Western Carriers (India) Ltd

Western Carriers (India) Ltd

₹ 94.1 -0.59%
22 May - close price
About

Incorporated in March 2011, Western Carriers (India) Limited is a Multi-modal, rail-focused, 4PL asset-light logistics company.[1]

Key Points

Business Service[1]
- 3PL/4PL Services
- Courier Services
- Air Freight
- Water Freight
- Warehousing
- Project Logistics
- Road/Rail Transport
Their value-added services span the entire supply chain, from production and packaging to export, arrival, customs clearance, and multimodal transport, ensuring efficient and customized logistics solutions for clients.

  • Market Cap 960 Cr.
  • Current Price 94.1
  • High / Low 177 / 65.1
  • Stock P/E 14.7
  • Book Value 81.2
  • Dividend Yield 0.00 %
  • ROCE 13.1 %
  • ROE 10.6 %
  • Face Value 5.00

Pros

  • Company has reduced debt.
  • Stock is trading at 1.16 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of 10.1% over past five years.

* 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: Logistics Industry: Miscellaneous

Part of BSE IPO

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
402 426 457 402 423 431 443 429
370 392 419 358 387 395 420 404
Operating Profit 31 34 37 44 35 36 23 25
OPM % 8% 8% 8% 11% 8% 8% 5% 6%
1 1 2 2 1 2 5 5
Interest 4 5 6 7 6 7 5 4
Depreciation 5 5 6 6 5 6 6 7
Profit before tax 23 25 27 33 26 26 18 19
Tax % 25% 27% 26% 26% 26% 26% 26% 26%
17 18 20 24 19 19 13 14
EPS in Rs 2.22 2.33 2.59 3.07 2.40 1.86 1.29 1.38
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1,034 1,067 1,110 1,471 1,633 1,686 1,726
982 996 1,029 1,367 1,511 1,540 1,606
Operating Profit 52 72 81 104 122 146 120
OPM % 5% 7% 7% 7% 7% 9% 7%
5 6 4 5 5 6 13
Interest 13 12 13 14 16 22 22
Depreciation 10 12 12 12 15 21 24
Profit before tax 33 53 60 83 96 108 88
Tax % 34% 30% 26% 27% 26% 26% 26%
22 37 45 61 72 80 65
EPS in Rs 5.50 9.51 11.31 15.53 9.09 10.21 6.39
Dividend Payout % 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 10%
3 Years: 5%
TTM: 2%
Compounded Profit Growth
10 Years: %
5 Years: 12%
3 Years: 2%
TTM: -19%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: 19%
3 Years: 17%
Last Year: 11%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 39 39 39 39 39 39 51
Reserves 73 110 157 218 279 359 777
141 100 141 145 207 269 176
107 105 87 82 70 86 100
Total Liabilities 360 355 425 485 596 754 1,104
71 67 73 76 91 105 154
CWIP 0 0 1 2 7 0 15
Investments 3 4 4 1 5 3 3
286 283 348 406 493 646 932
Total Assets 360 355 425 485 596 754 1,104

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
34 64 -26 5 2 1 -3
-21 -6 -2 2 -33 -40 -241
-8 -51 26 -8 30 40 247
Net Cash Flow 5 8 -3 -1 -1 1 3

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 71 65 83 77 87 114 131
Inventory Days 0
Days Payable
Cash Conversion Cycle 71 65 83 77 87 114 131
Working Capital Days 49 45 72 70 84 111 128
ROCE % 26% 25% 26% 24% 22% 13%

Shareholding Pattern

Numbers in percentages

Sep 2024Dec 2024Mar 2025
71.89% 71.89% 71.89%
4.22% 1.40% 0.29%
9.14% 9.45% 8.53%
14.75% 17.25% 19.27%
No. of Shareholders 1,13,8121,09,0231,07,207

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents