Nifty
:
25461.00
Sensex
:
83432.89
55.70 (0.22%)
193.42 (0.23%)
Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

Welspun Corp Ltd.

Castings/Forgings

Rating :
70/99

BSE: 532144 | NSE: WELCORP

NSE BSE
931.25
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  925
  •  934.85
  •  915
  •  922.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  352487
  •  326236320.2
  •  994
  •  600.6

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,494.11
  • 12.84
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,162.47
  • 0.54%
  • 3.28

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.01%
  • 3.34%
  • 11.80%
  • FII
  • DII
  • Others
  • 12.18%
  • 14.02%
  • 8.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.45
  • 10.55
  • 38.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.32
  • 7.06
  • 27.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.02
  • 20.92
  • 36.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.75
  • 13.61
  • 17.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.60
  • 1.82
  • 2.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.86
  • 7.67
  • 10.01

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
42.45
72.8
54.99
63.63
P/E Ratio
21.94
12.79
16.93
14.64
Revenue
17340
13978
15950
21790
EBITDA
1561
1668
2111
2471
Net Income
1110
1908
1229
1667
ROA
8.2
14.1
10.8
11
P/B Ratio
6.84
3.28
3.08
2.64
ROE
21.46
29.18
19.21
18.87
FCFF
932
502
-1016
-518
FCFF Yield
4.44
2.39
-4.84
-2.47
Net Debt
428
-698
300
202
BVPS
136.2
283.51
302.69
352.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
3,924.97
4,461.17
-12.02%
3,613.51
4,749.71
-23.92%
3,301.83
4,059.45
-18.66%
3,137.23
4,069.27
-22.90%
Expenses
3,464.79
4,131.02
-16.13%
3,179.06
4,286.74
-25.84%
2,902.23
3,659.93
-20.70%
2,763.28
3,700.48
-25.33%
EBITDA
460.18
330.15
39.39%
434.45
462.97
-6.16%
399.60
399.52
0.02%
373.95
368.79
1.40%
EBIDTM
11.72%
7.40%
12.02%
9.75%
12.10%
9.84%
11.92%
9.06%
Other Income
41.89
82.53
-49.24%
43.06
8.46
408.98%
62.40
101.96
-38.80%
42.44
49.51
-14.28%
Interest
87.54
74.58
17.38%
82.26
62.50
31.62%
83.46
74.98
11.31%
66.39
92.32
-28.09%
Depreciation
86.99
86.77
0.25%
90.04
89.55
0.55%
89.21
85.68
4.12%
84.83
85.87
-1.21%
PBT
804.04
251.33
219.91%
305.33
319.38
-4.40%
278.39
340.82
-18.32%
265.17
240.11
10.44%
Tax
156.04
59.83
160.81%
77.20
78.98
-2.25%
69.06
78.96
-12.54%
57.30
59.71
-4.04%
PAT
648.00
191.50
238.38%
228.13
240.40
-5.10%
209.33
261.86
-20.06%
207.87
180.40
15.23%
PATM
16.51%
4.29%
6.31%
5.06%
6.34%
6.45%
6.63%
4.43%
EPS
26.62
10.26
159.45%
25.72
11.15
130.67%
10.94
14.70
-25.58%
9.46
6.32
49.68%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
13,977.54
17,339.60
9,758.10
6,505.11
7,152.56
10,503.06
10,523.66
7,574.99
5,898.71
7,235.51
8,450.49
Net Sales Growth
-19.39%
77.69%
50.01%
-9.05%
-31.90%
-0.20%
38.93%
28.42%
-18.48%
-14.38%
 
