Nifty
:
24175.70
Sensex
:
77502.12
169.85 (0.71%)
579.48 (0.75%)
Nifty
Sensex
:
:
24175.70
77502.12
169.85 (0.71%)
579.48 (0.75%)

VA Tech Wabag Ltd.

Engineering - Industrial Equipments

Rating :
79/99

BSE: 533269 | NSE: WABAG

NSE BSE
2190.30
02-Jul-2026
  • Open
  • High
  • Low
  • Previous Close
  •  2095.1
  •  2208
  •  2041
  •  2082.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1496365
  •  3168111353.5
  •  2208
  •  1033

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,658.81
  • 36.87
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,825.11
  • 0.23%
  • 5.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 19.09%
  • 4.91%
  • 48.13%
  • FII
  • DII
  • Others
  • 16.6%
  • 5.07%
  • 6.20%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.76
  • 3.05
  • 3.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.37
  • 13.01
  • 4.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.78
  • 21.81
  • 183.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.16
  • 27.40
  • 33.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.14
  • 2.72
  • 3.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.45
  • 12.41
  • 15.83

Earnings Forecasts:

(Updated: 27-06-2026)
Description
2026
2027
2028
2029
Adj EPS
23.28
57.98
73.48
88.11
P/E Ratio
94.09
37.78
29.81
24.86
Revenue
-
3776.55
4497.64
5220.7
EBITDA
-
498.14
612.97
731.81
Net Income
-
360.21
453.32
543.25
ROA
-
5.9
5.9
5.9
P/B Ratio
-
5.48
4.60
3.91
ROE
-
15.23
16.22
16.52
FCFF
-
144.07
271.35
339.14
FCFF Yield
-
1.2
2.26
2.82
Net Debt
-
-803.37
-1052.57
-1327.37
BVPS
-
400.01
476.56
560.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
1,414.40
1,156.20
22.33%
961.30
811.00
18.53%
834.50
700.30
19.16%
734.00
626.50
17.16%
Expenses
1,257.00
1,015.40
23.79%
839.80
710.60
18.18%
745.20
606.70
22.83%
638.40
545.20
17.09%
EBITDA
157.40
140.80
11.79%
121.50
100.40
21.02%
89.30
93.60
-4.59%
95.60
81.30
17.59%
EBIDTM
11.13%
12.18%
12.64%
12.38%
10.70%
13.37%
13.02%
12.98%
Other Income
31.90
11.40
179.82%
23.20
14.80
56.76%
41.60
13.80
201.45%
11.30
10.80
4.63%
Interest
16.60
21.50
-22.79%
17.90
20.30
-11.82%
19.60
19.00
3.16%
18.80
18.00
4.44%
Depreciation
1.50
1.40
7.14%
1.60
1.30
23.08%
1.70
1.30
30.77%
1.40
1.90
-26.32%
PBT
171.20
129.30
32.41%
120.50
93.60
28.74%
109.60
87.10
25.83%
86.70
72.20
20.08%
Tax
41.90
31.60
32.59%
30.00
20.70
44.93%
26.00
22.10
17.65%
20.90
15.20
37.50%
PAT
129.30
97.70
32.34%
90.50
72.90
24.14%
83.60
65.00
28.62%
65.80
57.00
15.44%
PATM
9.14%
8.45%
9.41%
8.99%
10.02%
9.28%
8.96%
9.10%
EPS
20.53
16.05
27.91%
14.67
11.32
29.59%
13.57
11.39
19.14%
10.61
8.87
19.62%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
3,944.20
3,294.00
2,856.40
2,960.50
2,979.30
2,834.49
2,557.15
2,780.96
3,457.28
3,207.91
2,508.25
Net Sales Growth
19.74%
15.32%
-3.52%
-0.63%
5.11%
10.85%
-8.05%
-19.56%
7.77%
27.89%
 
Cost Of Goods Sold
3,003.80
1,354.60
1,057.20
1,251.90
1,122.37
1,055.18
964.35
1,059.63
1,298.24
1,216.42
885.58
Gross Profit
940.40
1,939.40
1,799.20
1,708.60
1,856.93
1,779.31
1,592.80
1,721.33
2,159.04
1,991.49
1,622.67
GP Margin
23.84%
58.88%
62.99%
57.71%
62.33%
62.77%
62.29%
61.90%
62.45%
62.08%
64.69%
Total Expenditure
3,480.40
2,892.20
2,480.70
2,642.80
2,743.21
2,616.54
2,340.18
2,599.84
3,165.52
2,911.64
2,311.00
Power & Fuel Cost
-
43.70
11.50
9.30
6.08
5.35
10.08
9.17
10.42
5.85
51.11
% Of Sales
-
1.33%
0.40%
0.31%
0.20%
0.19%
0.39%
0.33%
0.30%
0.18%
2.04%
Employee Cost
-
264.50
235.40
265.50
250.66
198.52
233.45
253.77
263.71
243.97
211.33
% Of Sales
-
8.03%
8.24%
8.97%
8.41%
7.00%
9.13%
9.13%
7.63%
7.61%
8.43%
Manufacturing Exp.
-
1,083.80
970.60
967.60
1,114.72
1,138.65
899.27
1,014.80
1,364.09
1,183.89
924.74
% Of Sales
-
32.90%
33.98%
32.68%
37.42%
40.17%
35.17%
36.49%
39.46%
36.91%
36.87%
General & Admin Exp.
-
85.80
86.10
93.20
96.57
81.77
122.08
117.86
131.57
194.96
162.06
% Of Sales
-
2.60%
3.01%
3.15%
3.24%
2.88%
4.77%
4.24%
3.81%
6.08%
6.46%
Selling & Distn. Exp.
-
44.60
65.20
11.50
17.66
0.70
5.42
3.09
4.56
8.44
2.57
% Of Sales
-
1.35%
2.28%
0.39%
0.59%
0.02%
0.21%
0.11%
0.13%
0.26%
0.10%
Miscellaneous Exp.
-
15.20
54.70
43.80
135.15
136.37
105.53
141.52
92.93
58.11
2.57
% Of Sales
-
0.46%
1.91%
1.48%
4.54%
4.81%
4.13%
5.09%
2.69%
1.81%
2.93%
EBITDA
463.80
401.80
375.70
317.70
236.09
217.95
216.97
181.12
291.76
296.27
197.25
EBITDA Margin
11.76%
12.20%
13.15%
10.73%
7.92%
7.69%
8.48%
6.51%
8.44%
9.24%
7.86%
Other Income
108.00
65.10
43.40
53.70
33.29
9.02
35.18
17.37
5.65
11.58
43.62
Interest
72.90
78.80
71.10
65.80
87.70
90.30
109.02
75.32
57.68
52.58
45.74
Depreciation
6.20
5.90
8.40
8.80
10.13
12.13
15.39
16.79
17.84
19.11
20.49
PBT
488.00
382.20
339.60
296.80
171.55
124.54
127.74
106.38
221.89
236.16
174.64
Tax
118.80
89.60
79.70
5.90
36.33
29.47
48.56
20.49
77.40
66.66
66.80
Tax Rate
24.34%
23.44%
23.47%
77.63%
21.18%
23.66%
38.01%
19.26%
34.88%
28.23%
38.25%
PAT
369.20
295.30
245.60
13.00
131.91
110.10
90.96
105.02
131.51
102.40
88.73
PAT before Minority Interest
369.90
294.80
250.40
11.00
132.06
100.82
83.93
89.22
147.05
112.24
90.30
Minority Interest
0.70
0.50
-4.80
2.00
-0.15
9.28
7.03
15.80
-15.54
-9.84
-1.57
PAT Margin
9.36%
8.96%
8.60%
0.44%
4.43%
3.88%
3.56%
3.78%
3.80%
3.19%
3.54%
PAT Growth
26.18%
20.24%
1,789.23%
-90.14%
19.81%
21.04%
-13.39%
-20.14%
28.43%
15.41%
 
