Nifty
:
22620.45
Sensex
:
72480.29
-95.75 (-0.42%)
-48.78 (-0.07%)
Nifty
Sensex
:
:
22620.45
72480.29
-95.75 (-0.42%)
-48.78 (-0.07%)

VA Tech Wabag Ltd.

Engineering - Industrial Equipments

Rating :
76/99

BSE: 533269 | NSE: WABAG

NSE BSE
2061.40
30-Sep-2026
  • Open
  • High
  • Low
  • Previous Close
  •  2077.9
  •  2141.9
  •  2051
  •  2093.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  394972
  •  829319517
  •  2319
  •  1033

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,898.88
  • 32.66
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,065.18
  • 0.24%
  • 4.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 19.08%
  • 4.90%
  • 46.36%
  • FII
  • DII
  • Others
  • 18.25%
  • 5.54%
  • 5.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.09
  • 5.77
  • 11.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.88
  • 15.10
  • 4.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.72
  • 22.94
  • 14.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.10
  • 30.06
  • 32.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.23
  • 2.89
  • 3.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.84
  • 12.96
  • 16.85

Earnings Forecasts:

(Updated: 27-09-2026)
Description
2026
2027
2028
2029
Adj EPS
59.51
75.05
91.96
103.42
P/E Ratio
34.64
27.47
22.42
19.93
Revenue
3944.2
4642.19
5459.71
6226.15
EBITDA
477.4
621.8
754.96
848.3
Net Income
370.5
466.61
572.28
645.38
ROA
6.51
7.09
6.7
-
P/B Ratio
5.00
4.31
3.64
3.10
ROE
15.74
16.38
17.2
16.9
FCFF
225.4
211.32
280.22
348.13
FCFF Yield
1.9
1.78
2.36
2.94
Net Debt
-830.8
-1033.6
-1280.37
-1624.3
BVPS
412.22
478.81
566.35
664.2

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
886.80
734.00
20.82%
1,414.40
1,156.20
22.33%
961.30
811.00
18.53%
834.50
700.30
19.16%
Expenses
807.30
638.40
26.46%
1,257.00
1,015.40
23.79%
839.80
710.60
18.18%
745.20
606.70
22.83%
EBITDA
79.50
95.60
-16.84%
157.40
140.80
11.79%
121.50
100.40
21.02%
89.30
93.60
-4.59%
EBIDTM
8.96%
13.02%
11.13%
12.18%
12.64%
12.38%
10.70%
13.37%
Other Income
52.00
11.30
360.18%
31.90
11.40
179.82%
23.20
14.80
56.76%
41.60
13.80
201.45%
Interest
17.20
18.80
-8.51%
16.60
21.50
-22.79%
17.90
20.30
-11.82%
19.60
19.00
3.16%
Depreciation
1.60
1.40
14.29%
1.50
1.40
7.14%
1.60
1.30
23.08%
1.70
1.30
30.77%
PBT
112.70
86.70
29.99%
171.20
129.30
32.41%
120.50
93.60
28.74%
109.60
87.10
25.83%
Tax
28.10
20.90
34.45%
41.90
31.60
32.59%
30.00
20.70
44.93%
26.00
22.10
17.65%
PAT
84.60
65.80
28.57%
129.30
97.70
32.34%
90.50
72.90
24.14%
83.60
65.00
28.62%
PATM
9.54%
8.96%
9.14%
8.45%
9.41%
8.99%
10.02%
9.28%
EPS
14.42
10.61
35.91%
20.53
16.05
27.91%
14.67
11.32
29.59%
13.57
11.39
19.14%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
4,097.00
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
Net Sales Growth
20.45%
19.74%
15.32%
-3.52%
-0.63%
5.11%
10.85%
-8.05%
-19.56%
7.77%
 
