WPIL Ltd
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]
- Market Cap ₹ 3,311 Cr.
- Current Price ₹ 3,390
- High / Low ₹ 4,625 / 2,305
- Stock P/E 20.3
- Book Value ₹ 877
- Dividend Yield 0.59 %
- ROCE 29.2 %
- ROE 26.2 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 40.6% CAGR over last 5 years
Cons
- Earnings include an other income of Rs.523 Cr.
* 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
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 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
367 | 508 | 509 | 482 | 730 | 708 | 845 | 1,156 | 909 | 995 | 1,181 | 1,785 | 1,681 | |
322 | 438 | 428 | 417 | 680 | 658 | 748 | 922 | 790 | 838 | 971 | 1,460 | 1,359 | |
Operating Profit | 45 | 70 | 82 | 65 | 49 | 50 | 97 | 234 | 119 | 157 | 210 | 325 | 322 |
OPM % | 12% | 14% | 16% | 13% | 7% | 7% | 11% | 20% | 13% | 16% | 18% | 18% | 19% |
5 | 24 | 2 | 2 | 10 | 9 | 17 | 21 | 16 | 32 | 10 | 30 | 523 | |
Interest | 14 | 19 | 23 | 29 | 27 | 27 | 22 | 13 | 21 | 22 | 20 | 25 | 32 |
Depreciation | 2 | 7 | 7 | 7 | 27 | 22 | 22 | 19 | 37 | 37 | 37 | 36 | 33 |
Profit before tax | 34 | 68 | 54 | 31 | 5 | 10 | 69 | 223 | 77 | 129 | 163 | 295 | 780 |
Tax % | 32% | 20% | 28% | 40% | 174% | 118% | 48% | 29% | 30% | 24% | 28% | 25% | |
23 | 55 | 39 | 19 | -4 | -2 | 36 | 157 | 54 | 99 | 118 | 220 | 697 | |
EPS in Rs | 28.09 | 51.41 | 37.93 | 18.93 | 1.03 | 7.27 | 41.04 | 128.70 | 57.56 | 86.19 | 99.65 | 193.68 | 494.21 |
Dividend Payout % | 7% | 4% | 5% | 11% | 193% | 28% | 10% | 6% | 13% | 12% | 10% | 10% |
Compounded Sales Growth | |
---|---|
10 Years: | 13% |
5 Years: | 16% |
3 Years: | 25% |
TTM: | 6% |
Compounded Profit Growth | |
---|---|
10 Years: | 17% |
5 Years: | 41% |
3 Years: | 52% |
TTM: | 5% |
Stock Price CAGR | |
---|---|
10 Years: | 32% |
5 Years: | 32% |
3 Years: | 79% |
1 Year: | 48% |
Return on Equity | |
---|---|
10 Years: | 17% |
5 Years: | 21% |
3 Years: | 21% |
Last Year: | 26% |
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 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 8 | 8 | 8 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves | 65 | 103 | 128 | 238 | 236 | 249 | 284 | 397 | 444 | 533 | 625 | 800 | 847 |
134 | 191 | 195 | 103 | 268 | 273 | 173 | 138 | 377 | 312 | 317 | 258 | 295 | |
138 | 181 | 189 | 136 | 306 | 268 | 521 | 498 | 572 | 660 | 855 | 1,114 | 822 | |
Total Liabilities | 346 | 483 | 520 | 487 | 819 | 799 | 988 | 1,044 | 1,403 | 1,514 | 1,806 | 2,181 | 1,974 |
75 | 137 | 153 | 141 | 207 | 180 | 182 | 176 | 449 | 429 | 421 | 467 | 464 | |
CWIP | -0 | 2 | 0 | 1 | 1 | 2 | 0 | 1 | 1 | 1 | 9 | 9 | 10 |
Investments | -0 | -0 | -0 | -0 | 0 | 14 | 13 | 14 | 13 | 16 | 17 | 20 | 21 |
271 | 344 | 367 | 345 | 611 | 603 | 792 | 853 | 939 | 1,070 | 1,359 | 1,686 | 1,479 | |
Total Assets | 346 | 483 | 520 | 487 | 819 | 799 | 988 | 1,044 | 1,403 | 1,514 | 1,806 | 2,181 | 1,974 |
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 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-14 | 41 | 38 | 26 | -97 | 63 | 182 | 141 | 55 | 230 | 115 | 187 | |
-22 | -98 | -12 | -4 | -91 | 3 | -50 | -34 | -296 | -38 | -49 | -109 | |
43 | 62 | -19 | -10 | 193 | -72 | -124 | -53 | 199 | -143 | -35 | -102 | |
Net Cash Flow | 7 | 5 | 6 | 12 | 5 | -7 | 7 | 53 | -42 | 49 | 30 | -24 |
Ratios
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 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 190 | 159 | 170 | 171 | 165 | 156 | 153 | 92 | 129 | 120 | 132 | 106 |
Inventory Days | 81 | 95 | 107 | 70 | 241 | 209 | 177 | 138 | 240 | 218 | 383 | 348 |
Days Payable | 142 | 115 | 146 | 97 | 144 | 161 | 176 | 151 | 208 | 217 | 501 | 479 |
Cash Conversion Cycle | 128 | 139 | 131 | 143 | 261 | 204 | 154 | 79 | 160 | 120 | 14 | -26 |
Working Capital Days | 130 | 104 | 112 | 141 | 161 | 129 | 66 | 52 | 106 | 88 | 86 | 69 |
ROCE % | 32% | 22% | 16% | 7% | 7% | 18% | 45% | 14% | 17% | 19% | 29% |
Documents
Announcements
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 9h
- Closure of Trading Window 15h
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 23 Mar
- Disclosures under Reg. 29(2) of SEBI (SAST) Regulations, 2011 23 Mar
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 19 Mar
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Feb 2024Transcript PPT
-
Jan 2024TranscriptNotesPPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
Jul 2023TranscriptNotesPPT
-
May 2023Transcript PPT
-
Mar 2023TranscriptNotesPPT
Business Divisions
Core business has 3 divisions: