Key Metrics 
Check Before You Invest 
10 Yrs X-Ray 
Profit & Loss 
Valuation 
Analyst Note 
Balance Sheet 
Cash Flow 
Financial Ratio 
Qtr. Results 
News 
About
WPIL Ltd (WPIL)
Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 505872 NSE: WPIL Compressors / Pumps | Small Cap | WPIL Share Price
₹440 -3.65 (-0.82%)
As on 24-Jul'26 09:45
WPIL Ltd (WPIL)
Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 505872 NSE: WPIL Compressors / Pumps | Small Cap | WPIL Share Price
₹440 -3.65 (-0.82%)
As on 24-Jul'26 09:45
Key Metrics
Valuation Multiples
Market Cap
₹4,333 Cr.
Current Price
₹440
52-Week Low / High
₹342 / 524
TTM EPS
₹12
TTM Sales
₹763 Cr.
Book Value per Share
₹100.6
P/E Ratio
37.06
Higher than its 5-year historical median
Industry PE
45.7
Price to Book (P/B)
4.41
In line with its 5-year historical median
Price to Sales (P/S)
5.68
Higher than its 5-year historical median
EV/EBITDA
22.72
Higher than its 5-year historical median
Dividend Yield
0.45%
Profitability Efficiency
Return on Equity (ROE)
12.53%
Underperforms industry median
Return on Capital Employed (ROCE)
15.36%
Underperforms industry median
Return on Assets (ROA)
7.21%
Operating Profit Margin
21.3%
Net Profit Margin
15.33%
Gross Profit Margin
21.5%
Growth Momentum
1-yr vs 3-yr growth
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-33.55%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-19.07%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-18.71%
Asset Quality
Promoter Holding
70.80%
Pledged shares (%) of Promoter's holding (%)
3.18%
Reserves
₹973 Cr.
Equity
₹9.8 Cr.
Face Value
₹1
All Time Low / High
₹0.10 / 768.00
Check Before You Invest
Quality
Very GoodValuation
OvervaluedCheck Valuation charts
Price Trend
Semi Strong
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?
Revenue growth of WPIL Ltd vs industry peers?
WPIL Ltd revenue CAGR is 17.51%, compared to the industry median CAGR of 15.46%, indicating faster growth and gaining its market share.
Promoter shareholding and pledge status of WPIL Ltd?
Promoters hold 70.80% of the WPIL Ltd, with 3.18% of their stake pledged, indicating low pledge risk.
Stock return of WPIL Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 28.5% 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 endData adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
What is a Financial Track Record? How to read this chart in order to understand the data present here?
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'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 13.3% | 23.7% | 32.4% | 19.8% | 18.4% | 18.3% | 32.1% | 27.1% | 21.6% | 15.4% | - |
| Value Creation Index ⓘ | -0.1 | 0.7 | 1.3 | 0.4 | 0.3 | 0.3 | 1.3 | 0.9 | 0.5 | 0.1 | - |
Growth Parameters ⓘ |
|||||||||||
| Sales ⓘ | 280 | 422 | 533 | 372 | 340 | 530 | 1,002 | 1,077 | 1,148 | 763 | 763 |
