Va Tech Wabag Ltd
Va Tech Wabag Ltd is engaged in the business of water treatment field. Its principal activities include design, supply, installation, construction and operational management of drinking water, waste water treatment, industrial water treatment and desalination plants.[1]
- Market Cap ₹ 9,652 Cr.
- Current Price ₹ 1,552
- High / Low ₹ 1,944 / 820
- Stock P/E 35.6
- Book Value ₹ 287
- Dividend Yield 0.00 %
- ROCE 22.9 %
- ROE 16.5 %
- Face Value ₹ 2.00
Pros
- Company has delivered good profit growth of 35.8% CAGR over last 5 years
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- The company has delivered a poor sales growth of 10.5% over past five years.
- Promoter holding is low: 19.1%
- Company has a low return on equity of -5.49% over last 3 years.
- Company has high debtors of 233 days.
* 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
Part of BSE SmallCap BSE Allcap BSE Utilities Nifty Microcap 250 Nifty Total Market
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1,152 | 1,233 | 1,513 | 1,798 | 1,856 | 1,748 | 1,746 | 1,843 | 2,143 | 2,325 | 2,510 | 2,874 | |
1,011 | 1,084 | 1,324 | 1,596 | 1,665 | 1,577 | 1,586 | 1,674 | 1,969 | 2,030 | 2,161 | 2,487 | |
Operating Profit | 141 | 150 | 189 | 202 | 192 | 171 | 161 | 169 | 174 | 295 | 348 | 387 |
OPM % | 12% | 12% | 12% | 11% | 10% | 10% | 9% | 9% | 8% | 13% | 14% | 13% |
12 | 9 | 15 | -43 | 23 | 2 | 20 | 10 | 28 | -229 | 31 | 37 | |
Interest | 12 | 15 | 19 | 23 | 31 | 48 | 77 | 75 | 75 | 60 | 59 | 59 |
Depreciation | 8 | 7 | 12 | 10 | 9 | 8 | 7 | 6 | 5 | 4 | 4 | 3 |
Profit before tax | 132 | 136 | 173 | 126 | 174 | 117 | 98 | 98 | 122 | 2 | 316 | 362 |
Tax % | 33% | 34% | 34% | 41% | 33% | 12% | 40% | 25% | 24% | 43% | 25% | 25% |
89 | 90 | 114 | 75 | 117 | 102 | 59 | 73 | 92 | 1 | 236 | 271 | |
EPS in Rs | 16.65 | 16.65 | 20.87 | 13.74 | 21.43 | 18.72 | 10.74 | 11.74 | 14.82 | 0.19 | 37.92 | 43.62 |
Dividend Payout % | 24% | 24% | 19% | 29% | 19% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 10% |
3 Years: | 10% |
TTM: | 15% |
Compounded Profit Growth | |
---|---|
10 Years: | 12% |
5 Years: | 36% |
3 Years: | 43% |
TTM: | 15% |
Stock Price CAGR | |
---|---|
10 Years: | 8% |
5 Years: | 76% |
3 Years: | 89% |
1 Year: | 65% |
Return on Equity | |
---|---|
10 Years: | 4% |
5 Years: | -1% |
3 Years: | -5% |
Last Year: | 17% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 5 | 11 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 12 |
Reserves | 598 | 675 | 765 | 813 | 906 | 906 | 966 | 1,156 | 1,248 | 1,249 | 1,484 | 1,771 |
89 | 63 | 239 | 120 | 276 | 435 | 441 | 315 | 399 | 203 | 164 | 234 | |
910 | 958 | 935 | 1,329 | 1,375 | 1,458 | 1,606 | 1,654 | 1,429 | 1,608 | 2,054 | 2,393 | |
Total Liabilities | 1,602 | 1,707 | 1,949 | 2,272 | 2,568 | 2,809 | 3,023 | 3,137 | 3,088 | 3,072 | 3,714 | 4,410 |
102 | 98 | 93 | 92 | 87 | 79 | 74 | 68 | 63 | 60 | 60 | 61 | |
CWIP | 0 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 38 | 60 | 58 | 44 | 25 | 25 | 25 | 34 | 56 | 95 | 130 | 141 |
1,462 | 1,547 | 1,796 | 2,136 | 2,455 | 2,705 | 2,924 | 3,035 | 2,969 | 2,918 | 3,524 | 4,208 | |
Total Assets | 1,602 | 1,707 | 1,949 | 2,272 | 2,568 | 2,809 | 3,023 | 3,137 | 3,088 | 3,072 | 3,714 | 4,410 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