Cost Of Goods Sold
3,156.60
1,757.80
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
Gross Profit
940.40
2,186.40
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
GP Margin
22.95%
55.43%
58.88%
62.99%
57.71%
62.33%
62.77%
62.29%
61.90%
62.45%
62.08%
Total Expenditure
3,649.30
3,467.20
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
Power & Fuel Cost
-
25.20
43.70
11.50
9.30
6.08
5.35
10.08
9.17
10.42
5.85
% Of Sales
-
0.64%
1.33%
0.40%
0.31%
0.20%
0.19%
0.39%
0.33%
0.30%
0.18%
Employee Cost
-
300.40
264.50
235.40
265.50
250.66
198.52
233.45
253.77
263.71
243.97
% Of Sales
-
7.62%
8.03%
8.24%
8.97%
8.41%
7.00%
9.13%
9.13%
7.63%
7.61%
Manufacturing Exp.
-
1,094.40
1,083.80
970.60
967.60
1,114.72
1,138.65
899.27
1,014.80
1,364.09
1,183.89
% Of Sales
-
27.75%
32.90%
33.98%
32.68%
37.42%
40.17%
35.17%
36.49%
39.46%
36.91%
General & Admin Exp.
-
112.50
85.80
86.10
93.20
96.57
81.77
122.08
117.86
131.57
194.96
% Of Sales
-
2.85%
2.60%
3.01%
3.15%
3.24%
2.88%
4.77%
4.24%
3.81%
6.08%
Selling & Distn. Exp.
-
74.60
44.60
65.20
11.50
17.66
0.70
5.42
3.09
4.56
8.44
% Of Sales
-
1.89%
1.35%
2.28%
0.39%
0.59%
0.02%
0.21%
0.11%
0.13%
0.26%
Miscellaneous Exp.
-
102.30
15.20
54.70
43.80
135.15
136.37
105.53
141.52
92.93
8.44
% Of Sales
-
2.59%
0.46%
1.91%
1.48%
4.54%
4.81%
4.13%
5.09%
2.69%
1.81%
EBITDA
447.70
477.00
401.80
375.70
317.70
236.09
217.95
216.97
181.12
291.76
296.27
EBITDA Margin
10.93%
12.09%
12.20%
13.15%
10.73%
7.92%
7.69%
8.48%
6.51%
8.44%
9.24%
Other Income
148.70
94.70
65.10
43.40
53.70
33.29
9.02
35.18
17.37
5.65
11.58
Interest
71.30
72.90
78.80
71.10
65.80
87.70
90.30
109.02
75.32
57.68
52.58
Depreciation
6.40
6.20
5.90
8.40
8.80
10.13
12.13
15.39
16.79
17.84
19.11
PBT
514.00
492.60
382.20
339.60
296.80
171.55
124.54
127.74
106.38
221.89
236.16
Tax
126.00
118.80
89.60
79.70
5.90
36.33
29.47
48.56
20.49
77.40
66.66
Tax Rate
24.51%
24.35%
23.44%
23.47%
77.63%
21.18%
23.66%
38.01%
19.26%
34.88%
28.23%
PAT
388.00
370.50
295.30
245.60
13.00
131.91
110.10
90.96
105.02
131.51
102.40
PAT before Minority Interest
388.70
369.80
294.80
250.40
11.00
132.06
100.82
83.93
89.22
147.05
112.24
Minority Interest
0.70
0.70
0.50
-4.80
2.00
-0.15
9.28
7.03
15.80
-15.54
-9.84
PAT Margin
9.47%
9.39%
8.96%
8.60%
0.44%
4.43%
3.88%
3.56%
3.78%
3.80%
3.19%
PAT Growth
28.73%
25.47%
20.24%
1,789.23%
-90.14%
19.81%
21.04%
-13.39%
-20.14%
28.43%
 
