WPIL Ltd (505872) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 505872 | NSE: | Compressors / Pumps | Small Cap

WPIL Share Price

386.45 -9.15 -2.31%
as on 05-Dec'25 13:23

WPIL Ltd (505872) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 505872 | NSE: | Compressors / Pumps | Small Cap

DeciZen - make an informed investing decision on WPIL

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

WPIL stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
34.99
Market Cap:
3,863.9 Cr.
52-wk low:
345.6
52-wk high:
768

Is WPIL Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of WPIL: Login to view analysis.

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

Value Creation Index Colour Code Guide

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

Growth Parameters Colour Code Guide

Sales 2122804225333723405301,0021,0771,148936
Sales YoY Gr.-31.9%51%26.2%-30.2%-8.5%55.7%89.2%7.4%6.6%-
Adj EPS 1.52.44.17.45.15.86.713.714.114.411.3
YoY Gr.-68.3%68%80.2%-31.5%14.2%15.7%105.4%2.6%2.3%-
BVPS (₹) 23.52630.637.642.748.153.767.377.890.593
Adj Net
Profit
14.223.840.172.249.456.565.3134138141110
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

CAGR Colour Code Guide

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 25% 50.4% 47.2% -43.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
6.49.914.521.712.612.713.222.719.417.112.3
Op. Profit
Mgn %
13.515.115.621.917.120.216.41717.917.517.2
Net Profit
Mgn %
6.78.59.513.513.316.612.313.412.812.311.8
Debt to
Equity
0.40.30.20.10.200.10.10.20.30
Working Cap
Days
441406346346578618421288348403222
Cash Conv.
Cycle
19212983568911258235711589

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - WPIL Ltd.

Standalone Consolidated
TTM EPS (₹) 11.3 9.9
TTM Sales (₹ Cr.) 936 1,758
BVPS (₹.) 93 151.2
Reserves (₹ Cr.) 899 1,467
P/BV 4.25 2.62
PE 34.99 40.04
From the Market
52 Week Low / High (₹) 345.55 / 768.00
All Time Low / High (₹) 0.10 / 768.00
Market Cap (₹ Cr.) 3,864
Equity (₹ Cr.) 9.8
Face Value (₹) 1
Industry PE 40

Management X-Ray of WPIL:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *4.190.000.000.000.000.000.000.000.002.17
* Pledged shares as % of Promoter's holding (%)

Valuation of WPIL - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of WPIL

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 101310710109121731
Depreciation 3333656677
Exceptional Items 0000000000
Profit Before Tax 262971116777986190199193
Tax 892443182022475749
Profit After Tax 17204873596064143142144
PAT Margin (%) 8.1%7.2%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%10%8%10%12%16%15%14%28%14%

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
Minority Interest0000000000
Debt797662307263741134291
Long Term Debt0000011075
Short Term Debt797662297163640126285
Trade Payables588511411410973220289363284
Others Liabilities 292476132135129118195247166
Total Liabilities 3954395506437336798991,1821,5041,624

Fixed Assets

Gross Block64525355697072110129155
Accumulated Depreciation32369141924212835
Net Fixed Assets 3248474655514888100120
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

Finance 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 Days283223169138175173146115164203
Inventory Days20222428607141263743
Payable Days151161147151212194565987999728

WPIL Ltd Stock News

WPIL Ltd FAQs

The current trading price of WPIL on 05-Dec-2025 13:23 is ₹386.4.
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 04-Dec-2025 the market cap of WPIL stood at ₹3,863.9.
The latest P/E ratio of WPIL as of 04-Dec-2025 is 34.99.
The latest P/B ratio of WPIL as of 04-Dec-2025 is 4.25.
The 52-week high of WPIL is ₹768.0 and the 52-week low is ₹345.6.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of WPIL is ₹935.7 ( Cr.) .

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).
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×