SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

WPIL Ltd (WPIL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 505872 NSE: WPIL Compressors / Pumps | Small Cap | WPIL Share Price

₹506.80 13.00 (2.63%)

As on 24-Jun'26 16:59

WPIL Ltd (WPIL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 505872 NSE: WPIL Compressors / Pumps | Small Cap | WPIL Share Price

₹506.80 13.00 (2.63%)

As on 24-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹4,950 Cr.
Current Price
₹506.8
52-Week Low / High
₹342 / 524
TTM EPS
₹12
TTM Sales
₹763 Cr.
Book Value per Share
₹100.6
P/E Ratio
42.33
Higher than its 5-year historical median
Industry PE
50.2
Price to Book (P/B)
5.04
Higher than its 5-year historical median
Price to Sales (P/S)
6.49
Higher than its 5-year historical median
EV/EBITDA
25.79
Higher than its 5-year historical median
Dividend Yield
0.39%
Profitability Efficiency
Return on Equity (ROE)
17.50%
Outperforms industry median
Return on Capital Employed (ROCE)
21.59%
Outperforms industry median
Return on Assets (ROA)
9.20%
Operating Profit Margin
17.5%
Net Profit Margin
12.53%
Gross Profit Margin
17.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
6.57%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
4.1%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
1.27%
Asset Quality
Promoter Holding
70.80%
Pledged shares (%) of Promoter's holding (%)
1.01%
Reserves
₹973 Cr.
Equity
₹9.8 Cr.
Face Value
₹1
All Time Low / High
₹0.10 / 768.00

WPIL stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Overvalued

Price Trend

Strong
Q.1 Is WPIL Ltd a good quality company?
WPIL Ltd is a good quality company, based on a consistently good multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does WPIL Ltd performance compare with that of its Peers?
Q.1 Revenue growth of WPIL Ltd vs industry peers?
WPIL Ltd revenue CAGR is 25.28%, compared to the industry median CAGR of 14.24%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of WPIL Ltd?
Promoters hold 70.80% of the WPIL Ltd, with 1.01% of their stake pledged, indicating low pledge risk.
Q.1 Stock return of WPIL Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 26.8% based on the current price.

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
WPIL Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 13.1%13.3%23.7%32.4%19.8%18.4%18.3%32.1%27.1%21.6%-
Value Creation
Index
-0.1-0.10.71.30.40.30.31.30.90.5-

Growth Parameters

Sales 2122804225333723405301,0021,0771,148763
Sales YoY Gr.-31.9%51%26.2%-30.2%-8.5%55.7%89.2%7.4%6.6%-
Adj EPS 1.52.44.17.45.15.86.713.714.114.412
YoY Gr.-68.3%68%80.2%-31.5%14.2%15.7%105.4%2.6%2.3%-
BVPS (₹) 23.52630.637.642.748.153.767.377.890.5100.6
Adj Net
Profit
14.223.840.172.249.456.565.3134138141117
Cash Flow from Ops. -23.218.845.810813.589.552.663.8-56.2-190-
Debt/CF from Ops. -3.441.40.35.30.10.70.6-2.5-1.6-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 20.6%25.3%29.4%6.6%
Adj EPS 29.1%23.3%29.2%2.3%
BVPS16.2%16.2%19.1%16.3%
Share Price 30.9% 40% 21.5% 18.4%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
6.49.914.521.712.612.713.222.719.417.112.5
Op. Profit
Mgn %
13.515.115.621.917.120.216.41717.917.521.3
Net Profit
Mgn %
6.78.59.513.513.316.612.313.412.812.315.3
Debt to
Equity
0.40.30.20.10.200.10.10.20.30.1
Working Cap
Days
441406346346578618421288348403291
Cash Conv.
Cycle
192129835689112582357115141

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales2122804225333723405301,0021,0771,148
Operating Expenses + 184243356417309271443832884947
Manufacturing Costs152542564240273638629645
Material Costs1231582472761931729594119162
Employee Cost 22283335343134415667
Other Costs 24323549402842588073
Operating Profit 293766116636987171193201
Operating Profit Margin (%) 13.5%13.3%15.6%21.8%17.0%20.2%16.3%17.0%17.9%17.5%
Other Income + 108199302614373130
Exceptional Items 0000000000
Interest 101310710109121731
Depreciation 3333656677
Profit Before Tax 262971116777986190199193
Tax 892443182022475749
Profit After Tax 17204873596064143142144
PAT Margin (%) 8.1%7.3%11.3%13.8%15.9%17.6%12.1%14.3%13.2%12.5%
Adjusted EPS (₹)1.82.14.97.56.16.16.514.614.514.7
Dividend Payout Ratio (%)11.40%9.60%8.20%10%12.40%16.40%15.30%13.70%27.50%13.60%

Valuation of WPIL - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 230254299367417470524657760884
Share Capital 10101010101010101010
Reserves 220244289357408460514647750874
Debt +797662307263741134291
Long Term Debt0000011075
Short Term Debt797662297163640126285
Minority Interest0000000000
Trade Payables588511411410973220289363284
Others Liabilities 292476132135129118195247166
Total Liabilities 3954395506437336798991,1821,5041,624