EPS
59.26
47.40
39.42
2.09
21.17
17.67
14.60
16.86
21.11
16.44
14.24

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,139.90
1,818.60
1,574.90
1,539.12
1,409.77
1,174.44
1,068.91
1,128.66
993.14
920.32
Share Capital
12.40
12.40
12.40
12.44
12.44
10.94
10.94
10.93
10.91
10.90
Total Reserves
2,110.90
1,806.20
1,562.50
1,526.68
1,397.33
1,163.50
1,057.97
1,117.36
981.64
908.76
Non-Current Liabilities
567.70
550.60
176.50
270.97
370.24
241.98
174.13
235.20
244.84
197.58
Secured Loans
175.80
188.60
55.00
93.60
132.02
29.68
59.92
8.00
21.69
7.47
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
39.67
41.93
41.53
42.65
Long Term Provisions
11.80
12.80
13.00
12.63
13.49
13.46
12.96
13.85
13.58
16.95
Current Liabilities
2,520.90
2,154.90
2,300.20
2,169.34
2,365.17
2,584.86
2,419.71
2,294.67
2,070.67
1,770.59
Trade Payables
1,045.80
1,028.30
1,079.20
985.34
1,077.71
1,626.93
1,591.37
1,489.87
1,257.44
1,028.73
Other Current Liabilities
1,161.10
922.70
1,011.10
819.12
1,049.65
446.22
272.79
262.88
464.34
321.55
Short Term Borrowings
151.90
66.40
143.20
272.64
173.20
452.77
484.11
427.38
245.86
327.21
Short Term Provisions
162.10
137.50
66.70
92.24
64.61
58.94
71.44
114.54
103.03
93.10
Total Liabilities
5,233.60
4,529.40
4,051.30
3,966.17
4,131.75
3,999.03
3,679.42
3,692.28
3,325.90
2,896.70
Net Block
66.70
72.50
75.40
79.95
86.31
86.34
148.80
172.42
174.44
175.49
Gross Block
120.40
130.20
129.80
152.29
158.55
149.14
212.00
223.76
208.32
197.23
Accumulated Depreciation
53.70
57.70
54.40
72.34
72.24
62.80
63.20
51.34
33.88
21.74
Non Current Assets
952.70
904.20
980.40
1,002.42
826.96
668.33
589.28
672.53
625.57
552.17
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.42
Non Current Investment
69.40
67.10
45.80
37.57
24.35
19.90
8.32
4.53
3.30
20.46
Long Term Loans & Adv.
655.20
607.70
812.10
873.20
694.34
545.17
430.47
490.47
447.83
337.76
Other Non Current Assets
161.40
156.90
47.10
11.70
21.96
16.92
1.69
5.11
0.00
16.04
Current Assets
4,280.90
3,625.20
3,070.40
2,963.75
3,304.79
3,330.70
3,090.14
3,019.75
2,700.33
2,344.53
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.16
11.78
Inventories
35.80
35.90
36.20
31.95
29.76
26.41
15.36
38.22
38.50
97.62
Sundry Debtors
2,012.90
1,991.10
1,526.20
1,325.53
1,349.61
1,589.35
1,351.05
1,302.79
2,123.76
1,656.51
Cash & Bank
944.60
509.70
301.40
428.59
371.31
320.54
179.02
185.17
261.74
362.61
Other Current Assets
1,287.60
34.80
131.80
31.08
1,554.11
1,394.40
1,544.71
1,493.57
257.17
216.01
Short Term Loans & Adv.
1,254.60
1,053.70
1,074.80
1,146.60
1,506.52
1,365.19
1,515.90
1,464.95
222.20
181.27
Net Current Assets
1,760.00
1,470.30
770.20
794.41
939.62
745.84
670.43
725.08
629.66
573.94
Total Assets
5,233.60
4,529.40
4,050.80
3,966.17
4,131.75
3,999.03
3,679.42
3,692.28
3,325.90
2,896.70