16 | 31 | -212 | 163 | -185 | -94 | 132 | 105 | -38 | 218 | 265 | 421 | |
-34 | 13 | 26 | -19 | 24 | -10 | -34 | 21 | -38 | -50 | -4 | -143 | |
8 | -39 | 144 | -156 | 117 | 105 | -39 | -41 | 48 | -227 | -57 | 45 | |
Net Cash Flow | -9 | 4 | -41 | -12 | -44 | 1 | 59 | 85 | -28 | -59 | 204 | 323 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 293 | 291 | 250 | 276 | 219 | 257 | 260 | 254 | 203 | 218 | 264 | 233 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 293 | 291 | 250 | 276 | 219 | 257 | 260 | 254 | 203 | 218 | 264 | 233 |
Working Capital Days | 111 | 127 | 123 | 96 | 144 | 171 | 167 | 154 | 129 | 95 | 127 | 92 |
ROCE % | 23% | 21% | 22% | 22% | 19% | 13% | 13% | 12% | 13% | 22% | 24% | 23% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
1d - Audio recording of Annual Investors Meet 2025 and Q4 & FY25 results conference call shared.
-
Announcement under Regulation 30 (LODR)-Investor Presentation
2d - Presentation for the Annual Investors Meet 2025 and Q4&FY25 Results conference call scheduled to be held on Friday, May 23, 2025.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
2d - Newspaper Advertisement titled "Extract of the Statement of Consolidated Financial Results (Audited) for the quarter and year ended March 31, 2025.
-
Announcement under Regulation 30 (LODR)-Investor Presentation
21 May - Presentation on the Audited Financial Results (both standalone and consolidated) of the Company for the quarter and financial year ended March 31, 2025
-
Pre-Registration Link For The 'Annual Investors Meet 2025 And Q4 & FY25 Results Conference Call'
21 May - Scheduled analysts/investors meet on May 23, 2025, post Q4 & FY25 results; registration link provided.
Annual reports
-
Financial Year 2024
from bse
-
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 2012
from nse
-
Financial Year 2011
from bse
Concalls
-
May 2025TranscriptNotesPPT
-
May 2025TranscriptNotesPPT
-
Mar 2025TranscriptPPT
-
Feb 2025Transcript PPT REC
-
Nov 2024Transcript PPT REC
-
Aug 2024Transcript PPT
-
Aug 2024TranscriptNotesPPT
-
May 2024Transcript PPT
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT REC
-
Aug 2023Transcript PPT
-
Aug 2023TranscriptNotesPPT
-
May 2023Transcript PPT REC
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
Jun 2022Transcript PPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
Jun 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Nov 2020TranscriptNotesPPT
-
Sep 2020TranscriptNotesPPT
-
Aug 2020TranscriptNotesPPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
Aug 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
-
Nov 2017TranscriptNotesPPT
-
Aug 2017TranscriptNotesPPT
-
Feb 2017TranscriptNotesPPT
-
Nov 2016TranscriptNotesPPT
Solution Offerings
The company offers solutions for drinking water treatment, industrial water & wastewater treatment, desalination of sea & brackish water, sludge treatment, recycling, etc. It has a presence across the entire value chain of water solutions including design, procurement, construction, installation, commissioning, and operations & maintenance (O&M). [1] As of FY24, the company has executed 6,500+ municipal and industrial projects across 25+ countries benefiting 88+ million people. [2]