Download App
Help CenterSubscribe
Money Works 4 Me Logo MoneyWorks4Me
Talk to Advisor
Login Get Free Account
Sign Up

MoneyWorks4Me

Log In Sign Up Schedule Free 15‑min Call
Login Get Free Account
Sign Up

WPIL Ltd (WPIL)

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

₹430.45 -4.30 (-0.99%)

As on 25-Sep'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

₹430.45 -4.30 (-0.99%)

As on 25-Sep'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹4,204 Cr.
Current Price
₹430.5
52-Week Low / High
₹342 / 510
TTM EPS
₹17.4
TTM Sales
₹1,977 Cr.
Book Value per Share
₹167.7
P/E Ratio
24.79
In line with its 5-year historical median
Industry PE
47.4
Price to Book (P/B)
2.57
Lower than its 5-year historical median
Price to Sales (P/S)
2.13
Lower than its 5-year historical median
EV/EBITDA
10.45
Lower than its 5-year historical median
Dividend Yield
0.46%
Profitability Efficiency
Return on Equity (ROE)
13.48%
Underperforms industry median
Return on Capital Employed (ROCE)
17.32%
Underperforms industry median
Return on Assets (ROA)
6.45%
Operating Profit Margin
17.2%
Net Profit Margin
10.77%
Gross Profit Margin
17.3%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-33.55%
Operating Profit Growth (1 Year)
Improving versus 3-year growth rate
8.88%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
58.24%
Asset Quality
Promoter Holding
70.80%
Pledged shares (%) of Promoter's holding (%)
3.18%
Reserves
₹1,628 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

Check Before You Invest

Quality

Very Good
Check detailed performance

Valuation

Overvalued

Check Valuation charts

Price Trend

Semi Strong
Check Price chart
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.

View More

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.

View More
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 13.27%, compared to the industry median CAGR of 14.38%, indicating slower growth and losing its market share.
Q.1 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.
Q.1 Stock return of WPIL Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 28.2% based on the current price.
View More

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'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
ROCE % ⓘ13.3%23.7%32.4%19.8%18.4%18.3%32.1%27.1%21.6%15.4%-
Value Creation
Index ⓘ		-0.10.71.30.40.30.31.30.90.50.1-

Growth Parameters ⓘ
Sales ⓘ2804225333723405301,0021,0771,148763696
Sales YoY Gr.-51%26.2%-30.2%-8.5%55.7%89.2%7.4%6.6%-33.6%-
Adj EPS ⓘ2.44.17.45.15.86.713.714.114.410.610.7
YoY Gr.-68%80.2%-31.5%14.2%15.7%105.4%2.6%2.3%-26.3%-
BVPS (₹) ⓘ2630.637.642.748.153.767.377.890.5100.6101.2
Adj Net
Profit ⓘ		23.840.172.249.456.565.3134138141104104
Cash Flow from Ops. ⓘ18.845.810813.589.552.663.8-56.2-190-95.4-
Debt/CF from Ops. ⓘ41.40.35.30.10.70.6-2.5-1.6-3.6-

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 27.8% 38% 13.5% -2.6%

Key Financial Parameters ⓘ

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
Return on
Equity % ⓘ		9.914.521.712.612.713.222.719.417.111.110.6
Op. Profit
Mgn % ⓘ		15.115.621.917.120.216.41717.917.521.321.3
Net Profit
Mgn % ⓘ		8.59.513.513.316.612.313.412.812.313.615
Debt to
Equity ⓘ		0.30.20.10.200.10.10.20.30.4-
Working Cap
Days ⓘ		406346346578618421288348403649291
Cash Conv.
Cycle ⓘ		129835689112582357115266141

Valuation of WPIL - Consolidated

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!