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
355.20
133.50
84.90
11.64
135.32
244.77
-76.26
-215.78
6.12
-217.33
PBT
384.40
330.10
16.90
168.39
130.29
132.49
109.71
221.89
178.90
157.10
Adjustment
44.90
117.60
46.40
143.59
133.80
111.66
136.66
102.25
161.01
74.10
Changes in Working Capital
7.60
-288.20
49.10
-281.73
-96.84
37.38
-265.67
-457.44
-256.81
-395.41
Cash after chg. in Working capital
436.90
159.50
112.40
30.25
167.25
281.53
-19.30
-133.30
83.10
-164.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-81.70
-26.00
-27.50
-18.61
-31.93
-36.76
-56.96
-82.48
-76.98
-53.12
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-121.00
84.10
15.80
-33.97
-4.14
29.72
11.19
-10.81
60.78
96.63
Net Fixed Assets
-3.00
-1.00
0.38
1.96
0.26
-0.72
1.29
-3.09
-5.45
26.43
Net Investments
-11.00
-35.10
-39.20
-22.34
-8.18
-0.02
0.00
18.68
14.30
2.02
Others
-107.00
120.20
54.62
-13.59
3.78
30.46
9.90
-26.40
51.93
68.18
Cash from Financing Activity
34.00
43.60
-240.00
44.64
-85.89
-135.42
48.55
106.12
-100.06
181.57
Net Cash Inflow / Outflow
268.20
261.20
-139.30
22.31
45.29
139.07
-16.52
-120.47
-33.16
60.87
Opening Cash & Equivalents
439.90
180.60
321.00
299.71
248.91
118.18
132.83
230.97
272.52
221.10
Closing Cash & Equivalent
717.70
439.90
206.60
321.01
299.70
248.91
118.18
132.83
230.98
307.03

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
342.47
293.32
254.02
247.45
226.65
214.71
195.41
206.46
181.95
168.75
ROA
6.04%
5.84%
0.27%
3.26%
2.34%
2.06%
2.33%
4.12%
5.45%
3.96%
ROE
14.96%
14.76%
0.71%
8.96%
7.36%
7.06%
7.82%
13.63%
17.73%
11.84%
ROCE
20.15%
20.64%
4.40%
13.74%
12.44%
14.03%
11.04%
19.17%
22.08%
18.43%
Fixed Asset Turnover
26.29
21.97
20.99
19.17
18.42
14.16
12.76
16.00
15.82
11.17
Receivable days
221.84
224.73
175.79
163.87
189.23
209.85
174.16
180.88
215.06
228.26
Inventory Days
3.97
4.61
4.20
3.78
3.62
2.98
3.52
4.05
7.74
10.52
Payable days
279.44
363.81
300.97
335.46
467.78
272.80
234.65
168.65
154.59
163.82
Cash Conversion Cycle
-53.63
-134.48
-120.97
-167.81
-274.94
-59.96
-56.98
16.28
68.21
74.96
Total Debt/Equity
0.17
0.15
0.14
0.28
0.25
0.44
0.57
0.43
0.32
0.42
Interest Cover
5.88
5.64
1.26
2.92
2.38
2.17
2.41
4.85
5.49
4.82

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • VA Tech Wabag bags order for expansion of Donauinsel Water Works in Austria
    1st Jul 2026, 12:12 PM

    The project highlights Wabag’s ability to deliver integrated, climate-resilient water technology solutions for major public utilities

    Read More
  • VA Tech Wabag wins DBO contract for Doha SWRO plant in Kuwait
    19th Jun 2026, 14:44 PM

    The order is classified as a ‘Mega’ order, with a value exceeding $150 million.

    Read More
  • VA Tech Wabag secures contract for proposed Ajman Sewage Biorefinery Plant in UAE
    9th Jun 2026, 12:29 PM

    The project will be executed through a consortium arrangement, with WABAG serving as the consortium leader

    Read More
  • WABAG secures DBO order for Wastewater Treatment Plant in Delhi
    22nd May 2026, 09:51 AM

    The order is classified as a ‘medium value order’ which valued between Rs 100 crore to Rs 250 crore

    Read More
  • VA Tech Wabag - Quarterly Results
    22nd May 2026, 00:00 AM

    Read More
  • VA Tech Wabag, PEAK develop first Bio-CNG plant in Ghaziabad
    13th May 2026, 16:45 PM

    The Project will be executed through a newly incorporated special purpose vehicle, Ghaziabad Bioenergy, formed jointly by WABAG and PEAK

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.