EPS
62.18
59.38
47.32
39.36
2.08
21.14
17.64
14.58
16.83
21.08
16.41

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
2,568.50
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
Share Capital
12.50
12.40
12.40
12.40
12.44
12.44
10.94
10.94
10.93
10.91
Total Reserves
2,532.60
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
Non-Current Liabilities
527.80
567.70
550.60
176.50
270.97
370.24
241.98
174.13
235.20
244.84
Secured Loans
153.40
175.80
188.60
55.00
93.60
132.02
29.68
59.92
8.00
21.69
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
39.67
41.93
41.53
Long Term Provisions
12.00
11.80
12.80
13.00
12.63
13.49
13.46
12.96
13.85
13.58
Current Liabilities
2,981.90
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
Trade Payables
1,262.20
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
Other Current Liabilities
1,399.80
1,161.10
922.70
1,011.10
819.12
1,049.65
446.22
272.79
262.88
464.34
Short Term Borrowings
42.70
151.90
66.40
143.20
272.64
173.20
452.77
484.11
427.38
245.86
Short Term Provisions
277.20
162.10
137.50
66.70
92.24
64.61
58.94
71.44
114.54
103.03
Total Liabilities
6,083.40
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
Net Block
66.10
66.70
72.50
75.40
79.95
86.31
86.34
148.80
172.42
174.44
Gross Block
120.10
117.10
130.20
129.80
152.29
158.55
149.14
212.00
223.76
208.32
Accumulated Depreciation
54.00
50.40
57.70
54.40
72.34
72.24
62.80
63.20
51.34
33.88
Non Current Assets
994.80
952.70
904.20
980.40
1,002.42
826.96
668.33
589.28
672.53
625.57
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
72.10
69.40
67.10
45.80
37.57
24.35
19.90
8.32
4.53
3.30
Long Term Loans & Adv.
720.70
655.20
607.70
812.10
873.20
694.34
545.17
430.47
490.47
447.83
Other Non Current Assets
135.90
161.40
156.90
47.10
11.70
21.96
16.92
1.69
5.11
0.00
Current Assets
5,088.60
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
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.16
Inventories
35.80
35.80
35.90
36.20
31.95
29.76
26.41
15.36
38.22
38.50
Sundry Debtors
2,523.60
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
Cash & Bank
1,059.20
944.60
509.70
301.40
428.59
371.31
320.54
179.02
185.17
261.74
Other Current Assets
1,470.00
33.00
34.80
131.80
1,177.68
1,554.11
1,394.40
1,544.71
1,493.57
257.17
Short Term Loans & Adv.
1,419.20
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
Net Current Assets
2,106.70
1,760.00
1,470.30
770.20
794.41
939.62
745.84
670.43
725.08
629.66
Total Assets
6,083.40
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
206.70
355.20
133.50
84.90
11.64
135.32
244.77
-76.26
-215.78
6.12
PBT
488.60
384.40
330.10
16.90
168.39
130.29
132.49
109.71
221.89
178.90
Adjustment
102.80
44.90
117.60
46.40
143.59
133.80
111.66
136.66
102.25
161.01
Changes in Working Capital
-285.00
7.60
-288.20
49.10
-281.73
-96.84
37.38
-265.67
-457.44
-256.81
Cash after chg. in Working capital
306.40
436.90
159.50
112.40
30.25
167.25
281.53
-19.30
-133.30
83.10
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-99.70
-81.70
-26.00
-27.50
-18.61
-31.93
-36.76
-56.96
-82.48
-76.98
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
-20.40
-121.00
84.10
15.80
-33.97
-4.14
29.72
11.19
-10.81
60.78
Net Fixed Assets
-4.20
-3.00
-1.00
0.38
1.96
0.26
-0.72
1.29
-3.09
-5.45
Net Investments
-2.10
-11.00
-35.10
-39.20
-22.34
-8.18
-0.02
0.00
18.68
14.30
Others
-14.10
-107.00
120.20
54.62
-13.59
3.78
30.46
9.90
-26.40
51.93
Cash from Financing Activity
-184.90
34.00
43.60
-240.00
44.64
-85.89
-135.42
48.55
106.12
-100.06
Net Cash Inflow / Outflow
1.40
268.20
261.20
-139.30
22.31
45.29
139.07
-16.52
-120.47
-33.16
Opening Cash & Equivalents
717.70
439.90
180.60
321.00
299.71
248.91
118.18
132.83
230.97
272.52
Closing Cash & Equivalent
785.10
717.70
439.90
206.60
321.01
299.70
248.91
118.18
132.83
230.98

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
407.22
342.47
293.32
254.02
247.45
226.65
214.71
195.41
206.46
181.95
ROA
6.54%
6.04%
5.84%
0.27%
3.26%
2.34%
2.06%
2.33%
4.12%
5.45%
ROE
15.84%
14.96%
14.76%
0.71%
8.96%
7.36%
7.06%
7.82%
13.63%
17.73%
ROCE
21.22%
20.15%
20.64%
4.40%
13.74%
12.44%
14.03%
11.04%
19.17%
22.08%
Fixed Asset Turnover
33.26
26.64
21.97
20.99
19.17
18.42
14.16
12.76
16.00
15.82
Receivable days
209.91
221.84
224.73
175.79
163.87
189.23
209.85
174.16
180.88
215.06
Inventory Days
3.31
3.97
4.61
4.20
3.78
3.62
2.98
3.52
4.05
7.74
Payable days
239.62
279.44
363.81
300.97
335.46
467.78
272.80
234.65
168.65
154.59
Cash Conversion Cycle
-26.40
-53.63
-134.48
-120.97
-167.81
-274.94
-59.96
-56.98
16.28
68.21
Total Debt/Equity
0.09
0.17
0.15
0.14
0.28
0.25
0.44
0.57
0.43
0.32
Interest Cover
7.70
5.88
5.64
1.26
2.92
2.38
2.17
2.41
4.85
5.49

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • VA Tech Wabag wins order from RIL to deliver ETP at Jamnagar
    7th Sep 2026, 10:12 AM

    The proposed ETP scheduled to be completed in 13 months will be designed comprising chemical and biological treatment using the state-of the art technologies

    Read More
  • VA Tech Wabag signs mega contract for Doha SWRO Desalination Plant
    25th Aug 2026, 12:29 PM

    This Mega Project represents WABAG's first project in Kuwait and further strengthens the Group’s presence across the GCC region

    Read More
  • VA Tech Wabag - Quarterly Results
    13th Aug 2026, 00:00 AM

    Read More
  • Va Tech Wabag wins ‘Large’ order from BWSSB
    20th Jul 2026, 11:10 AM

    The scope includes the Design, Engineering, Procurement, Construction and Commissioning of the wastewater treatment facilities along with biogas-based power generation

    Read More
  • 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

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.