SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Western India Shipyard Ltd (531217)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 531217 NSE: Ship Building | Small Cap | WI Shipyard Share Price

BSE Share Price
Not Listed

Western India Shipyard Ltd (531217)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 531217 NSE: Ship Building | Small Cap | WI Shipyard Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹34 Cr.
Current Price
₹0
52-Week Low / High
₹1 / 1
TTM EPS
₹-1
TTM Sales
₹7.1 Cr.
Book Value per Share
₹-1.9
P/E Ratio
0.00
Industry PE
45.4
Price to Book (P/B)
-0.46
Price to Sales (P/S)
4.83
EV/EBITDA
-10.57
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Return on Capital Employed (ROCE)
-49.50%
Return on Assets (ROA)
-24.72%
Operating Profit Margin
-221%
Net Profit Margin
-558.36%
Gross Profit Margin
-373%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-75%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
54.94%
Pledged shares (%) of Promoter's holding (%)
93.78%
Reserves
₹-152 Cr.
Equity
₹77.4 Cr.
Face Value
₹2
All Time Low / High
₹0.20 / 51.05

Western India Shipyard stock performance

Key Ratios
mw4me loader

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.

Value Creation

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
ROCE % -3.5%-5.3%2.6%39.3%16.6%12.4%-0.1%-11.8%-26.2%-49.5%-

Growth Parameters

Sales 6335.56365.794.71427339.128.27.17
Sales YoY Gr.--43.6%77.3%4.2%44.2%49.7%-48.5%-46.4%-27.9%-75%-
Adj EPS -1.9-2.6-1.81.70.50.4-0.5-0.9-1.2-1.3-1
YoY Gr.-NANANA-68.1%-20.4%-207%NANANA-
BVPS (₹) -9.2-11.8-12.3-00.40.80.5-0.5-1.8-3.2-1.9
Adj Net
Profit
-20.8-28.7-21.349.915.812.6-13.4-26.6-34.8-39.4-39
Cash Flow from Ops. -0.2-11.5-4.9-14.313.84847.319.1-35.38.6-
Debt/CF from Ops. -1214.6-22.5-56.2-1111.74.13.77.4-3.715.1-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -21.6%-40.5%-54.1%-75%
Adj EPS NA-219.9%NANA
BVPSNA-252.7%-289.9%NA
Share Price - - - -

Key Financial Parameters

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16TTM
Return on
Equity %
20.525.315.7-69.4294.173-72.8-28804.7104.55440.2
Op. Profit
Mgn %
5.9-9.212.222.138.523.110.1-28.9-72.6-221-241.5
Net Profit
Mgn %
-33-80.7-33.875.916.78.9-18.4-68-123.3-558-559.3
Debt to
Equity
-2.5-2-1.9-211.314.58.412.8-10.6-2.5-1.4-
Working Cap
Days
2945303605044764488861,2721,7165,5292,038
Cash Conv.
Cycle
1362311461441021452702167223,621-1,266

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Sales62.9635.5363.0165.6894.72141.7672.9639.1428.247.06
Operating Expenses + 59.2438.8755.5551.2458.89109.6365.5750.6848.7422.69
Manufacturing Costs23.3622.2028.6822.6328.9785.0139.5920.9522.142.70
Material Costs19.250.356.07-6.37-0.0200000
Employee Cost 5.588.048.8910.0113.5813.6214.8213.6812.5910.37
Other Costs 11.058.2811.9124.9716.3610.9911.1616.0514.019.62
Operating Profit 3.72-3.347.4714.4435.8332.137.39-11.54-20.50-15.63
Operating Profit Margin (%) 5.9%-9.4%11.8%22.0%37.8%22.7%10.1%-29.5%-72.6%-221.0%
Other Income + 1.746.726.6652.962.252.655.576.045.860.27
Exceptional Items 0000000000
Interest 15.5521.2824.786.9211.9512.0212.697.817.8810.97
Depreciation 10.6010.7510.6910.7010.7810.4713.1513.1512.2613.08
Profit Before Tax -20.68-28.65-21.3549.7815.3412.29-12.88-26.45-34.78-39.41
Tax 0.080.080.09000.070.100.32-0.120
Profit After Tax -20.76-28.73-21.4449.7815.3412.22-12.98-26.77-34.66-39.41
PAT Margin (%) -33.0%-80.8%-34.0%75.8%16.2%8.6%-17.8%-68.4%-122.0%-558.0%
Adjusted EPS (₹)-1.9-2.7-1.81.70.50.4-0.4-0.9-1.2-1.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of WI Shipyard - Standalone

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!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund + -99.04-127.33-143.19-0.4111.1423.3613.54-13.36-53.26-92.67
Share Capital 108.5421.7123.4258.9358.9358.9358.9358.9358.9358.93
Reserves -207.58-149.04-166.61-59.34-47.79-35.57-45.39-72.29-112.18-151.60
Debt +245.44259.24276.04156.97148.33167.85130.17125.54122.88122.51
Long Term Debt245.44259.24276.04156.97148.33139.84104.27102.5294.7796.15
Short Term Debt0000028.0225.9023.0228.1126.36
Minority Interest0000000000
Trade Payables17.2215.7123.7621.8124.4326.4621.0326.1435.2628.60
Others Liabilities 7.4111.9412.2618.6536.8075.9061.8160.5892.3463.27
Total Liabilities 171.03159.57168.86197.02220.69293.57226.55198.89197.22121.71

