W S Industries (India) Ltd

W S Industries (India) Ltd

₹ 87.8 1.86%
09 Jun 12:29 p.m.
About

Incorporated in 1961, WS Industries (India) Ltd deals in Electro-porcelain products and Turnkey Projects.

Key Points

Services Offered:[1]
a) Manufacture and sale of Porcelain Insulators up to 1200kV in Electrical High Voltage Transmission, Substation and Distribution applications.
b) Turnkey Projects Division for Erection, Installation and Commissioning of Electrical High Voltage Lines and Substations and Line Quality Solutions.

  • Market Cap 327 Cr.
  • Current Price 87.8
  • High / Low 94.7 / 13.1
  • Stock P/E
  • Book Value 17.4
  • Dividend Yield 0.00 %
  • ROCE 3.16 %
  • ROE -4.36 %
  • Face Value 10.0

Pros

Cons

  • Stock is trading at 5.07 times its book value
  • Company has low interest coverage ratio.
  • Company might be capitalizing the interest cost
  • Earnings include an other income of Rs.24.0 Cr.
  • Company has high debtors of 386 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
0.21 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.22 3.81 24.94 50.70
3.35 0.81 1.42 0.75 6.26 2.06 0.03 0.14 0.25 0.42 5.52 21.09 52.65
Operating Profit -3.14 -0.81 -1.42 -0.75 -6.26 -2.06 -0.03 -0.14 -0.25 -0.20 -1.71 3.85 -1.95
OPM % -1,495.24% -90.91% -44.88% 15.44% -3.85%
0.00 0.00 0.00 0.00 0.86 0.00 -10.63 -47.33 4.53 16.47 0.84 3.17 3.55
Interest 0.00 0.00 0.00 0.00 0.00 0.00 1.75 1.75 0.00 0.00 1.28 0.98 1.91
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.11 0.08
Profit before tax -3.14 -0.81 -1.42 -0.75 -5.40 -2.06 -12.41 -49.22 4.28 16.27 -2.16 5.93 -0.39
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Profit -3.14 -0.81 -1.42 -0.75 -5.40 -2.06 -12.41 -49.23 4.28 16.27 -2.16 5.92 -0.40
EPS in Rs -1.22 -0.31 -0.54 -0.29 -2.06 -0.78 -4.73 -18.75 1.63 5.27 -0.70 1.68 -0.11
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Sep 2013 Sep 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
229 207 118 13 7 2 2 0 0 0 0 80
265 256 160 30 30 22 1 220 57 7 1 80
Operating Profit -36 -49 -42 -16 -23 -20 2 -219 -57 -7 -1 0
OPM % -16% -24% -35% -120% -328% -1,014% 68% -66,503% -26,919% 0%
6 134 -1 1 -4 24 40 9 0 -2 -55 24
Interest 33 66 48 25 5 4 -0 5 0 0 4 4
Depreciation 10 16 10 6 12 9 9 9 4 0 0 0
Profit before tax -73 3 -101 -47 -44 -9 32 -224 -61 -8 -59 20
Tax % 13% 358% 1% 2% -1% -1% 0% 0% 0% 0% 0% 0%
Net Profit -63 -7 -101 -46 -45 -9 32 -224 -61 -8 -59 20
EPS in Rs -30.45 -3.96 -47.90 -22.10 -20.62 -4.41 15.12 -85.38 -23.14 -3.19 -22.62 5.27
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 104%
3 Years: 624%
TTM: %
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 26%
TTM: 70%
Stock Price CAGR
10 Years: 22%
5 Years: 67%
3 Years: 310%
1 Year: 590%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: -4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Sep 2013 Sep 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
34 34 34 34 34 34 34 39 39 39 39 42
Reserves 89 -50 -85 -140 -183 -194 -161 -107 -111 -120 -49 23
217 270 284 318 317 293 293 484 101 115 75 64
137 138 197 193 200 181 104 72 58 51 29 110
Total Liabilities 464 379 416 393 355 302 257 476 73 73 80 239
282 149 201 186 170 93 84 426 0 0 0 25
CWIP 14 1 1 1 1 1 1 1 0 0 0 0
Investments 2 0 0 0 0 0 0 0 0 0 0 0
166 228 214 206 184 208 172 49 73 73 80 215
Total Assets 464 379 416 393 355 302 257 476 73 73 80 239

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Sep 2013 Sep 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-12 -123 30 -24 -6 6 -15 -118 -12 -7 -16
-7 135 4 -0 1 3 0 -35 0 -7 142
17 -12 -25 24 -4 -4 10 153 10 14 -103
Net Cash Flow -2 -0 9 -0 -10 5 -5 1 -2 -0 22

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Sep 2013 Sep 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 108 87 147 1,204 1,863 5,898 459 9,368 14,930 386
Inventory Days 206 196 163 1,567 12,708 39 3,229 25
Days Payable 198 80 209 1,894 14,904 1,216 79,065 192
Cash Conversion Cycle 116 203 101 877 -333 4,720 -75,377 9,368 14,930 219
Working Capital Days 47 59 -211 -3,354 -14,054 -59,894 -42,699 -125,505 -45,190 -50
ROCE % -16% -22% -21% -9% -18% -4% 21% -75% -27% -21% -1% 3%

Shareholding Pattern

Numbers in percentages

Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023
37.69 37.69 37.69 37.69 37.69 37.69 37.69 0.96 63.11 55.31 55.14 57.45
1.30 1.30 1.30 1.30 1.30 0.27 0.27 0.23 0.23 0.20 0.17 0.16
61.01 61.01 61.01 61.01 61.01 62.03 62.03 98.81 36.66 44.49 44.68 42.39

* 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