Nifty
:
23114.50
Sensex
:
74532.96
112.35 (0.49%)
325.72 (0.44%)
Nifty
Sensex
:
:
23114.50
74532.96
112.35 (0.49%)
325.72 (0.44%)

VA Tech Wabag Ltd.

Engineering - Industrial Equipments

Rating :
65/99

BSE: 533269 | NSE: WABAG

NSE BSE
1236.90
20-Mar-2026
  • Open
  • High
  • Low
  • Previous Close
  •  1225
  •  1247.4
  •  1213
  •  1200.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  389764
  •  481866223.2
  •  1680
  •  1033

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,710.81
  • 22.56
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,149.31
  • 0.32%
  • 3.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 19.09%
  • 4.99%
  • 47.24%
  • FII
  • DII
  • Others
  • 18.97%
  • 3.80%
  • 5.91%

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
  • 16.15
  • 26.39
  • 33.56

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.09
  • 2.58
  • 3.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.17
  • 12.00
  • 15.13

Earnings Forecasts:

(Updated: 21-03-2026)
Description
2024
2025
2026
2027
Adj EPS
47.48
58.01
71.09
84.34
P/E Ratio
26.05
21.32
17.40
14.67
Revenue
3294
3792.58
4406.08
5105.1
EBITDA
422.3
505.62
616.7
728.29
Net Income
295.3
361.5
441.91
524.17
ROA
6
5.9
5.9
5.9
P/B Ratio
3.59
3.09
2.64
2.27
ROE
14.92
15.27
16.04
16.29
FCFF
341.3
149.877
266.142
325.752
FCFF Yield
4.81703
2.11533
3.75626
4.59758
Net Debt
-582.9
-798.667
-1016.4
-1307.43
BVPS
344.088
399.949
467.636
545.207

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
961.30
811.00
18.53%
834.50
700.30
19.16%
734.00
626.50
17.16%
1,156.20
934.20
23.76%
Expenses
839.80
710.60
18.18%
745.20
606.70
22.83%
638.40
545.20
17.09%
1,015.40
818.70
24.03%
EBITDA
121.50
100.40
21.02%
89.30
93.60
-4.59%
95.60
81.30
17.59%
140.80
115.50
21.90%
EBIDTM
12.64%
12.38%
10.70%
13.37%
13.02%
12.98%
12.18%
12.36%
Other Income
23.20
14.80
56.76%
41.60
13.80
201.45%
11.30
10.80
4.63%
11.40
8.20
39.02%
Interest
17.90
20.30
-11.82%
19.60
19.00
3.16%
18.80
18.00
4.44%
21.50
21.80
-1.38%
Depreciation
1.60
1.30
23.08%
1.70
1.30
30.77%
1.40
1.90
-26.32%
1.40
2.50
-44.00%
PBT
120.50
93.60
28.74%
109.60
87.10
25.83%
86.70
72.20
20.08%
129.30
99.40
30.08%
Tax
30.00
20.70
44.93%
26.00
22.10
17.65%
20.90
15.20
37.50%
31.60
21.80
44.95%
PAT
90.50
72.90
24.14%
83.60
65.00
28.62%
65.80
57.00
15.44%
97.70
77.60
25.90%
PATM
9.41%
8.99%
10.02%
9.28%
8.96%
9.10%
8.45%
8.31%
EPS
14.67
11.32
29.59%
13.57
11.39
19.14%
10.61
8.87
19.62%
16.05
11.68
37.41%

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
3,686.00
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
19.99%
15.32%
-3.52%
-0.63%
5.11%
10.85%
-8.05%
-19.56%
7.77%
27.89%
 
Cost Of Goods Sold
2,842.50
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
843.50
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
22.88%
58.88%
62.99%
57.71%
62.33%
62.77%
62.29%
61.90%
62.45%
62.08%
64.69%
Total Expenditure
3,238.80
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
447.20
401.80
375.70
317.70
236.09
217.95
216.97
181.12
291.76
296.27
197.25
EBITDA Margin
12.13%
12.20%
13.15%
10.73%
7.92%
7.69%
8.48%
6.51%
8.44%
9.24%
7.86%
Other Income
87.50
65.10
43.40
53.70
33.29
9.02
35.18
17.37
5.65
11.58
43.62
Interest
77.80
78.80
71.10
65.80
87.70
90.30
109.02
75.32
57.68
52.58
45.74
Depreciation
6.10
5.90
8.40
8.80
10.13
12.13
15.39
16.79
17.84
19.11
20.49
PBT
446.10
382.20
339.60
296.80
171.55
124.54
127.74
106.38
221.89
236.16
174.64
Tax
108.50
89.60
79.70
5.90
36.33
29.47
48.56
20.49
77.40
66.66
66.80
Tax Rate
24.32%
23.44%
23.47%
77.63%
21.18%
23.66%
38.01%
19.26%
34.88%
28.23%
38.25%
PAT
337.60
295.30
245.60
13.00
131.91
110.10
90.96
105.02
131.51
102.40
88.73
PAT before Minority Interest
338.00
294.80
250.40
11.00
132.06
100.82
83.93
89.22
147.05
112.24
90.30
Minority Interest
0.40
0.50
-4.80
2.00
-0.15
9.28
7.03
15.80
-15.54
-9.84
-1.57
PAT Margin
9.16%
8.96%
8.60%
0.44%
4.43%
3.88%
3.56%
3.78%
3.80%
3.19%
3.54%
PAT Growth
23.89%
20.24%
1,789.23%
-90.14%
19.81%
21.04%
-13.39%
-20.14%
28.43%
15.41%
 
EPS
54.19
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 secures order for Wastewater Treatment Plant in Georgia
    20th Mar 2026, 12:22 PM

    The order is valued between Rs 250 crore to 600 crore

    Read More
  • VA Tech Wabag secures LoA from CMWSSB
    14th Mar 2026, 10:56 AM

    This Project will be executed by a Joint Venture where Wabag will be the Leader

    Read More
  • VA Tech Wabag secures LoA from CMWSSB
    12th Mar 2026, 11:58 AM

    Under the contract, WABAG will undertake the refurbishment and upgradation of the existing TTRO facility to restore its full treatment capacity of 45 MLD within a period of 18 months

    Read More
  • VA Tech Wabag incorporates subsidiary company
    17th Feb 2026, 11:30 AM

    The company has incorporated a subsidiary Company namely ‘Ghaziabad Bioenergy’

    Read More
  • VA Tech Wabag - Quarterly Results
    6th Feb 2026, 00:00 AM

    Read More
  • VA Tech Wabag secures order from BPCL
    13th Jan 2026, 11:00 AM

    WABAG will undertake the Design, Engineering, Procurement, Construction, Installation, Testing, and Commissioning of facilities

    Read More
  • VA Tech Wabag secures LoA from SWA
    29th Dec 2025, 10:12 AM

    WABAG will design, supply, construct, and commission this 50 MLD BWRO plant over fourteen months

    Read More
  • VA TECH WABAG emerges as preferred EPC partner for Hadda ISTP Project in Saudi Arabia
    24th Dec 2025, 11:19 AM

    Developer Consortium has been declared the Preferred Bidder by the Saudi Water Partnership Company for the project

    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.