Is WPIL a good quality company?

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

Is WPIL undervalued or overvalued?

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

What is WPIL share price return in the past 10 years?

WPIL Ltd share price has appreciated 32.5% annually (CAGR) over the past ten years.

Is WPIL a good buy now?

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

WPIL Ltd - Stock Valuation and Financial Performance

Name: WPIL
Brand: WPIL

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

Place order

WPIL Share Price

₹3,675 -20.65 -0.56%
as on 18-Apr'24 16:01

10 Year X-Ray of WPIL:

Analysis of Financial Track Record

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

Standalone Basis ^P Consolidated Basis ^P

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

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
ROCE % ⓘ	15.1%	11.8%	7.8%	10.4%	13.8%	20.3%	12.8%	13.1%	13.8%	22.7%	-
Value Creation Index ⓘ	0.1	-0.2	-0.5	-0.3	0.0	0.5	-0.1	-0.1	0.0	0.6	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	265	233	212	280	422	533	372	340	530	1,002	993
Sales YoY Gr.	-	-11.9%	-9%	31.9%	51%	26.2%	-30.2%	-8.5%	55.7%	89.2%	-
Adj EPS ⓘ	21.3	17	16.9	24.4	41	73.9	50.6	57.8	66.9	137.8	148.2
YoY Gr.	-	-19.9%	-0.9%	44.2%	68.5%	80%	-31.5%	14.3%	15.7%	106%	-
BVPS (₹) ⓘ	124.2	219.4	234.6	259.6	305.7	375.9	427.3	481.2	536.6	672.7	740.6
Adj Net Profit ⓘ	16.9	16.6	16.5	23.8	40.1	72.2	49.4	56.5	65.3	135	145
Cash Flow from Ops. ⓘ	27.1	-7.7	-23.2	18.8	45.8	108	13.5	89.5	52.6	63.8	-
Debt/CF from Ops. ⓘ	3.6	-2.2	-3.4	4	1.4	0.3	5.3	0.1	0.7	0.6	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	16%	18.9%	39.2%	89.2%
Adj EPS ⓘ	23.1%	27.4%	39.6%	106%
BVPSⓘ	20.7%	17.1%	16.3%	25.4%
Share Price	32.5%	34.6%	85.7%	36.3%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
Return on Equity % ⓘ	18.5	10.6	7.4	9.9	14.5	21.7	12.6	12.7	13.2	22.8	21
Op. Profit Mgn % ⓘ	14.2	14.2	13.5	15.1	15.6	21.9	17.1	20.2	16.4	17.1	19
Net Profit Mgn % ⓘ	6.4	7.1	7.8	8.5	9.5	13.5	13.3	16.6	12.3	13.4	14.6
Debt to Equity ⓘ	1	0.1	0.4	0.3	0.2	0.1	0.2	0	0.1	0.1	-
Working Cap Days ⓘ	325	368	441	406	346	346	578	618	421	284	129
Cash Conv. Cycle ⓘ	156	165	192	129	83	56	89	112	58	18	44

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 21.00%

Sales growth is growing at healthy rate in last 3 years 39.17%

Net Profit is growing at healthy rate in last 3 years 39.63%

Sales growth is good in last 4 quarters at 14.19%

No data to display

Latest Financials - WPIL Ltd.

	Standalone	Consolidated
TTM EPS (₹)	148.2	494.2
TTM Sales (₹ Cr.)	993	1,711
BVPS (₹.) ⓘ	740.6	917.5
Reserves (₹ Cr.) ⓘ	714	886
P/BV ⓘ	4.86	3.92
PE ⓘ	24.30	7.29

From the Market
52 Week Low / High (₹)	2436.10 / 4624.60
All Time Low / High (₹)	0.95 / 4624.60
Market Cap (₹ Cr.)	3,517
Equity (₹ Cr.)	9.8
Face Value (₹)	10
Industry PE ⓘ	59.1

Management X-Ray of WPIL:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

4.19

0.00

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

Valuation of WPIL

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of WPIL

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Sales	265	233	212	280	422	533	372	340	530	1,002
Operating Expenses ⓘ	227	200	184	243	356	417	309	271	443	832
Manufacturing Costs	21	17	15	25	35	56	42	40	273	638
Material Costs	160	134	123	158	254	276	193	172	95	94
Employee Cost	19	21	22	28	33	35	34	31	34	41
Other Costs ⓘ	27	27	24	32	35	49	40	28	42	58
Operating Profit ⓘ	38	33	29	37	66	116	63	69	87	171
Operating Profit Margin (%)	14.2%	14.2%	13.5%	13.3%	15.6%	21.8%	17.0%	20.2%	16.3%	17.0%
Other Income ⓘ	6	6	6	8	19	9	30	26	14	37
Interest ⓘ	18	12	6	13	10	7	10	10	9	12
Depreciation ⓘ	2	3	3	3	3	3	6	5	6	6
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	24	24	26	29	71	116	77	79	86	190
Tax ⓘ	7	7	8	9	24	43	18	20	22	47
Profit After Tax	17	17	17	20	48	73	59	60	64	143
PAT Margin (%)	6.5%	7.2%	8.1%	7.2%	11.3%	13.8%	15.9%	17.6%	12.1%	14.3%
Adjusted EPS (₹)	21.6	17.2	17.6	20.8	48.7	75.2	60.7	61.2	65.4	146.4
Dividend Payout Ratio (%)	9%	12%	11%	10%	8%	10%	12%	16%	15%	14%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Equity and Liabilities
Shareholders Fund	99	215	230	254	299	367	417	470	524	657
Share Capital ⓘ	8	10	10	10	10	10	10	10	10	10
Reserves ⓘ	91	205	220	244	289	357	408	460	514	647
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	93	12	79	76	62	30	72	6	37	41
Long Term Debt	20	0	0	0	0	0	0	1	1	0
Short Term Debt	73	12	79	76	62	29	71	6	36	40
Trade Payables	89	49	58	85	114	114	109	73	220	289
Others Liabilities ⓘ	40	36	29	24	76	132	135	129	118	174
Total Liabilities ⓘ	322	312	395	439	550	643	733	679	899	1,161
Fixed Assets
Gross Block	59	62	64	52	53	55	69	70	72	110
Accumulated Depreciation	26	29	32	3	6	9	14	19	24	21
Net Fixed Assetsⓘ	33	33	32	48	47	46	55	51	48	88
CWIP ⓘ	0	1	0	0	0	0	0	0	0	0
Investmentsⓘ	38	38	66	42	42	42	42	49	49	49
Inventories	24	10	14	21	35	48	74	58	61	80
Trade Receivables	181	169	174	178	215	188	169	154	268	332
Cash Equivalents	1	1	1	3	3	2	10	53	106	157
Others Assetsⓘ	44	60	108	146	209	316	383	313	366	454
Total Assets ⓘ	322	312	395	439	550	643	733	679	899	1,161

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Cash Flow From Operating Activity ⓘ	27	-8	-23	19	46	108	13	90	53	64
PBT ⓘ	24	24	26	29	71	116	77	79	86	190
Adjustment ⓘ	11	10	4	18	2	15	0	-6	6	-10
Changes in Working Capital ⓘ	-3	-35	-43	-16	-10	25	-39	27	-11	-70
Tax Paid ⓘ	-5	-6	-9	-12	-17	-48	-26	-11	-28	-46
Cash Flow From Investing Activity ⓘ	-3	0	-30	4	-19	-64	-32	-7	-33	-57
Capex	-6	-3	-1	-2	-1	-3	-2	-1	-2	-5
Net Investments	0	0	-28	0	0	0	-6	-52	-25	-64
Others ⓘ	2	3	0	7	-19	-61	-24	46	-7	12
Cash Flow From Financing Activityⓘ	-25	8	53	-23	-26	-44	21	-84	9	-21
Net Proceeds from Shares ⓘ	0	101	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	-25	-81	2	0	0	0	0	1	30	4
Interest Paid ⓘ	-13	-9	-7	-14	-10	-7	-9	-9	-8	-11
Dividend Paid ⓘ	-2	-2	-2	-2	-2	-5	-9	-7	-10	-10
Others ⓘ	15	0	60	-7	-14	-33	39	-69	-3	-4
Net Cash Flow ⓘ	-1	0	0	0	0	0	3	-2	28	-14

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Ratios
ROE (%)	18.85	10.75	7.75	8.4	17.23	22.06	15.1	13.46	12.85	24.22
ROCE (%)	21.51	16.85	11.86	13.29	23.66	32.38	19.8	18.43	18.33	32.13
Asset Turnover Ratio	0.87	0.76	0.62	0.69	0.86	0.89	0.54	0.48	0.67	0.97
PAT to CFO Conversion(x)	1.59	-0.47	-1.35	0.95	0.96	1.48	0.22	1.5	0.83	0.45
Working Capital Days
Receivable Days	237	264	283	223	169	138	175	173	146	109
Inventory Days	33	26	20	22	24	28	60	71	41	26
Payable Days	151	169	151	161	143	151	212	194	565	987

WPIL Ltd Stock News

WPIL Ltd FAQs

What is the share price of WPIL?

Company share prices are keep on changing according to the market conditions. The closing price of WPIL on 18-Apr-2024 16:01 is ₹3,675.

What is the market cap of WPIL?

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 18-Apr-2024 16:01 the market cap of WPIL stood at ₹3,516.9.

What is the P/E ratio of WPIL?

The latest P/E ratio of WPIL as of 18-Apr-2024 16:01 is 24.30.

What is the P/B ratio of WPIL?

The latest P/B ratio of WPIL as of 18-Apr-2024 16:01 is 4.86.

What is the 52-week high and low of WPIL?

The 52-week high of WPIL is ₹4,624.6 and the 52-week low is ₹2,436.1.

What is the TTM revenue of WPIL?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of WPIL is ₹993.4 ( 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).