WPIL Ltd

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

  • Market Cap: 408.95 Cr.
  • Current Price: 418.70
  • 52 weeks High / Low 845.00 / 217.55
  • Book Value: 464.46
  • Stock P/E: 7.27
  • Dividend Yield: 1.79 %
  • ROCE: 46.64 %
  • ROE: 35.88 %
  • Sales Growth (3Yrs): 16.59 %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Stock is trading at 0.90 times its book value
Company has good consistent profit growth of 32.99% over 5 years
Debtor days have improved from 133.81 to 92.36 days.
Cons:
Company might be capitalizing the interest cost

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

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
510 291 273 320 273 197 228 201 283
440 226 219 238 240 190 196 178 229
Operating Profit 70 65 54 83 33 7 32 23 54
OPM % 14% 22% 20% 26% 12% 3% 14% 11% 19%
Other Income 24 4 10 5 3 4 1 11 4
Interest 19 4 2 3 3 5 4 6 6
Depreciation 7 5 5 5 4 8 8 12 9
Profit before tax 68 59 56 80 27 -3 21 16 43
Tax % 18% 38% 23% 24% 39% -53% -2% 47% 33%
Net Profit 55 32 35 44 15 3 18 11 25
EPS in Rs 51.41 33.10 35.64 45.01 14.94 2.74 18.45 10.87 25.50
Notes Notes Notes Notes Notes Notes Notes Notes Notes

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

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
367 508 509 482 730 708 845 1,156 909
322 438 428 417 680 658 748 922 793
Operating Profit 45 70 82 65 49 50 97 234 116
OPM % 12% 14% 16% 13% 7% 7% 11% 20% 13%
Other Income 5 24 2 2 10 9 17 21 20
Interest 14 19 23 29 27 27 22 13 21
Depreciation 2 7 7 7 27 22 22 19 38
Profit before tax 34 68 54 31 5 10 69 223 77
Tax % 32% 20% 28% 40% 174% 118% 48% 29%
Net Profit 22 41 30 18 1 7 40 126 56
EPS in Rs 27.75 51.07 37.59 18.52 0.63 7.27 41.03 128.70 57.56
Dividend Payout % 7% 4% 5% 11% 193% 28% 10% 6%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:%
5 Years:17.83%
3 Years:16.59%
TTM:-21.41%
Compounded Profit Growth
10 Years:%
5 Years:32.99%
3 Years:591.54%
TTM:-55.27%
Stock Price CAGR
10 Years:6.00%
5 Years:-4.83%
3 Years:-8.92%
1 Year:-49.08%
Return on Equity
10 Years:%
5 Years:14.47%
3 Years:19.55%
Last Year:35.88%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
8 8 8 10 10 10 10 10 10
Reserves 65 103 128 238 236 249 284 397 444
Borrowings 134 191 195 103 268 273 173 138 358
138 181 189 136 306 268 521 498 598
Total Liabilities 346 483 520 487 819 799 988 1,044 1,410
75 137 153 141 207 180 182 176 449
CWIP 0 2 0 1 1 2 0 1 1
Investments 0 0 0 0 0 14 13 14 13
271 344 367 345 611 603 792 853 947
Total Assets 346 483 520 487 819 799 988 1,044 1,410

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-14 41 38 26 -97 63 182 141
-22 -98 -12 -4 -91 3 -50 -34
43 62 -19 -10 193 -72 -124 -53
Net Cash Flow 7 5 6 12 5 -7 7 53

Ratios Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 34% 24% 18% 8% 7% 18% 47%
Debtor Days 190 159 170 171 165 156 153 92
Inventory Turnover 4.71 3.64 4.18 2.60 1.79 2.12 2.71

Shareholding pattern in percentages

Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020
61.07 62.25 64.08 66.00 68.80 68.82 68.82 68.82 68.82 68.82 69.29 69.38
1.07 0.00 0.07 0.06 0.00 0.23 0.42 0.44 0.46 0.72 0.92 1.07
15.92 13.98 13.20 10.59 6.53 5.45 5.74 5.80 5.97 6.25 7.27 6.72
0.00 0.00 0.57 0.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
21.94 23.77 22.08 22.79 24.67 25.50 25.02 24.94 24.75 24.21 22.52 22.83