notes

	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	TTM
	108	158	211	218	299	268	263	232	211	280	422	533	419
	95	140	184	188	258	227	225	199	182	243	356	416	349
Operating Profit	13	18	26	30	42	41	38	33	29	37	66	117	69
OPM %	12%	12%	12%	14%	14%	15%	14%	14%	14%	13%	16%	22%	17%
Other Income	0	1	0	0	2	1	6	6	6	8	19	9	20
Interest	5	6	5	6	13	12	18	12	6	13	10	7	9
Depreciation	1	1	1	2	2	2	2	3	3	3	3	3	5
Profit before tax	8	12	20	23	30	27	24	24	26	29	71	116	75
Tax %	34%	31%	34%	32%	33%	31%	29%	29%	33%	30%	33%	37%
Net Profit	5	8	13	16	20	19	17	17	17	20	48	73	53
EPS in Rs	6.21	10.23	16.44	19.41	24.58	23.19	21.55	17.16	17.19	20.76	48.69	75.19	54.55
Dividend Payout %	0%	10%	12%	10%	8%	8%	9%	12%	11%	10%	8%	10%

* Sales is net of excise duty and discounts

	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Sep 2019
	8	8	8	8	8	8	8	10	10	10	10	10	10
Reserves	8	16	27	41	59	76	91	205	220	244	289	357	376
Borrowings	25	33	34	53	81	108	99	17	79	76	62	30	50
	39	50	71	78	103	108	119	76	80	112	192	251	227
Total Liabilities	80	107	140	180	251	300	317	308	389	441	553	647	663
	12	17	23	25	29	28	33	33	32	48	47	46	56
CWIP	0	0	0	1	0	2	0	1	0	0	0	0	0
Investments	0	0	0	0	8	38	38	38	66	42	42	42	42
	68	89	117	153	214	232	245	236	290	350	464	559	565
Total Assets	80	107	140	180	251	300	317	308	389	441	553	647	663

	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019
	3	2	10	-6	-5	18	27	-8	-23	19	46	108
	-3	-7	-7	-5	-13	-32	-3	-0	-30	4	-19	-64
	1	3	-3	12	19	14	-25	8	53	-23	-26	-44
Net Cash Flow	1	-1	0	1	1	1	-1	0	0	-0	0	-0

	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019
ROCE %	33%	36%	40%	34%	34%	23%	21%	17%	12%	13%	24%	32%
Debtor Days	160	154	158	201	194	237	252	266	300	233	186	129
Inventory Turnover	11.55	13.18	15.52	15.68	13.54	9.62	10.49	13.33	17.57	16.27	15.13	12.86