| Sales YoY Gr. | - | 51% | 26.2% | -30.2% | -8.5% | 55.7% | 89.2% | 7.4% | 6.6% | -33.6% | - |
| Adj EPS ⓘ | 2.4 | 4.1 | 7.4 | 5.1 | 5.8 | 6.7 | 13.7 | 14.1 | 14.4 | 10.6 | 12 |
| YoY Gr. | - | 68% | 80.2% | -31.5% | 14.2% | 15.7% | 105.4% | 2.6% | 2.3% | -26.3% | - |
| BVPS (₹) ⓘ | 26 | 30.6 | 37.6 | 42.7 | 48.1 | 53.7 | 67.3 | 77.8 | 90.5 | 100.6 | 100.6 |
| Adj Net Profit ⓘ | 23.8 | 40.1 | 72.2 | 49.4 | 56.5 | 65.3 | 134 | 138 | 141 | 104 | 117 |
| Cash Flow from Ops. ⓘ | 18.8 | 45.8 | 108 | 13.5 | 89.5 | 52.6 | 63.8 | -56.2 | -190 | -95.4 | - |
| Debt/CF from Ops. ⓘ | 4 | 1.4 | 0.3 | 5.3 | 0.1 | 0.7 | 0.6 | -2.5 | -1.6 | -3.6 | - |
CAGR ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 11.8% | 17.5% | -8.7% | -33.6% | ||||
| Adj EPS ⓘ | 17.8% | 13% | -8.2% | -26.3% | ||||
| BVPSⓘ | 16.2% | 15.9% | 14.4% | 11.1% | ||||
| Share Price | 28.7% | 33.9% | 16.5% | 3.4% | ||||
Key Financial Parameters ⓘ
| Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 9.9 | 14.5 | 21.7 | 12.6 | 12.7 | 13.2 | 22.7 | 19.4 | 17.1 | 11.1 | 11.9 |
| Op. Profit Mgn % ⓘ | 15.1 | 15.6 | 21.9 | 17.1 | 20.2 | 16.4 | 17 | 17.9 | 17.5 | 21.3 | 21.3 |
| Net Profit Mgn % ⓘ | 8.5 | 9.5 | 13.5 | 13.3 | 16.6 | 12.3 | 13.4 | 12.8 | 12.3 | 13.6 | 15.3 |
| Debt to Equity ⓘ | 0.3 | 0.2 | 0.1 | 0.2 | 0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.4 | 0.1 |
| Working Cap Days ⓘ | 406 | 346 | 346 | 578 | 618 | 421 | 288 | 348 | 403 | 649 | 291 |
| Cash Conv. Cycle ⓘ | 129 | 83 | 56 | 89 | 112 | 58 | 23 | 57 | 115 | 266 | 141 |
Profit And Loss
(All Figures are in Crores.)| PARTICULARS | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 280 | 422 | 533 | 372 | 340 | 530 | 1,002 | 1,077 | 1,148 | 763 |
| Operating Expenses ⓘ + | 243 | 356 | 417 | 309 | 271 | 443 | 832 | 884 | 947 | 600 |
| Operating Profit ⓘ | 37 | 66 | 116 | 63 | 69 | 87 | 171 | 193 | 201 | 162 |
| Operating Profit Margin (%) | 13.3% | 15.6% | 21.8% | 17.0% | 20.2% | 16.3% | 17.0% | 17.9% | 17.5% | 21.3% |
| Other Income ⓘ + | 8 | 19 | 9 | 30 | 26 | 14 | 37 | 31 | 30 | 38 |
| Interest ⓘ | 13 | 10 | 7 | 10 | 10 | 9 | 12 | 17 | 31 | 37 |
| Depreciation ⓘ | 3 | 3 | 3 | 6 | 5 | 6 | 6 | 7 | 7 | 9 |
| Profit Before Tax ⓘ | 29 | 71 | 116 | 77 | 79 | 86 | 190 | 199 | 193 | 155 |
| Tax ⓘ | 9 | 24 | 43 | 18 | 20 | 22 | 47 | 57 | 49 | 39 |
| Profit After Tax | 20 | 48 | 73 | 59 | 60 | 64 | 143 | 142 | 144 | 117 |
| PAT Margin (%) | 7.3% | 11.3% | 13.8% | 15.9% | 17.6% | 12.1% | 14.3% | 13.2% | 12.5% | 15.3% |
| Adjusted EPS (₹) | 2.1 | 4.9 | 7.5 | 6.1 | 6.1 | 6.5 | 14.6 | 14.5 | 14.7 | 12.0 |
| Dividend Payout Ratio (%) | 9.60% | 8.20% | 10% | 12.40% | 16.40% | 15.30% | 13.70% | 27.50% | 13.60% | 16.70% |
Valuation of WPIL - Standalone
Analyst's Notes
No data found!
