SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Wartsila India Ltd (WARTSILA)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500443 NSE: WARTSILA Diesel Engines | Small Cap | Wartsila India Share Price

BSE Share Price
Not Listed

Wartsila India Ltd (WARTSILA)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500443 NSE: WARTSILA Diesel Engines | Small Cap | Wartsila India Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹734 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹31.5
TTM Sales
₹493 Cr.
Book Value per Share
₹179.1
P/E Ratio
19.36
Industry PE
60.3
Price to Book (P/B)
3.41
Price to Sales (P/S)
1.49
EV/EBITDA
12.61
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
13.40%
Return on Capital Employed (ROCE)
18.46%
Return on Assets (ROA)
7.25%
Operating Profit Margin
8.1%
Net Profit Margin
7.69%
Gross Profit Margin
11.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-12.36%
Operating Profit Growth (1 Year)
-
-29.11%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-10.42%
Asset Quality
Promoter Holding
96.58%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹203 Cr.
Equity
₹12 Cr.
Face Value
₹10
All Time Low / High
₹61.00 / 630.95

Wartsila India stock performance

Key Ratios
mw4me loader

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.

Value Creation

Dec'02Dec'03Dec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'11Dec'12TTM
ROCE % 23.7%27.5%23%21.4%13.7%14.9%17.8%23%20.5%18.5%-

Growth Parameters

Sales 238272278285271239311392563493493
Sales YoY Gr.-14.3%2.2%2.7%-5%-12%30.3%26.2%43.4%-12.4%-
Adj EPS 15.521.519.720.112.816.221.735.535.630.531.5
YoY Gr.-38.6%-8.2%2.1%-36.4%26.1%34.5%63.6%0.1%-14.2%-
BVPS (₹) 104.8124.7144164.4175.6193.4217.3254.4256.3240.2179.1
Adj Net
Profit
18.625.823.724.215.419.426.142.842.333.238
Cash Flow from Ops. 272626.117.114.145.4-23.751.7-28.319.6-
Debt/CF from Ops. 0.910.91.21.20.1-0.40-0.10-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 8.4%12.7%16.6%-12.4%
Adj EPS 7.8%19%12%-14.2%
BVPS9.7%6.5%3.4%-6.3%
Share Price - - - -

Key Financial Parameters

Dec'02Dec'03Dec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'11Dec'12TTM
Return on
Equity %
15.818.714.713.17.58.810.615.113.911.715
Op. Profit
Mgn %
2.6816.316.412.80.7-0.21.710.18.112.5
Net Profit
Mgn %
7.89.58.58.55.78.18.410.97.56.77.7
Debt to
Equity
0.20.20.10.10.100000-
Working Cap
Days
2692172022212743483122322032980
Cash Conv.
Cycle
38383640505351641211720

Profit And Loss

(All Figures are in Crores.)
PARTICULARSDec'02Dec'03Dec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'11Dec'12
Sales237.92271.87277.92285.40271.06238.67310.86392.42562.56493.05
Operating Expenses + 235.04250.99232.55239.41236.38237.03312.46386.04505.94452.91
Manufacturing Costs166.05175.2519.6618.9922.0215.0119.95241.612.595.21
Material Costs-5.1413.27149.69137.91124.27123.22167.17-4.38330.35264.41
Employee Cost 24.8829.1731.1339.7345.1552.5867.1470.9589.20109.05
Other Costs 49.2433.3132.0742.7944.9446.2258.2177.8683.7974.24
Operating Profit 2.8820.8845.3745.9934.681.64-1.616.3956.6240.14
Operating Profit Margin (%) 1.2%7.7%16.3%16.1%12.8%0.7%-0.5%1.6%10.1%8.1%
Other Income + 31.0231.723.795.534.3740.9554.3064.1511.5616.51
Exceptional Items 0000000000
Interest 2.152.872.713.623.252.630.710.670.800.55
Depreciation 2.877.646.317.138.507.837.474.435.454.16
Profit Before Tax 28.8842.1040.1540.7727.3032.1344.5165.4561.9351.95
Tax 11.2015.2114.1913.409.457.2011.4416.6219.5914.02
Profit After Tax 17.6926.8925.9627.3717.8524.9333.0748.8342.3437.93
PAT Margin (%) 7.4%9.9%9.3%9.6%6.6%10.5%10.6%12.4%7.5%7.7%
Adjusted EPS (₹)14.722.421.622.714.820.727.540.635.634.9
Dividend Payout Ratio (%)13.60%9%9.30%8.80%13.50%12.10%10.90%7.40%84.30%91.80%

Valuation of Wartsila India - 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.)
PARTICULARSDec'02Dec'03Dec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'11Dec'12

Equity and Liabilities

Shareholders Fund + 126.16150.02173.24197.80211.27232.68261.52306.13305261.27
Share Capital 12.0312.0312.0312.0312.0312.0312.0312.0311.9010.88
Reserves 114.12137.98161.21185.77199.23220.64249.49294.09293.10250.39
Debt +2526.5023.6220.3817.084.348.4302.410
Long Term Debt2526.5023.6220.3817.084.348.43000
Short Term Debt000000002.410
Minority Interest0000000000
Trade Payables53.9942.9743.3242.2650.4961.3570.5969.3938.85114.02
Others Liabilities 84.3364.7466.3283.3297.95127.62133.2749.90208.17115.93
Total Liabilities 289.47284.22306.50343.76376.78425.99473.80425.42554.42491.22

Fixed Assets

Net Fixed Assets +34.2554.2750.0347.6648.0144.3334.5741.7235.7332.32
Gross Block59.1283.8682.7486.7594.7596.8676.0781.3669.7267.10
Accumulated Depreciation24.8729.5932.7239.0946.7452.5441.5039.6533.9934.78
CWIP 24.880.520.214.551.054.5312.221.831.900.17
Investments 48.1268.0691.3392.67100.01128.7589.07145.5146.9952.21
Inventories34.9027.3231.9126.8826.5840.8749.3256.04105.9838.31
Trade Receivables58.8752.0758.8868.0776.1755.3196.85110251.26276.93
Cash Equivalents 8.548.927.2310.126.9612.5037.8232.2239.3419.85
Others Assets 79.9173.0666.9393.81117.99139.70153.9538.1073.2271.43
Total Assets 289.47284.22306.50343.76376.78425.99473.80425.42554.42491.22

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'02Dec'03Dec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'11Dec'12
Cash Flow From Operating Activity + 26.9626.0226.0617.1014.1145.42-23.6651.70-28.2919.56
PBT 28.8842.1040.1540.7727.3032.1344.5165.4561.9351.95
Adjustment 14.72-2.101.456.255.43-2.63-6.124.975.617.13
Changes in Working Capital -6.480.27-3.66-13.53-6.927.03-47.69-9.18-71.88-24.15
Tax Paid -10.16-14.25-11.88-16.38-11.72-11.11-14.36-9.53-24.03-15.37
Cash Flow From Investing Activity + -48.64-22.04-19.86-5.22-8.29-21.9624-40.98103.9920.31
Capex -27.26-4.26-0.52-9.41-5.32-7.47-1.41-4.60-17.762.94
Net Investments -24.91-19.78-20.073.82-3.86-21.3921.81-48.25105.87-5.22
Others 3.5320.730.360.896.893.6011.8715.8722.58
Cash Flow From Financing Activity + 19.38-3.60-7.89-8.98-8.98-19.480.23-12.71-74.01-43.36
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 251.50-2.88-3.23-3.30-17.080000
Interest Paid -1.40-2.38-2.29-3.01-2.93-2.44-0.33-0.06-0.08-0.01
Dividend Paid -4.21-2.41-2.72-2.74-2.74-2.74-3.52-4.22-76.320
Others 0-0.310002.794.08-8.432.39-43.35
Net Cash Flow -2.290.39-1.702.89-3.163.980.57-1.981.69-3.49

Financial Ratio

PARTICULARSDec'02Dec'03Dec'04Dec'05Dec'06Dec'07Dec'08Dec'09Dec'11Dec'12
Ratios
ROE (%)14.9519.4716.0614.758.7311.2313.3817.213.8613.4
ROCE (%)23.7327.4522.9621.3913.6814.9417.8422.9520.4518.46
Asset Turnover Ratio0.890.960.950.880.760.60.70.881.160.96
PAT to CFO Conversion(x)1.520.9710.620.791.82-0.721.06-0.670.52
Working Capital Days
Receivable Days98.8073.9072.3080.8096.60100.2088.6095.30115.60192.40
Inventory Days52.5041.5038.6037.4035.8051.4052.5048.5051.8052.60
Payable Days-4,195.201,333.80105.20113.30136.20165.70144.10-5,834.7059.80105.50

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Wartsila India Ltd FAQs

The current trading price of Wartsila India on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Wartsila India stood at ₹734.2 Cr

The latest P/E ratio of Wartsila India as of 31-Dec-1969 is 19.36.

The latest P/B ratio of Wartsila India as of 31-Dec-1969 is 3.41.

The 52-week high of Wartsila India is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Wartsila India is ₹493 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Wartsila India Ltd

Wartsila India Limited was founded in 1986 and is based in Mumbai, India. The company is a subsidiary of Wartsila Corporation. In the year 2002, Wartsila increased its holding in Wartsila India Ltd to 88.3%.

Wartsila India manufactures diesel generating sets/engines and/or supplies equipment for the industrial, utilities, and ship power sectors in India. It provides power plant solutions based on oil, gas, and dual-fuel engines, as well as biomass fuels.

The company’s products include diesel engines and diesel generating sets in the range of 500 kilowatts to 7500 kilowatts. It also manufactures power skids, pipe modules, booster feeder units, exhaust gas silencers, fuel oil units, unloading units, fuel and lube oil transfer units, maintenance water tanks, expansion vessels, and lube oil trolleys, as well as gearboxes in the range of 500 to 1800 kilowatts, nozzles with aerodynamic contour, and oil distribution boxes.

In addition, Wartsila India operates a ship repair unit that undertakes reconditioning of components of engines, cylinder heads, pistons, FIPs, water pumps, LO pumps, air coolers, and LO coolers. Further, the company provides operations and management services to utilities, industry, and independent power producers. As of December 31, 2006, it operated and managed approximately 62 power plant sites covering 151 engines and three steam turbine generators totalling approximately 764 megawatts.

Subsidiaries:

Wartsila Technology OY AB is a subsidiary company of Wartsila India Limited.

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:

×