Fixed Assets

Net Fixed Assets +3248474655514888100120
Gross Block64525355697072110129155
Accumulated Depreciation32369141924212835
CWIP 0000000021
Investments 66424242424949494949
Inventories1421354874586180139131
Trade Receivables174178215188169154268361607672
Cash Equivalents 1332105310615718886
Others Assets 108146209316383313366446417565
Total Assets 3954395506437336798991,1821,5041,624

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -23194610813905364-56-190
PBT 262971116777986190199193
Adjustment 4182150-66-10-315
Changes in Working Capital -43-16-1025-3927-11-70-202-356
Tax Paid -9-12-17-48-26-11-28-46-50-41
Cash Flow From Investing Activity + -304-19-64-32-7-33-572072
Capex -1-2-1-3-2-1-2-5-21-13
Net Investments -28-000-6-52-25-64-3039
Others 07-19-61-2446-7127046
Cash Flow From Financing Activity + 53-23-26-4421-849-2137104
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 2-00001-0-01193
Interest Paid -7-14-10-7-9-9-8-11-17-30
Dividend Paid -2-2-2-5-9-7-10-10-39-20
Others 60-7-14-3339-692718261
Net Cash Flow 0-00-03-228-141-13

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)7.758.417.2322.0615.113.4612.8524.2220.0517.5
ROCE (%)13.113.2923.6632.3819.818.4318.3332.1327.1421.59
Asset Turnover Ratio0.620.690.860.890.540.480.670.960.80.73
PAT to CFO Conversion(x)-1.350.950.961.480.221.50.830.45-0.39-1.32
Working Capital Days
Receivable Days282.80223.30169138175.20173.20145.50114.50164203.40
Inventory Days19.8021.802428.4059.9071.1041.3025.8037.2043
Payable Days151.40160.90147.40151.10211.70194.10565.10986.60999.30727.60

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.002.171.161.01
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

WPIL Ltd FAQs

The current trading price of WPIL on 24-Jun-2026 16:59 is ₹506.8.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 23-Jun-2026 the market cap of WPIL stood at ₹4,950 Cr

The latest P/E ratio of WPIL as of 23-Jun-2026 is 42.33.

The latest P/B ratio of WPIL as of 23-Jun-2026 is 5.04.

The 52-week high of WPIL is ₹524.3 and the 52-week low is ₹342.3.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of WPIL is ₹763 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that WPIL Ltd is a good quality company.

The key valuation ratios of WPIL Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of WPIL Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

About WPIL Ltd

W P I L Ltd was incorporated on February 6, 1952 at Calcutta under the name and style of Johnson Pumps India Ltd. subsequently the name of the company was changed to Worthington pumps India Ltd. on January 29, 1983.

The company is mainly engaged into manufacturing of vertical pumps, horizontal pumps, grey iron, castings and sluice valves.

WPIL dedicates itself to the cause of total customer satisfaction. The company has to its credit a rich experience of more than 50 years in designing, developing, manufacturing, erecting, commissioning and servicing of pumps. Either with the help of erstwhile foreign collaborators such as Johnston Pumps for vertical turbines, Hayward Taylor for submersibles and Worthington for horizontals; or with the in-house R&D recognized by the Ministry of Science and Technology, Govt. of India, it has grown into one strong brand-WPIL. Understanding the importance of need based operation.

WPIL now offers system engineering and complete solutions to all kinds of water and waste water handling and transportation needs

Product range of the company includes:

  • Vertical Turbine Pumps
  • Vertical Mixed Flow & Axial Flow Pumps
  • Submersible Pumps
  • Horizontal Centrifugal Pumps
  • Inclined-wet-pit-pump

Milestones:

  • 1952 Commenced Business Johnston Pumps India as JV of Johnston, US.
  • 1982 License from Hayward Tyler, UK for Submersible Motor.
  • 1983 JV with Worthington name changed -Worthington Pumsp India.
  • 1990 CW Pump- 33,100 M3./Hr.,2600 KW, 500 MW NTPC Power Stn.
  • 1995 Association -(Worthington-Ingersol Dresser) ends & name WPIL.
  • 1997 Export Order ($1.7 Million) from Vietnam-Inclined Pump.
  • 2000 Major Break through - $4.44 Mill - Four Lao PDR Pump Station.
  • 2002 APGENCO - Vijaywada Thermal Power Station - CW Pump
  • 2003 Turnkey contract for large CW Pump - NTPC Vindhyachal: 500MW
  • 2005 Completing large turnkey project for Drainage Pumping Station in Bagjola near Kolkata comprising of 19 large Propeller Pumps
  • 2006 Major sea water pumps (Duplex SS) for Saudi Arabia-JANA.
  • 2007 Joint venture with Mitsubishi-Japan for contract for Concrete Volute Pumps to be supplied for Indian Project

Achievements/ recognition:

  • The company has received merit certificate shield for export performance fourteen times from 1974 till date from the engineering export promotion council (Govt. of India).
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: