WPIL Ltd

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

  • Market Cap: 414.66 Cr.
  • Current Price: 424.55
  • 52 weeks High / Low 745.00 / 217.55
  • Book Value: 427.30
  • Stock P/E: 7.99
  • Dividend Yield: 1.77 %
  • ROCE: 19.89 %
  • ROE: 15.18 %
  • Sales Growth (3Yrs): 9.95 %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 0.99 times its book value
Company has delivered good profit growth of 28.73% CAGR over last 5 years
Cons:
The company has delivered a poor growth of 9.92% over past five years.
Contingent liabilities of Rs.180.94 Cr.
Earnings include an other income of Rs.34.29 Cr.
Company has high debtors of 165.51 days.

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

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
60.66 113.77 174.15 142.58 117.86 125.48 146.98 86.78 103.63 81.13 100.38 56.78
58.24 101.89 129.85 106.94 96.87 96.41 127.10 64.45 89.65 68.20 87.89 49.42
Operating Profit 2.42 11.88 44.30 35.64 20.99 29.07 19.88 22.33 13.98 12.93 12.49 7.36
OPM % 3.99% 10.44% 25.44% 25.00% 17.81% 23.17% 13.53% 25.73% 13.49% 15.94% 12.44% 12.96%
Other Income 5.68 0.85 7.86 4.77 11.41 1.80 2.24 4.39 2.77 10.57 13.91 7.04
Interest 2.37 2.74 2.68 2.67 1.08 1.09 1.78 2.57 1.90 2.82 2.92 2.89
Depreciation 0.85 0.82 0.72 0.78 0.80 0.84 0.77 1.45 1.42 1.41 1.39 1.34
Profit before tax 4.88 9.17 48.76 36.96 30.52 28.94 19.57 22.70 13.43 19.27 22.09 10.17
Tax % 44.26% 35.44% 31.11% 34.55% 32.37% 40.12% 42.31% 33.88% 5.14% 26.05% 21.91% 24.98%
Net Profit 2.72 5.92 33.59 24.18 20.65 17.32 11.29 15.01 12.73 14.25 17.26 7.63
EPS in Rs 2.78 6.06 34.39 24.76 21.14 17.74 11.56 15.36 13.04 14.59 17.67 7.81
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

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

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
158 211 218 299 268 263 232 211 280 422 533 372 342
140 184 188 258 227 225 199 182 243 356 416 308 295
Operating Profit 18 26 30 42 41 38 33 29 37 66 117 64 47
OPM % 12% 12% 14% 14% 15% 14% 14% 14% 13% 16% 22% 17% 14%
Other Income 1 0 0 2 1 6 6 6 8 19 9 30 34
Interest 6 5 6 13 12 18 12 6 13 10 7 10 11
Depreciation 1 1 2 2 2 2 3 3 3 3 3 6 6
Profit before tax 12 20 23 30 27 24 24 26 29 71 116 77 65
Tax % 31% 34% 32% 33% 31% 29% 29% 33% 30% 33% 37% 24%
Net Profit 8 13 16 20 19 17 17 17 20 48 73 59 52
EPS in Rs 10.23 16.44 19.41 24.58 23.19 21.55 17.16 17.19 20.76 48.69 75.19 60.66 53.11
Dividend Payout % 10% 12% 10% 8% 8% 9% 12% 11% 10% 8% 10% 12%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:5.85%
5 Years:9.92%
3 Years:9.95%
TTM:-28.33%
Compounded Profit Growth
10 Years:16.12%
5 Years:28.73%
3 Years:43.18%
TTM:-19.29%
Stock Price CAGR
10 Years:6.03%
5 Years:-0.78%
3 Years:-4.15%
1 Year:-39.94%
Return on Equity
10 Years:16.22%
5 Years:14.88%
3 Years:18.03%
Last Year:15.18%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Corp Actions
Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
8 8 8 8 8 8 10 10 10 10 10 10
Reserves 16 27 41 59 76 91 205 220 244 289 357 408
Borrowings 33 34 53 81 108 99 17 79 76 62 30 72
50 71 78 102 107 118 75 79 109 190 246 244
Total Liabilities 107 140 179 251 299 316 307 388 439 550 643 733
17 23 25 29 28 33 33 32 48 47 46 55
CWIP 0 0 1 0 2 0 1 0 0 0 0 0
Investments 0 0 0 8 38 38 38 66 42 42 42 42
89 116 153 213 232 245 235 289 348 462 555 636
Total Assets 107 140 179 251 299 316 307 388 439 550 643 733

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
2 10 -6 -5 18 27 -8 -23 19 46 108 13
-7 -7 -5 -13 -32 -3 -0 -30 4 -19 -64 -32
3 -3 12 19 14 -25 8 53 -23 -26 -44 21
Net Cash Flow -1 0 1 1 1 -1 0 0 -0 0 -0 3

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 36% 40% 34% 34% 23% 21% 17% 12% 13% 24% 32% 20%
Debtor Days 154 158 201 194 237 252 266 300 233 186 129 166
Inventory Turnover 9.37 10.77 10.25 9.26 6.27 6.56 7.98 10.60 9.86 9.29 6.97 3.23

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
62.25 64.08 66.00 68.80 68.82 68.82 68.82 68.82 68.82 69.29 69.38 69.38
0.00 0.07 0.06 0.00 0.23 0.42 0.44 0.46 0.72 0.92 1.07 1.07
13.98 13.20 10.59 6.53 5.45 5.74 5.80 5.97 6.25 7.27 6.72 6.68
0.00 0.57 0.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
23.77 22.08 22.79 24.67 25.50 25.02 24.94 24.75 24.21 22.52 22.83 22.87