Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Castings/Forgings

Rating :
57/99

BSE: 532144 | NSE: WELCORP

214.65
01-Jul-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 217.00
  • 221.55
  • 213.10
  • 218.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  880477
  •  1908.58
  •  250.65
  •  105.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,603.89
  • 12.79
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,134.59
  • 2.33%
  • 1.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.01%
  • 9.65%
  • 19.70%
  • FII
  • DII
  • Others
  • 7.34%
  • 9.26%
  • 4.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.81
  • 2.72
  • -13.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.19
  • 8.21
  • 16.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.39
  • 35.55
  • 85.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.77
  • 11.89
  • 6.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.00
  • 1.12
  • 1.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.42
  • 4.94
  • 4.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
2,011.06
2,035.51
-1.20%
1,298.89
1,393.48
-6.79%
1,306.15
1,157.66
12.83%
1,298.94
2,069.25
-37.23%
Expenses
1,939.85
1,778.23
9.09%
1,174.51
1,207.13
-2.70%
1,163.28
986.89
17.87%
1,133.98
1,888.63
-39.96%
EBITDA
71.21
257.28
-72.32%
124.38
186.35
-33.25%
142.87
170.77
-16.34%
164.96
180.62
-8.67%
EBIDTM
3.54%
12.64%
9.58%
13.37%
10.94%
14.75%
12.70%
8.73%
Other Income
402.42
95.56
321.12%
55.61
65.94
-15.67%
52.29
69.35
-24.60%
37.55
16.17
132.22%
Interest
29.93
13.31
124.87%
21.21
13.39
58.40%
18.14
14.86
22.07%
16.94
28.10
-39.72%
Depreciation
63.38
61.55
2.97%
55.01
54.15
1.59%
54.32
52.01
4.44%
54.61
53.43
2.21%
PBT
380.32
419.12
-9.26%
103.77
184.75
-43.83%
122.70
173.25
-29.18%
130.96
115.26
13.62%
Tax
129.75
20.57
530.77%
26.51
66.17
-59.94%
33.21
63.37
-47.59%
36.18
78.24
-53.76%
PAT
250.57
398.55
-37.13%
77.26
118.58
-34.85%
89.49
109.88
-18.56%
94.78
37.02
156.02%
PATM
12.46%
19.58%
5.95%
8.51%
6.85%
9.49%
7.30%
1.79%
EPS
9.05
11.74
-22.91%
2.42
7.63
-68.28%
3.25
5.72
-43.18%
3.74
1.99
87.94%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
5,915.04
6,747.25
10,503.06
10,523.66
7,574.99
5,898.71
7,235.51
8,450.49
7,704.72
10,870.05
8,976.58
Net Sales Growth
-11.13%
-35.76%
-0.20%
38.93%
28.42%
-18.48%
-14.38%
9.68%
-29.12%
21.09%
 
Cost Of Goods Sold
4,304.16
4,316.68
6,534.80
6,276.75
4,399.69
4,040.20
4,431.48
5,826.10
4,949.12
6,040.83
5,890.18
Gross Profit
1,610.88
2,430.57
3,968.26
4,246.90
3,175.29
1,858.50
2,804.02
2,624.39
2,755.60
4,829.22
3,086.39
GP Margin
27.23%
36.02%
37.78%
40.36%
41.92%
31.51%
38.75%
31.06%
35.77%
44.43%
34.38%
Total Expenditure
5,411.62
5,987.11
9,397.94
10,170.20
7,025.40
5,386.29
6,457.90
7,608.28
7,035.01
10,275.18
8,119.52
Power & Fuel Cost
-
83.21
122.31
113.28
91.33
106.26
116.76
110.21
110.15
200.28
192.37
% Of Sales
-
1.23%
1.16%
1.08%
1.21%
1.80%
1.61%
1.30%
1.43%
1.84%
2.14%
Employee Cost
-
417.69
636.50
571.96
417.21
430.55
557.64
525.82
525.51
446.83
484.21
% Of Sales
-
6.19%
6.06%
5.43%
5.51%
7.30%
7.71%
6.22%
6.82%
4.11%
5.39%
Manufacturing Exp.
-
674.50
1,172.80
949.58
699.20
666.91
951.14
850.88
829.69
1,242.04
1,008.83
% Of Sales
-
10.00%
11.17%
9.02%
9.23%
11.31%
13.15%
10.07%
10.77%
11.43%
11.24%
General & Admin Exp.
-
89.54
113.53
133.60
104.33
110.53
159.63
185.19
160.43
2,105.57
240.98
% Of Sales
-
1.33%
1.08%
1.27%
1.38%
1.87%
2.21%
2.19%
2.08%
19.37%
2.68%
Selling & Distn. Exp.
-
12.43
50.05
23.51
11.58
10.09
82.91
69.68
75.57
79.87
114.66
% Of Sales
-
0.18%
0.48%
0.22%
0.15%
0.17%
1.15%
0.82%
0.98%
0.73%
1.28%
Miscellaneous Exp.
-
393.06
767.96
2,101.51
1,302.06
21.75
158.33
40.41
384.53
159.76
114.66
% Of Sales
-
5.83%
7.31%
19.97%
17.19%
0.37%
2.19%
0.48%
4.99%
1.47%
2.10%
EBITDA
503.42
760.14
1,105.12
353.46
549.59
512.42
777.61
842.21
669.71
594.87
857.06
EBITDA Margin
8.51%
11.27%
10.52%
3.36%
7.26%
8.69%
10.75%
9.97%
8.69%
5.47%
9.55%
Other Income
547.87
235.38
115.89
134.65
128.83
224.60
113.23
108.59
174.20
311.04
267.58
Interest
86.22
67.63
144.01
177.37
170.15
235.71
241.14
283.03
296.40
493.08
399.92
Depreciation
227.32
214.57
233.29
259.73
258.16
386.08
386.48
436.50
406.30
353.12
351.52
PBT
737.75
713.32
843.70
51.01
250.11
115.22
263.23
231.27
141.21
59.71
373.19
Tax
225.65
217.59
395.67
-15.88
11.19
25.80
79.22
17.75
43.16
39.03
150.28
Tax Rate
30.59%
30.50%
46.90%
-31.13%
4.47%
22.39%
30.10%
7.68%
30.56%
-79.04%
40.27%
PAT
512.10
483.90
429.44
75.27
244.21
105.73
156.53
69.04
73.39
-66.52
237.10
PAT before Minority Interest
487.37
495.72
448.04
66.88
238.92
89.42
184.00
213.53
98.05
-88.41
222.91
Minority Interest
-24.73
-11.82
-18.60
8.39
5.29
16.31
-27.47
-144.49
-24.66
21.89
14.19
PAT Margin
8.66%
7.17%
4.09%
0.72%
3.22%
1.79%
2.16%
0.82%
0.95%
-0.61%
2.64%
PAT Growth
-22.88%
12.68%
470.53%
-69.18%
130.98%
-32.45%
126.72%
-5.93%
-
-
 
EPS
19.63
18.55
16.46
2.89
9.36
4.05
6.00
2.65
2.81
-2.55
9.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
3,793.50
3,215.24
2,797.64
2,854.03
2,809.44
2,798.89
2,798.82
2,849.23
5,657.77
4,093.27
Share Capital
130.44
130.44
132.61
132.61
132.61
132.61
131.59
131.47
131.47
113.89
Total Reserves
3,651.80
3,075.73
2,660.84
2,721.42
2,676.82
2,666.28
2,663.58
2,717.76
5,526.22
3,978.30
Non-Current Liabilities
730.30
1,002.33
1,480.81
2,014.31
2,302.42
2,781.43
3,292.21
3,508.12
5,756.41
5,621.77
Secured Loans
436.50
510.75
1,077.76
1,271.73
1,521.45
1,845.09
2,331.52
2,458.30
4,138.57
2,872.10
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
1.03
284.48
345.15
814.50
1,887.70
Long Term Provisions
71.87
67.80
53.23
34.12
35.09
27.16
42.02
25.04
25.07
24.42
Current Liabilities
2,115.36
3,984.35
4,030.32
2,865.18
3,092.45
2,925.29
3,370.21
2,263.98
5,113.75
5,739.38
Trade Payables
568.30
1,442.07
1,579.67
2,134.02
2,193.10
1,597.14
2,463.41
650.97
3,037.97
3,292.30
Other Current Liabilities
723.02
1,689.29
1,947.82
416.83
510.43
736.84
612.97
1,052.45
1,737.05
1,488.52
Short Term Borrowings
123.26
269.27
175.00
12.57
220.33
568.05
188.38
499.16
204.34
777.33
Short Term Provisions
700.78
583.72
327.83
301.76
168.59
23.27
105.45
61.39
134.39
181.23
Total Liabilities
6,664.35
8,216.04
8,303.70
7,790.13
8,317.85
8,637.30
9,817.50
8,830.15
16,882.53
15,797.69
Net Block
1,606.92
1,609.58
1,562.32
3,044.98
3,355.77
3,730.46
4,661.85
4,923.11
8,021.36
6,724.16
Gross Block
3,073.28
2,913.56
2,594.04
4,190.59
4,123.71
4,116.47
7,070.63
6,849.44
9,844.33
8,068.45
Accumulated Depreciation
1,466.36
1,303.98
1,031.72
1,145.61
767.94
386.01
2,408.78
1,925.08
1,812.36
1,344.30
Non Current Assets
2,416.39
2,206.96
2,043.57
3,570.53
3,950.94
4,317.60
4,908.08
5,178.92
9,169.07
7,935.68
Capital Work in Progress
141.99
82.51
46.98
16.57
32.23
34.44
80.08
114.57
546.45
627.14
Non Current Investment
558.47
341.59
131.93
151.76
218.53
284.56
26.53
25.56
117.76
35.46
Long Term Loans & Adv.
107.55
166.35
295.82
352.71
338.33
264.67
139.24
115.15
468.11
538.31
Other Non Current Assets
1.47
6.93
6.52
4.51
6.08
3.47
0.38
0.53
15.38
10.61
Current Assets
4,247.95
6,009.08
6,260.14
4,219.60
4,366.90
4,319.70
4,909.42
3,651.23
7,713.46
7,862.01
Current Investments
1,151.07
449.50
348.73
336.68
506.87
732.79
778.33
1,114.25
1,749.36
1,943.06
Inventories
1,040.17
2,268.20
2,222.76
1,511.86
1,764.66
1,293.19
2,208.21
1,281.53
2,566.88
2,563.24
Sundry Debtors
655.70
1,247.03
1,180.69
1,314.06
1,465.19
1,400.66
1,130.05
637.38
1,761.40
1,525.99
Cash & Bank
240.34
513.59
670.42
628.19
229.62
555.56
332.75
140.83
698.87
1,025.54
Other Current Assets
1,160.67
1,097.93
1,612.46
94.89
400.57
337.50
460.08
477.24
936.95
804.17
Short Term Loans & Adv.
246.90
432.82
225.08
333.92
287.57
242.01
242.63
266.17
528.68
569.51
Net Current Assets
2,132.60
2,024.73
2,229.82
1,354.42
1,274.45
1,394.41
1,539.21
1,387.26
2,599.71
2,122.63
Total Assets
6,664.34
8,216.04
8,303.71
7,790.13
8,317.84
8,637.30
9,817.50
8,830.15
16,882.53
15,797.69

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
712.66
648.13
623.33
981.36
402.52
354.29
901.13
227.00
102.53
1,428.65
PBT
848.24
1,049.73
-37.53
250.11
115.22
258.50
231.27
141.21
-49.38
373.19
Adjustment
-63.82
156.55
1,085.88
429.93
499.10
495.87
521.90
516.31
481.54
508.22
Changes in Working Capital
90.63
-285.99
-341.63
265.31
-257.58
-282.81
172.89
-387.63
-312.35
692.50
Cash after chg. in Working capital
875.05
920.30
706.72
945.35
356.74
471.56
926.06
269.89
119.81
1,573.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-162.39
-272.17
-83.39
36.01
45.78
-117.28
-24.93
-42.89
-17.28
-145.26
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
-807.67
-77.40
-282.18
182.32
619.01
-330.79
337.71
-122.16
-167.19
-2,205.39
Net Fixed Assets
-50.17
-179.85
1,684.72
-43.91
-23.44
1,534.53
-14.96
-134.85
-148.66
-434.70
Net Investments
-922.71
106.62
-52.32
170.27
214.63
76.59
451.55
2,168.92
-246.27
-1,633.60
Others
165.21
-4.17
-1,914.58
55.96
427.82
-1,941.91
-98.88
-2,156.23
227.74
-137.09
Cash from Financing Activity
-174.05
-743.09
-335.30
-760.88
-978.69
-98.70
-1,105.83
-526.53
-264.78
963.42
Net Cash Inflow / Outflow
-269.06
-172.37
5.86
402.80
42.83
-75.19
133.01
-421.70
-329.44
186.68
Opening Cash & Equivalents
440.87
584.73
552.63
147.95
106.03
176.78
85.74
614.03
1,025.54
750.85
Closing Cash & Equivalent
169.35
440.87
586.02
552.63
147.95
106.03
218.75
85.74
698.88
1,025.54

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
144.98
122.90
105.32
107.61
105.93
105.53
106.21
108.36
190.20
179.65
ROA
6.66%
5.42%
0.83%
2.97%
1.05%
1.99%
2.29%
0.76%
-0.54%
1.67%
ROE
14.19%
14.94%
2.37%
8.44%
3.19%
6.58%
7.57%
2.50%
-1.94%
5.97%
ROCE
17.80%
23.76%
5.47%
9.45%
6.95%
8.96%
8.23%
5.07%
4.27%
8.88%
Fixed Asset Turnover
2.26
3.81
3.10
1.83
1.46
1.32
1.24
0.94
1.26
1.42
Receivable days
51.42
42.18
43.25
66.82
86.66
62.58
37.42
56.02
53.10
54.98
Inventory Days
89.40
78.03
64.75
78.77
92.46
86.59
73.89
89.87
82.87
86.15
Payable days
42.31
26.32
27.55
23.30
19.16
22.50
15.14
31.25
40.66
31.50
Cash Conversion Cycle
98.51
93.89
80.45
122.29
159.96
126.67
96.18
114.63
95.31
109.63
Total Debt/Equity
0.20
0.31
0.47
0.49
0.66
0.94
1.08
1.34
1.12
1.50
Interest Cover
11.55
6.86
1.29
2.47
1.49
2.09
1.82
1.48
0.90
1.93

News Update:


  • Welspun Corp bags another order for pipeline project in Australia
    25th Jun 2022, 10:36 AM

    This is a prestigious order for the manufacture and supply of 19,700 MT of pipes and 180 bends for transportation of gas

    Read More
  • Welspun Corp signs MoU with Tata Steel
    9th Jun 2022, 14:13 PM

    This MoU will enhance the general understanding and knowledge of the transportation of hydrogen globally

    Read More
  • Welspun Corp’s associate company signs contract with SWCC for water transmission project
    2nd Jun 2022, 11:39 AM

    The project will span a period of 12 months with the financial impact reflecting in East Pipes’ financial statements in 2022-2023

    Read More
  • Welspun Corp gets nod for investment in Welspun Transformation Services
    30th May 2022, 14:24 PM

    The investment is expected to be done during FY23

    Read More
  • Welspun Corp reports 29% fall in Q4 consolidated net profit
    28th May 2022, 10:54 AM

    Total consolidated income of the company increased by 13.25% at Rs 2413.48 crore for Q4FY22

    Read More
  • Welspun Corp secures single largest order worth over Rs 5000 crore in United States
    20th May 2022, 12:17 PM

    This order is for supply of 325,000 MT of large diameter coated pipes for transporting natural gas from the Permian Basin to Houston

    Read More
  • Welspun Corp bags Rs 706 crore order from Indian Oil Corporation
    2nd May 2022, 16:11 PM

    This order is for a large section of the Mundra Panipat Crude Oil Pipeline Project which will be constructed to augment the crude oil intake for IOCUs Panipat refinery expansion project

    Read More
  • Welspun Corp gets export order from South East Asia
    25th Apr 2022, 11:51 AM

    The order is for manufacture and supply of pipes for a critical offshore application

    Read More
  • Welspun Corp acquires entire share capital of Big Shot
    19th Apr 2022, 12:27 PM

    The acquisition is with an intention to make it a special purpose vehicle for organic/inorganic growth of the businesses

    Read More
  • Welspun Corp secures 26 KMT line pipe order
    18th Apr 2022, 09:15 AM

    This order will be executed from US facility in Little Rock

    Read More
  • Welspun Corp acquires additional NCDs of Sintex BAPL
    12th Apr 2022, 10:30 AM

    The said acquisition of NCDs is not a related party transaction

    Read More
  • Welspun Corp’s arm wins order from SWCC
    29th Mar 2022, 16:16 PM

    The company has won an order of around SAR 497 million

    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.