Waterbase Ltd (WATERBASE) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 523660 | NSE: WATERBASE | Animal Feed | Small Cap

Waterbase Share Price

47.55 -0.52 -1.08%
as on 05-Dec'25 16:59

Waterbase Ltd (WATERBASE) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 523660 | NSE: WATERBASE | Animal Feed | Small Cap

DeciZen - make an informed investing decision on Waterbase

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Waterbase stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
197 Cr.
52-wk low:
42.5
52-wk high:
80.2

Is Waterbase Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Waterbase: 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.
Waterbase Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 2.3%17.6%28.6%26.7%13.9%5%0.6%-1.1%-4.9%-10.6%-
Value Creation
Index
-0.80.31.00.90.0-0.7-1.0-1.1-1.4-1.8-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 319322343365322212299304339278312
Sales YoY Gr.-1%6.5%6.6%-11.8%-34.4%41.2%1.8%11.6%-18.1%-
Adj EPS 3.937.26.94.51.40.1-0.9-2.5-4.4-4.4
YoY Gr.--23.9%141.5%-4.3%-35.2%-69%-95%-1371.4%NANA-
BVPS (₹) 25.631.536.141.844.445.944.944.141.737.535.5
Adj Net
Profit
15.211.629.928.618.65.70.3-3.7-10.4-18.3-18
Cash Flow from Ops. 0.1-13.154.619.843.851.92.3-36.66.7-12.5-
Debt/CF from Ops. 88.2-5.20.51.40.300-13.9-3.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -1.5%-2.9%-2.4%-18.1%
Adj EPS -201.3%-199.7%-497.9%NA
BVPS4.3%-3.3%-5.9%-10.1%
Share Price -8.3% -15.6% -15.7% -35.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
15.210.321.817.810.43.10.2-2-5.8-11.2-11.9
Op. Profit
Mgn %
7.59.516.814.2106.70.31.4-1.2-6.6-4.9
Net Profit
Mgn %
4.83.68.77.85.82.70.1-1.2-3.1-6.6-5.8
Debt to
Equity
0.10.60.20.20.1000.20.20.30
Working Cap
Days
13717621822324634222724623927481
Cash Conv.
Cycle
761031141211361629010710911927

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Waterbase Ltd.

Standalone Consolidated
TTM EPS (₹) -4.4 -4.4
TTM Sales (₹ Cr.) 312 312
BVPS (₹.) 35.5 35.4
Reserves (₹ Cr.) 105 105
P/BV 1.34 1.34
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 42.50 / 80.20
All Time Low / High (₹) 1.84 / 417.50
Market Cap (₹ Cr.) 197
Equity (₹ Cr.) 41.4
Face Value (₹) 10
Industry PE 19.3

Management X-Ray of Waterbase:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Waterbase - 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 Waterbase

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
Sales319322343365322212299304339278
Operating Expenses 295291285314290197298300343296
Manufacturing Costs11171616151219212828
Material Costs244238218247227139219226255210
Employee Cost 14161921212126282723
Other Costs 26193330272535253334
Operating Profit 23305851321414-4-18
Operating Profit Margin (%) 7.4%9.4%16.8%14.1%10.0%6.7%0.2%1.3%-1.2%-6.6%
Other Income 2226239335
Interest 1943311233
Depreciation 25677789108
Exceptional Items -21000000000
Profit Before Tax 21849472580-4-13-24
Tax 161916620-1-3-6
Profit After Tax 11230311960-3-10-18
PAT Margin (%) 0.2%3.6%8.7%8.4%5.7%2.8%0.0%-1.1%-3.1%-6.5%
Adjusted EPS (₹)0.23.07.27.54.51.40.0-0.8-2.5-4.4
Dividend Payout Ratio (%)0%33%21%20%0%70%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 100122150173184190186183173155
Share Capital 39394141414141414141
Reserves 6183108132142149145141131114
Minority Interest0000000000
Debt10622218900382644
Long Term Debt014138500000
Short Term Debt1048810400382644
Trade Payables23355227202925463232
Others Liabilities 31477489899083877470
Total Liabilities 164265297307302310294353305302

Fixed Assets

Gross Block6571769599102109128135145
Accumulated Depreciation4691522293644536371
Net Fixed Assets 18626173706665757275
CWIP 3391103420
Investments 0000000000
Inventories16718389625859758389
Trade Receivables76829073744839874333
Cash Equivalents 21117723574226177
Others Assets 29364765728186868898
Total Assets 164265297307302310294353305302

