WPIL Ltd

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

  • Market Cap: 560.14 Cr.
  • Current Price: 573.50
  • 52 weeks High / Low 1000.00 / 540.00
  • Book Value: 395.25
  • Stock P/E: 10.51
  • Dividend Yield: 1.31 %
  • ROCE: 32.44 %
  • ROE: 22.11 %
  • Sales Growth (3Yrs): 36.22 %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
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 ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

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

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

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
Compounded Sales Growth
10 Years:12.94%
5 Years:15.18%
3 Years:36.22%
TTM:-25.27%
Compounded Profit Growth
10 Years:24.45%
5 Years:33.79%
3 Years:62.41%
TTM:-44.35%
Stock Price CAGR
10 Years:12.11%
5 Years:-0.66%
3 Years:12.25%
1 Year:-23.21%
Return on Equity
10 Years:17.05%
5 Years:14.25%
3 Years:16.61%
Last Year:22.11%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

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

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

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

Ratios Standalone Figures in Rs. Crores / View Consolidated

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