Is WAPCOS a good quality company?

Data is not available for this company.

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

Data is not available for this company

WAPCOS Ltd - Stock Valuation and Financial Performance

Name: WAPCOS
Brand: WAPCOS

BSE: 0 | NSE: | Engineering Consultancy | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on WAPCOS

Based on:

Data

DeciZen not available for IPO

10 Year X-Ray of WAPCOS:

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'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	TTM
ROCE % ⓘ	30.8%	26.5%	25.3%	22.9%	26.4%	23.2%	20.1%	24.1%	9.7%	8.2%	-
Value Creation Index ⓘ	1.2	0.9	0.8	0.6	0.9	0.7	0.4	0.7	-0.3	-0.4	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	567	901	915	826	921	1,141	1,414	1,546	1,308	1,374	1,374
Sales YoY Gr.	-	58.8%	1.5%	-9.6%	11.5%	23.9%	23.9%	9.3%	-15.4%	5.1%	-
Adj EPS ⓘ	4.4	4.6	5.4	5.8	7.9	8.1	7.8	9.3	2.4	2.8	3.1
YoY Gr.	-	4.5%	16.1%	7.9%	37.3%	2.5%	-3.6%	19.2%	-74.6%	19.4%	-
BVPS (₹) ⓘ	16	19.8	23.8	27.9	33.4	38.3	41.8	46.3	35.6	47.7	47.7
Adj Net Profit ⓘ	57.3	59.9	69.5	75.1	103	106	102	121	40	36.8	0
Cash Flow from Ops. ⓘ	118	23	102	72.1	-26.2	69.3	-25.1	153	153	-54.5	-
Debt/CF from Ops. ⓘ	0	0	0	0	0	0	0	0	0.3	-1.5	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	10.3%	8.3%	-1%	5.1%
Adj EPS ⓘ	-4.8%	-18.6%	-28.8%	19.4%
BVPSⓘ	12.9%	7.4%	4.5%	33.9%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	TTM
Return on Equity % ⓘ	30.8	25.8	24.5	22.3	25.9	22.7	19.6	21.2	6.7	6	6.6
Op. Profit Mgn % ⓘ	11.2	9.7	11.2	13	12.7	13	10.7	13.4	6.9	5.3	NAN
Net Profit Mgn % ⓘ	10.1	6.7	7.6	9.1	11.2	9.2	7.2	7.9	3.1	2.7	0
Debt to Equity ⓘ	0	0	0	0	0	0	0	0	0.1	0.1	-
Working Cap Days ⓘ	244	188	219	289	355	402	395	418	534	518	0
Cash Conv. Cycle ⓘ	-122	6	4	-23	-150	-162	-5	5	65	76	0

Recent Performance Summary

Recent Performance Summary not available for IPO

Latest Financials - WAPCOS Ltd

	Standalone	Consolidated
TTM EPS (₹)	3.1	0
TTM Sales (₹ Cr.)	1,374	0
BVPS (₹.) ⓘ	47.7	10
Reserves (₹ Cr.) ⓘ	489	-
P/BV ⓘ	0.00	0.00
PE ⓘ	0.00	0.00

From the Market
52 Week Low / High (₹)	- / -
All Time Low / High (₹)	- / -
Market Cap (₹ Cr.)	0
Equity (₹ Cr.)	0
Face Value (₹)	10
Industry PE ⓘ	24.5

Management X-Ray of WAPCOS:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of WAPCOS