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.002.171.161.013.18
* Pledged shares as % of Promoter's holding (%)

Financials

PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Sales7088451,1569099951,1811,6051,6641,8071,855
Operating Expenses ⓘ + 6587489227898489751,3451,3661,5151,536
Manufacturing Costs5054848397345688659693589
Material Costs332392520387421276339340428457
Employee Cost 166177161182193205173203229295
Other Costs ⓘ 110125158137138149144165164195
Operating Profit ⓘ 5097234120147206261298292318
Operating Profit Margin (%) 7.1%11.5%20.2%13.2%14.8%17.4%16.2%17.9%16.2%17.2%
Other Income ⓘ + 7172115191331283850
Exceptional Items ⓘ 0000000000
Interest ⓘ 27221321232024313948
Depreciation ⓘ 22221937373728303341
Profit Before Tax ⓘ 106922378109163242271267288
Tax ⓘ 123366233145657814088
Profit After Tax -2361575678118178193126200
PAT Margin (%) -0.3%4.2%13.6%6.1%7.9%10.0%11.1%11.6%7.0%10.8%
Adjusted EPS (₹)0.74.112.95.88.610.019.448.613.516.2
Dividend Payout Ratio (%)27.50%9.80%5.80%13%11.60%10%10.30%8.20%14.80%12.40%
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26

Equity and Liabilities

Shareholders Fund + 2592934074545426348101,2461,3721,590
Share Capital ⓘ 9.779.779.779.779.779.779.779.779.779.77
Reserves ⓘ 2492843974445336258001,2361,3621,581
Debt +235155122358246246205193412417
Long Term Debt95232318714812291273793
Short Term Debt1391329917298124114166375324
Minority Interest9431284771103310299375
Trade Payables150193216224252386472459417299
Others Liabilities ⓘ 147343268339420468612420432577
Total Liabilities ⓘ 7999881,0441,4031,5081,8062,2022,6282,9323,259

Fixed Assets

Net Fixed Assets ⓘ +180182176449429421467439503654
Gross Block205224230544555590639546658860
Accumulated Depreciation25415495127169172106155206
CWIP ⓘ 20111991492
Investments ⓘ 14131413161720253242
Inventories194194196259253295342370367362
Trade Receivables303354293321326427547731834996
Cash Equivalents 25329358152213259629447525
Others Assets ⓘ 81213271303331424558420741678
Total Assets ⓘ 7999881,0441,4031,5081,8062,2022,6282,9323,259
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Cash Flow From Operating Activity ⓘ + 6318214155230115187-90-150-93
PBT ⓘ 86922276132162282756187280
Adjustment ⓘ 47514769665752-4404663
Changes in Working Capital ⓘ 2394-78-5948-50-86-363-358-299
Tax Paid ⓘ -14-33-50-31-16-54-60-43-25-136
Cash Flow From Investing Activity ⓘ + -11-36-24-287-36-51-95529-334180
Capex -12-38-25-11715-24-32-42-38-54
Net Investments -00-7-173-51-31-70-31-321212
Others ⓘ 11841486012422
Cash Flow From Financing Activity ⓘ + -73-124-53199-143-35-102-88151-46
Net Proceeds from Shares ⓘ 13000000000
Net Proceeds from Borrowing ⓘ -39-91-3166-27-21-43-6612282
Interest Paid ⓘ -24-23-13-20-22-18-24-30-38-45
Dividend Paid ⓘ -2-2-5-9-7-10-10-39-20-20
Others ⓘ -20-8-3361-8714-254787-63
Net Cash Flow ⓘ -212163-335128-9351-33241
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Ratios
ROE (%)-0.7512.9244.9212.9115.7120.0524.6318.789.6413.48
ROCE (%)6.8118.2746.6514.4415.9421.1427.3124.2518.7117.32
Asset Turnover Ratio0.890.951.140.740.680.710.80.690.650.6
PAT to CFO Conversion(x)N/A5.060.90.982.950.971.05-0.47-1.19-0.47
Working Capital Days
Receivable Days161.20141.50102123.10118.60116.30110.70140.10158180
Inventory Days100.9083.5061.5091.3093.9084.8072.5078.1074.4071.80
Payable Days147.20159.50143.30207.60206.80422.50461.20499.90373.80285.90

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

WPIL Ltd FAQs

The current trading price of WPIL on 25-Sep-2026 16:59 is ₹430.4.

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 24-Sep-2026 the market cap of WPIL stood at ₹4,204.2 Cr

The latest P/E ratio of WPIL as of 24-Sep-2026 is 40.37.

The latest P/B ratio of WPIL as of 24-Sep-2026 is 4.25.

The 52-week high of WPIL is ₹509.8 and the 52-week low is ₹342.3.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of WPIL is ₹696 ( 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 49 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now