Balance Sheet
(All Figures are in Crores.)| PARTICULARS | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | |||||||||||
| Shareholders Fund + | 254 | 299 | 367 | 417 | 470 | 524 | 657 | 760 | 884 | 983 | |
| Debt + | 76 | 62 | 30 | 72 | 6 | 37 | 41 | 134 | 291 | 322 | |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Trade Payables | 85 | 114 | 114 | 109 | 73 | 220 | 289 | 363 | 284 | 133 | |
| Others Liabilities ⓘ | 24 | 76 | 132 | 135 | 129 | 118 | 195 | 247 | 166 | 185 | |
| Total Liabilities ⓘ | 439 | 550 | 643 | 733 | 679 | 899 | 1,182 | 1,504 | 1,624 | 1,622 | |
Fixed Assets | |||||||||||
| Net Fixed Assets ⓘ + | 48 | 47 | 46 | 55 | 51 | 48 | 88 | 100 | 120 | 128 | |
| CWIP ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | |
| Investments ⓘ | 42 | 42 | 42 | 42 | 49 | 49 | 49 | 49 | 49 | 40 | |
| Inventories | 21 | 35 | 48 | 74 | 58 | 61 | 80 | 139 | 131 | 115 | |
| Trade Receivables | 178 | 215 | 188 | 169 | 154 | 268 | 361 | 607 | 672 | 770 | |
| Cash Equivalents | 3 | 3 | 2 | 10 | 53 | 106 | 157 | 188 | 86 | 112 | |
| Others Assets ⓘ | 146 | 209 | 316 | 383 | 313 | 366 | 446 | 417 | 565 | 457 | |
| Total Assets ⓘ | 439 | 550 | 643 | 733 | 679 | 899 | 1,182 | 1,504 | 1,624 | 1,622 | |
Cash Flow
(All Figures are in Crores.)| PARTICULARS | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ + | 19 | 46 | 108 | 13 | 90 | 53 | 64 | -56 | -190 | -95 |
| Cash Flow From Investing Activity ⓘ + | 4 | -19 | -64 | -32 | -7 | -33 | -57 | 20 | 73 | 186 |
| Cash Flow From Financing Activity ⓘ + | -23 | -26 | -44 | 21 | -84 | 9 | -21 | 37 | 104 | -9 |
| Net Cash Flow ⓘ | -0 | 0 | -0 | 3 | -2 | 28 | -14 | 1 | -13 | 82 |
Financial Ratio
| PARTICULARS | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | Mar'26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 8.4 | 17.23 | 22.06 | 15.1 | 13.46 | 12.85 | 24.22 | 20.05 | 17.5 | 12.53 |
| ROCE (%) | 13.29 | 23.66 | 32.38 | 19.8 | 18.43 | 18.33 | 32.13 | 27.14 | 21.59 | 15.36 |
| Asset Turnover Ratio | 0.69 | 0.86 | 0.89 | 0.54 | 0.48 | 0.67 | 0.96 | 0.8 | 0.73 | 0.47 |
| PAT to CFO Conversion(x) | 0.95 | 0.96 | 1.48 | 0.22 | 1.5 | 0.83 | 0.45 | -0.39 | -1.32 | -0.81 |
| Working Capital Days | ||||||||||
| Receivable Days | 223.30 | 169 | 138 | 175.20 | 173.20 | 145.50 | 114.50 | 164 | 203.40 | 345.10 |
| Inventory Days | 21.80 | 24 | 28.40 | 59.90 | 71.10 | 41.30 | 25.80 | 37.20 | 43 | 58.90 |
| Payable Days | 160.90 | 147.40 | 151.10 | 211.70 | 194.10 | 565.10 | 986.60 | 999.30 | 726.80 | 478.20 |
Management X-Ray
Shareholding Pattern
Promoter's Holding & Share Pledging
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.17 | 1.16 | 1.01 | 3.18 |
* 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-Jul-2026 09:45 is ₹440.0.
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-Jul-2026 the market cap of WPIL stood at ₹4,333.2 Cr
The latest P/E ratio of WPIL as of 23-Jul-2026 is 37.06.
The latest P/B ratio of WPIL as of 23-Jul-2026 is 4.41.
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 Semi Strong which suggest that the price of WPIL Ltd is likely to Rise-somewhat 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 4 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