Fixed Assets

Net Fixed Assets +114.34103.7893.6384.1774.6277.1464.3451.2334.2421.08
Gross Block214.93214.45214.97215.45216.65228.23228.55228.60229.10226.80
Accumulated Depreciation100.59110.67121.34131.28142.03151.09164.22177.36194.85205.72
CWIP 00005.736.5815.8619.6823.0823.30
Investments 0.050.050.050.050.050.050.050.050.050.05
Inventories5.5310.0516.5827.2245.2696.698.1115.054.534.12
Trade Receivables31.1725.7341.7533.4725.1911.0642.0819.16108.8839.31
Cash Equivalents 3.504.690.964.811.061.180.570.851.371.91
Others Assets 16.4515.2615.8947.2868.78100.8795.5392.8725.0731.94
Total Assets 171.03159.57168.86197.02220.69293.57226.55198.89197.22121.71

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Cash Flow From Operating Activity + -0.20-11.52-4.91-14.3013.8148.0447.2519.13-35.258.61
PBT -16.17-34.61-25.381.3816.469.73-12.76-26.58-34.66-39.41
Adjustment 21.3438.3635.4513.7221.5424.4428.6620.8219.6922.34
Changes in Working Capital -5.31-15.15-14.89-29.4-24.1913.8731.5524.89-20.2725.68
Tax Paid -0.07-0.12-0.09000-0.20000
Cash Flow From Investing Activity + -2.23-0.26-0.53-1.12-6.91-13.87-9.60-3.84-3.81-0.04
Capex -2.23-0.27-0.55-1.21-1.30-13.05-0.34-0.06-0.500.08
Net Investments 0000000000
Others 000.020.09-5.62-0.82-9.26-3.78-3.31-0.12
Cash Flow From Financing Activity + 4.8812.971.7019.28-10.65-34.05-38.27-15.0139.58-8.02
Net Proceeds from Shares 005.5835.51000000
Net Proceeds from Borrowing 7.4213.81-3.0100-5.45-35.26-7.2946.021.43
Interest Paid -1.92-0.83-0.87-6.26-11.17-10.48-10.83-7.72-6.45-9.45
Dividend Paid 0000000000
Others -0.63-00-9.980.52-18.127.810-00
Net Cash Flow 2.451.19-3.743.86-3.750.13-0.610.280.520.54

Financial Ratio

PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16
Ratios
ROE (%)N/AN/AN/AN/A295.2670.87-70.35N/AN/AN/A
ROCE (%)N/AN/AN/AN/A16.6112.44-0.09N/AN/AN/A
Asset Turnover Ratio0.370.210.380.360.450.550.280.180.140.04
PAT to CFO Conversion(x)N/AN/AN/A-0.290.93.93N/AN/AN/AN/A
Working Capital Days
Receivable Days166.60292.30195.5020911346.70132.90285.60827.603,831.30
Inventory Days59.708077.10121.70139.70182.70262.10108126.60223.50
Payable Days28001,187.50-1,305.30000000

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *97.3097.2997.2997.2697.1196.9596.9596.9596.9593.78
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Western India Shipyard Ltd FAQs

The current trading price of WI Shipyard on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of WI Shipyard stood at ₹34.07 Cr

The latest P/E ratio of WI Shipyard as of 31-Dec-1969 is 0.00.

The latest P/B ratio of WI Shipyard as of 31-Dec-1969 is -0.46.

The 52-week high of WI Shipyard is ₹0.88 and the 52-week low is ₹0.85.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of WI Shipyard is ₹7.06 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Western India Shipyard Ltd

Western India Shipyard (WISL) is India’s largest composite ship & rig repair facility in the private sector is one of the world’s advanced multi-dimensional and multi-purpose yard offering modern, streamlined, sophisticated ship & rig repair facilities and services. WISL’s state-of-the-art Floating Dry Dock has a capacity to repair ships up to 60,000 dwt and to accommodate ships up to 225m length and 32.5m in breadth.

The yard has been designed and established in collaboration with world leaders in ship repairs. Functionally laid out and built around the gravity centre concept, the yard is 90% covered by lift and carry facilities. WISL is strategically located at Goa along the west coast of India at 15° 25' North and 73° 47' East and is geographically best positioned to offer a complete range of ship repair services.

WISL has a quality system structured to the specifications of ISO 9001:2000. It believes in customer satisfaction through Price control, Quality standards & Timely delivery of jobs.

The yard has the necessary infrastructure and facility to repair vessels upto 60,000 DWT and repair oil exploration RIGS upto 60 m x 80 m platforms.

Products and services offered by the company:

SHIP SERVICES 

  • Routine maintenance and damage repairs. Cargo hold/tank space blasting and coating. Main engine Overhauls.
  • Rudder, propeller (CPPs) and tailshaft repairs. Cargo gear overhaul and repairs.
  • Heating coil hydro test and electric works
  • Hatch cover modifications and container cell guide conversions.
  • Auxiliary machinery overhauls.
  • Major conversion and modifications.
  • Dredge systems and equipments.
  • Chemical & gas piping.
  • V/V equipments.
  • Control Systems
  • Propulsion units, thrusters, nozzle 

CONVERSION WORKS 

  • Equipment installation
  • Jumboization
  • Alteration of type of classification and re-engineering

RIG SERVICES

  • Spud can repairs
  • Steel renewal
  • Pipe renewal
  • Surface preparation and painting
  • Import of spares
  • Accomodation refurbishment
  • Electrical-Overhauling of gensets,motors,recabling
  • Air conditioning
  • Power Upgradation
  • Crane repairs.

Achievements/  recognition:

ISO 9001:2000

You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: