WABCO India Ltd

WABCO India is primarily engaged in the manufacture of air brake actuation systems for commercial vehicles. The Company also provides software development and other services to its group companies.

Pros:
Company is virtually debt free.
Cons:

Peer Comparison Sector: Auto Ancillaries // Industry: Auto Ancillaries

Loading peers table ...

Quarterly Results Figures in Rs. Crores

Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
464 490 577 526 610 650 785 747 743 700 663 638
395 412 499 447 507 550 673 648 620 599 578 551
Operating Profit 70 78 78 79 103 100 112 100 123 100 85 87
OPM % 15% 16% 13% 15% 17% 15% 14% 13% 17% 14% 13% 14%
Other Income 9 7 11 11 14 6 20 25 26 10 13 15
Interest 0 0 0 0 0 0 1 0 0 0 0 0
Depreciation 15 16 15 15 15 15 16 16 17 18 21 22
Profit before tax 64 68 73 74 101 91 115 109 132 92 78 80
Tax % 25% 36% 32% 27% 23% 30% 33% 31% 28% 35% 33% 31%
Net Profit 48 44 50 54 78 64 77 75 96 60 52 55
EPS in Rs 25.36 23.03 26.14 28.59 40.91 33.64 40.71 39.41 50.36 31.52 27.47 28.87
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Figures in Rs. Crores

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
534 426 591 892 1,045 965 1,110 1,347 1,832 2,067 2,573 2,854 2,743
428 372 473 692 825 771 944 1,144 1,546 1,741 2,175 2,444 2,347
Operating Profit 106 54 118 201 220 194 166 203 287 326 399 410 396
OPM % 20% 13% 20% 22% 21% 20% 15% 15% 16% 16% 15% 14% 14%
Other Income 13 20 18 5 12 13 27 20 40 36 47 72 64
Interest 4 7 3 0 0 0 0 0 0 0 2 0 0
Depreciation 10 14 14 14 16 22 32 47 56 62 62 71 78
Profit before tax 104 53 118 191 216 185 161 177 270 300 382 411 382
Tax % 33% 32% 34% 33% 29% 29% 27% 32% 25% 29% 29% 31%
Net Profit 70 36 78 127 153 131 117 121 203 213 273 282 262
EPS in Rs 18.31 40.82 66.40 80.09 68.10 61.09 62.57 107.22 112.55 143.84 148.76 138.22
Dividend Payout % 30% 13% 6% 7% 6% 7% 8% 8% 6% 6% 6% 6%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:20.96%
5 Years:20.79%
3 Years:15.92%
TTM:-1.74%
Compounded Profit Growth
10 Years:22.15%
5 Years:17.63%
3 Years:10.10%
TTM:-10.63%
Stock Price CAGR
10 Years:30.67%
5 Years:10.77%
3 Years:1.41%
1 Year:-6.72%
Return on Equity
10 Years:19.69%
5 Years:17.22%
3 Years:17.01%
Last Year:15.83%

Balance Sheet Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
9 9 9 9 9 9 9 9 9 9 9 9
Reserves 158 188 261 377 520 639 746 854 1,058 1,257 1,516 1,770
Borrowings 20 60 7 1 1 0 0 0 0 0 0 0
129 77 121 131 155 154 210 261 472 488 663 579
Total Liabilities 317 335 398 518 685 803 965 1,124 1,540 1,755 2,189 2,359
170 191 180 180 230 264 306 324 335 318 359 440
CWIP 4 4 7 10 13 25 11 18 37 62 52 19
Investments 9 9 2 12 23 25 50 39 218 298 446 313
134 131 209 315 419 489 597 743 949 1,077 1,332 1,587
Total Assets 317 335 398 518 685 803 965 1,124 1,540 1,755 2,189 2,359

Cash Flows Figures in Rs. Crores

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
71 3 53 49 155 90 143 124 242 180 311 -341
-191 -35 1 -26 -76 -61 -76 -45 -241 -120 -205 62
111 6 -25 -6 -11 -11 -11 -11 -12 -14 -18 -18
Net Cash Flow -9 -25 29 17 69 18 56 68 -10 46 88 -297

Ratios Figures in Rs. Crores

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 % 114% 27% 45% 57% 47% 31% 23% 21% 27% 24% 26% 23%
Debtor Days 52 60 81 70 55 72 76 81 87 91 92 81
Inventory Turnover 34.43 11.01 12.80 14.17 10.69 7.68 8.95 11.70 12.48 12.88 18.53 20.14