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 0-13552044522-377-13
PBT 221849472580-4-13-24
Adjustment 3131914131559119
Changes in Working Capital 3-400-241334-2-4172
Tax Paid -7-4-14-18-8-5-1-020
Cash Flow From Investing Activity -4-7-6-8-4-5328-151-2
Capex -5-8-12-10-4-1-13-17152
Net Investments 0-041-1-53380-15-5
Others 1121123221
Cash Flow From Financing Activity -5-15-9-13-20-10-531-14-1
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -0-70-3-9-801200
Interest Paid -0-9-4-3-3-2-1-2-3-3
Dividend Paid -20-5-7-70-4000
Others -20-0-0-0-0-021-112
Net Cash Flow -9-3640-220-1125-21-7-15

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)0.710.522.0419.1210.393.170.05-1.88-5.87-11.07
ROCE (%)2.3317.5728.5726.7213.864.960.64-1.11-4.88-10.63
Asset Turnover Ratio1.931.51.221.211.060.690.990.991.070.95
PAT to CFO Conversion(x)0-1.081.830.652.328.67N/AN/AN/AN/A
Working Capital Days
Receivable Days768992828310553716748
Inventory Days3249828685104727682109
Payable Days36447358386546575556

Waterbase Ltd Stock News

Waterbase Ltd FAQs

The current trading price of Waterbase on 05-Dec-2025 16:59 is ₹47.55.
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 Waterbase stood at ₹197.0.
The latest P/E ratio of Waterbase as of 04-Dec-2025 is 0.00.
The latest P/B ratio of Waterbase as of 04-Dec-2025 is 1.34.
The 52-week high of Waterbase is ₹80.20 and the 52-week low is ₹42.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Waterbase is ₹312.0 ( Cr.) .

About Waterbase Ltd

Waterbase Limited is the largest integrated aquaculture unit in India located in the heart of shrimp country at Nellore in Andhra Pradesh. The company's mission is to give customers the best value for money with quality seed, feed, or processed produce.

The company began operations in 1993 and has stood committed to following and disseminating the best aquaculture techniques. Today, the company is a $18 million company (Rs 1 billion) with facilities that comprise a shrimp hatchery, feed plant, grow-out farms, and an ultra-modern process plant.

Waterbase Limited is a part of the 80-year-old, $ 2 billion Thapar Group, one of India's largest business houses. The Thapar Group has interests in areas such as paper, chemicals, glass, textiles, electronics, light and heavy engineering.

Raw or cooked, peeled or unpeeled, breaded and battered; it exports shrimp in different forms to the quality-conscious markets of Japan, USA, and Europe. In addition, the company supplies value-added shrimp in different forms to many of its customers.

Species it grows and processes:

Black Tiger, (P Monodon), White (P Indicus), Scampi (M. Rosenbergii)

Aquaculture is a business that demands constant monitoring and innovation. The company's process is geared to grow, harvest, and process quality shrimp. It follows HACCP guidelines and is among the few Indian companies that have FDA approval for exports to USA.

Product range of the company includes:

HLSO

  • Headless Shell-on block frozen

HO

  • Head-on block frozen

IQF

  • Full range

PDTO

  • Peeled Deveined Tail On

Stretched/Tray pack

Cooked - full range

Raw breaded butterfly shrimp

Value-added convenience foods

World-class feed for different types of shrimp culture

  • Ultra
  • Tiger bay
  • Supreme extensive
  • Magnum scampi feed

Clientele:

USA

  • Neptune Fisheries Inc, Virginia
  • H & N Fish Company, San Francisco
  • Central Seaway Corporation Inc., Illinois
  • Aquastar Inc., Seattle
  • Amende and Schultz, Inc., Pasadena
  • Darik Enterprises Inc, New York
  • Hanwa American Corp, Seattle
  • Berdex Seafood Inc., San Francisco
  • Expack Seafood Inc., New Jersey
  • Ocean Garden Products Inc., San Diego
  • Torry Harris Inc., New Jersey
  • Red Chamber Co., Vernon
  • LBA Rymer International Seafood, Chicago

Japan

  • Hanwa Co., Nagoya
  • Hanwa Co. Limited, Tokyo
  • K.I. Shoji Co. Limited, GIFU - City
  • Mitsui & Company Limited, Tokyo
  • Eiger Co. Limited, Kyoto
  • Toshoku Limited, Tokyo
  • Osaka Uoichiba Co. Limited, Osaka
  • Sumitomo Corporation, Tokyo
  • Mitsubishi Corporation, Tokyo
  • Hoko Fishing Co. Limited, Tokyo
  • Showa Trading Co. Limited, Tokyo
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.

×