Analyst's Notes

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

Key Ratios of WAPCOS

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'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22
Sales	567.25	901.02	914.54	826.44	921.36	1,141.29	1,413.68	1,545.50	1,307.58	1,373.73
Operating Expenses ⓘ	503.86	813.68	812.48	718.91	823.09	998.56	1,279.94	1,357.72	1,230.82	1,308.81
Manufacturing Costs	219.60	610.10	161.08	401.43	214.73	278.78	794.44	809.32	790.09	836.01
Material Costs	0	-0.42	412.23	0	0	0	0	0	0	0
Employee Cost	0	114.21	136.10	172.06	187.99	233.51	279.18	309.51	275.22	312.76
Other Costs ⓘ	284.26	89.79	103.07	145.43	420.38	486.27	206.32	238.89	165.51	160.04
Operating Profit ⓘ	63.39	87.34	102.06	107.53	98.27	142.73	133.74	187.78	76.76	64.91
Operating Profit Margin (%)	11.2%	9.7%	11.2%	13.0%	10.7%	12.5%	9.5%	12.2%	5.9%	4.7%
Other Income ⓘ	22.97	19.19	15.44	27.68	66.23	29.49	42.55	52.69	24.61	33.60
Interest ⓘ	0	2.26	3.15	2.63	3.18	3.35	3.88	24.17	30.23	26.94
Depreciation ⓘ	1.29	1.57	3.30	3.40	4.40	5.20	5.42	13.14	12.99	10.44
Exceptional Items ⓘ	0	-0.18	0	0.02	0	0	18.57	-0.09	-0.01	0.16
Profit Before Tax ⓘ	85.06	102.52	111.05	129.19	156.91	163.67	185.56	203.07	58.15	61.29
Tax ⓘ	27.74	35.49	38.12	45.36	58.34	57.90	75.68	69.04	21.18	20.44
Profit After Tax	57.32	67.02	72.93	83.83	98.57	105.78	109.89	134.03	36.97	40.85
PAT Margin (%)	10.1%	7.4%	8.0%	10.1%	10.7%	9.3%	7.8%	8.7%	2.8%	3.0%
Adjusted EPS (₹)	4.4	5.2	5.6	6.5	7.6	8.1	8.5	10.3	2.2	3.1
Dividend Payout Ratio (%)	21%	22%	23%	30%	36%	40%	39%	19%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22
Equity and Liabilities
Shareholders Fund	207.74	257.22	309.31	362.61	433.57	497.75	543.38	601.38	601.46	619.45
Share Capital ⓘ	8	16	25	35	65	100	100	100	130	130
Reserves ⓘ	199.74	241.22	284.31	327.61	368.57	397.75	443.38	501.38	471.46	489.45
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	0	0	0	0	0	0	0	4.05	48.20	80.85
Long Term Debt	0	0	0	0	0	0	0	0	0	37.85
Short Term Debt	0	0	0	0	0	0	0	4.05	48.20	43
Trade Payables	200.08	220.69	314.34	334.93	461.51	613.02	819.65	983.90	1,114.01	1,097.37
Others Liabilities ⓘ	311.14	338.09	363.41	475.77	585.17	759.22	631.94	843.14	827.23	823.11
Total Liabilities ⓘ	718.96	815.99	987.06	1,173.31	1,480.25	1,869.99	1,994.98	2,432.47	2,590.90	2,620.78
Fixed Assets
Gross Block	20.63	23.63	26.51	33.24	38.33	28.32	34.43	71.84	77.93	82.05
Accumulated Depreciation	8.53	8.98	12.91	15.94	19.96	8.51	13.62	25.14	37.92	47.63
Net Fixed Assetsⓘ	12.09	14.64	13.60	17.30	18.37	19.81	20.81	46.70	40.01	34.42
CWIP ⓘ	0	0	0	0	0	0	0	0	0	0
Investmentsⓘ	0.04	0.04	0.04	0.04	0.27	0.30	0.32	80.15	80.17	80.20
Inventories	0	0.42	0	0	0	0	0	0	0	0
Trade Receivables	227.33	318.41	368.62	447.08	553.23	774.12	1,060.12	1,433.52	1,572.84	1,612.74
Cash Equivalents	283.20	297.88	377.42	441.05	384.04	416.49	347.21	388.81	558.03	522.28
Others Assetsⓘ	196.30	184.59	227.39	267.84	524.34	659.27	566.51	483.30	339.85	371.14
Total Assets ⓘ	718.96	815.99	987.06	1,173.31	1,480.25	1,869.99	1,994.98	2,432.47	2,590.90	2,620.78

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22
Cash Flow From Operating Activity ⓘ	117.67	22.97	102.45	72.08	-26.15	69.26	-25.12	153.21	153.07	-54.54
PBT ⓘ	85.06	102.52	111.05	129.19	156.91	163.67	185.56	203.07	58.15	61.29
Adjustment ⓘ	-9.41	-8.30	-8.60	3.01	14.84	11.30	15.36	55.16	80.81	34.41
Changes in Working Capital ⓘ	72.64	-34.92	42.42	7.43	-129.19	-33.29	-140.57	-22.88	52.19	-83.04
Tax Paid ⓘ	-30.62	-36.32	-42.42	-67.55	-68.71	-72.43	-91.39	-82.14	-38.07	-67.21
Cash Flow From Investing Activity ⓘ	8.05	2.64	-49.30	-25.98	15.07	-57.51	39.52	-141.93	-31.22	12.94
Capex	-3.18	-4.74	-3.14	-7.09	-5.50	-6.74	-6.51	-7.87	-1.46	-6.65
Net Investments	0	0	0	0	8.44	-61.10	34.71	-147.83	0	0
Others ⓘ	11.23	7.38	-46.16	-18.89	12.13	10.33	11.33	13.77	-29.76	19.59
Cash Flow From Financing Activityⓘ	-12.20	-13.95	-17.55	-19.86	-30.53	-42.13	-50.63	-56.76	7.15	-4.06
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	0	0	0	0	0	0	0	0	0	37.85
Interest Paid ⓘ	0	0	0	0	0	0	0	-0.21	-4.94	-5.65
Dividend Paid ⓘ	-12.20	-13.95	-17.55	-19.86	-30.53	-42.13	-42	-43	-25	-25
Others ⓘ	0	0	0	0	0	0	-8.63	-13.56	37.10	-11.26
Net Cash Flow ⓘ	113.51	11.67	35.60	26.25	-41.61	-30.38	-36.23	-45.48	129.01	-45.66

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'13	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22
Ratios
ROE (%)	30.79	28.83	25.75	24.95	24.76	22.72	21.11	23.42	6.15	6.69
ROCE (%)	45.7	45.07	40.31	39.24	40.21	35.87	36.39	39.56	14.08	13.07
Asset Turnover Ratio	0.92	1.17	1.01	0.77	0.69	0.68	0.73	0.7	0.52	0.53
PAT to CFO Conversion(x)	2.05	0.34	1.4	0.86	-0.27	0.65	-0.23	1.14	4.14	-1.34
Working Capital Days
Receivable Days	137	111	137	180	198	212	237	294	420	423
Inventory Days	0	0	0	0	0	0	0	0	0	0
Payable Days	0	0	237	0	0	0	0	0	0	0

WAPCOS Ltd Stock News

WAPCOS Ltd FAQs

What is the share price of WAPCOS?

Company share prices are keep on changing according to the market conditions. The closing price of WAPCOS on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of WAPCOS?

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 01-Jan-1970 05:30 the market cap of WAPCOS stood at ₹0.00.