Cost Of Goods Sold
8,870.29
12,099.52
7,160.08
4,758.04
4,759.46
6,534.80
6,276.75
4,399.69
4,040.20
4,431.48
5,826.10
Gross Profit
5,107.25
5,240.08
2,598.02
1,747.07
2,393.10
3,968.26
4,246.90
3,175.29
1,858.50
2,804.02
2,624.39
GP Margin
36.54%
30.22%
26.62%
26.86%
33.46%
37.78%
40.36%
41.92%
31.51%
38.75%
31.06%
Total Expenditure
12,309.36
15,784.93
9,310.61
6,043.09
6,366.67
9,397.94
10,170.20
7,025.40
5,386.29
6,457.90
7,608.28
Power & Fuel Cost
-
540.99
399.51
162.39
197.81
122.31
113.28
91.33
106.26
116.76
110.21
% Of Sales
-
3.12%
4.09%
2.50%
2.77%
1.16%
1.08%
1.21%
1.80%
1.61%
1.30%
Employee Cost
-
937.64
541.05
383.48
454.46
636.50
571.96
417.21
430.55
557.64
525.82
% Of Sales
-
5.41%
5.54%
5.90%
6.35%
6.06%
5.43%
5.51%
7.30%
7.71%
6.22%
Manufacturing Exp.
-
1,675.16
848.91
518.25
758.86
1,172.80
949.58
699.20
666.91
951.14
850.88
% Of Sales
-
9.66%
8.70%
7.97%
10.61%
11.17%
9.02%
9.23%
11.31%
13.15%
10.07%
General & Admin Exp.
-
273.46
215.64
155.37
98.59
113.53
133.60
104.33
110.53
159.63
185.19
% Of Sales
-
1.58%
2.21%
2.39%
1.38%
1.08%
1.27%
1.38%
1.87%
2.21%
2.19%
Selling & Distn. Exp.
-
101.08
49.47
10.59
13.53
50.05
23.51
11.58
10.09
82.91
69.68
% Of Sales
-
0.58%
0.51%
0.16%
0.19%
0.48%
0.22%
0.15%
0.17%
1.15%
0.82%
Miscellaneous Exp.
-
157.08
95.95
54.97
83.97
767.96
2,101.51
1,302.06
21.75
158.33
69.68
% Of Sales
-
0.91%
0.98%
0.85%
1.17%
7.31%
19.97%
17.19%
0.37%
2.19%
0.48%
EBITDA
1,668.18
1,554.67
447.49
462.02
785.89
1,105.12
353.46
549.59
512.42
777.61
842.21
EBITDA Margin
11.93%
8.97%
4.59%
7.10%
10.99%
10.52%
3.36%
7.26%
8.69%
10.75%
9.97%
Other Income
189.79
249.22
357.06
560.90
366.02
115.89
134.65
128.83
224.60
113.23
108.59
Interest
319.65
304.38
243.16
101.89
84.95
144.01
177.37
170.15
235.71
241.14
283.03
Depreciation
351.07
347.87
302.97
254.75
246.47
233.29
259.73
258.16
386.08
386.48
436.50
PBT
1,652.93
1,151.64
258.42
666.28
820.49
843.70
51.01
250.11
115.22
263.23
231.27
Tax
359.60
277.48
134.46
216.39
255.34
395.67
-15.88
11.19
25.80
79.22
17.75
Tax Rate
21.76%
24.09%
52.03%
32.48%
26.65%
46.90%
-31.13%
4.47%
22.39%
30.10%
7.68%
PAT
1,293.33
1,110.40
206.69
438.81
643.71
429.44
75.27
244.21
105.73
156.53
69.04
PAT before Minority Interest
1,299.19
1,136.00
199.17
444.17
702.77
448.04
66.88
238.92
89.42
184.00
213.53
Minority Interest
5.86
-25.60
7.52
-5.36
-59.06
-18.60
8.39
5.29
16.31
-27.47
-144.49
PAT Margin
9.25%
6.40%
2.12%
6.75%
9.00%
4.09%
0.72%
3.22%
1.79%
2.16%
0.82%
PAT Growth
47.95%
437.23%
-52.90%
-31.83%
49.90%
470.53%
-69.18%
130.98%
-32.45%
126.72%
 
EPS
49.31
42.33
7.88
16.73
24.54
16.37
2.87
9.31
4.03
5.97
2.63

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
5,616.29
4,732.05
4,428.32
4,082.75
3,215.24
2,797.64
2,854.03
2,809.44
2,798.89
2,798.82
Share Capital
130.83
130.77
130.48
130.44
130.44
132.61
132.61
132.61
132.61
131.59
Total Reserves
5,465.19
4,588.09
4,287.76
3,939.40
3,075.73
2,660.84
2,721.42
2,676.82
2,666.28
2,663.58
Non-Current Liabilities
2,102.07
2,264.32
1,685.42
1,316.34
1,002.33
1,480.81
2,014.31
2,302.42
2,781.43
3,292.21
Secured Loans
1,563.70
1,869.58
887.81
495.33
510.75
1,077.76
1,271.73
1,521.45
1,845.09
2,331.52
Unsecured Loans
58.67
56.66
541.61
94.62
0.00
0.00
0.00
0.00
1.03
284.48
Long Term Provisions
14.95
27.71
5.89
72.84
67.80
53.23
34.12
35.09
27.16
42.02
Current Liabilities
4,166.53
8,284.67
3,107.19
2,331.01
3,984.35
4,030.32
2,865.18
3,092.45
2,925.29
3,370.21
Trade Payables
2,240.86
2,574.22
984.00
716.90
1,442.07
1,579.67
2,134.02
2,193.10
1,597.14
2,463.41
Other Current Liabilities
882.36
4,424.96
755.32
753.88
1,689.29
1,947.82
416.83
510.43
736.84
612.97
Short Term Borrowings
116.99
425.70
545.60
155.54
269.27
175.00
12.57
220.33
568.05
188.38
Short Term Provisions
926.32
859.79
822.27
704.68
583.72
327.83
301.76
168.59
23.27
105.45
Total Liabilities
12,003.07
15,393.13
9,320.16
7,856.86
8,216.04
8,303.70
7,790.13
8,317.85
8,637.30
9,817.50
Net Block
4,735.31
4,856.42
2,417.60
2,584.09
1,609.58
1,562.32
3,044.98
3,355.77
3,730.46
4,661.85
Gross Block
7,632.13
7,417.16
4,617.84
4,537.55
2,913.56
2,594.04
4,190.59
4,123.71
4,116.47
7,070.63
Accumulated Depreciation
2,896.82
2,560.74
2,200.24
1,953.46
1,303.98
1,031.72
1,145.61
767.94
386.01
2,408.78
Non Current Assets
5,726.81
5,623.28
4,852.64
3,419.61
2,206.96
2,043.57
3,570.53
3,950.94
4,317.60
4,908.08
Capital Work in Progress
86.69
86.90
1,261.27
147.23
82.51
46.98
16.57
32.23
34.44
80.08
Non Current Investment
651.33
561.15
813.54
576.49
341.59
131.93
151.76
218.53
284.56
26.53
Long Term Loans & Adv.
165.97
45.64
329.91
99.57
166.35
295.82
352.71
338.33
264.67
139.24
Other Non Current Assets
23.07
19.61
14.68
12.23
6.93
6.52
4.51
6.08
3.47
0.38
Current Assets
6,275.56
9,768.20
4,465.99
4,437.25
6,009.08
6,260.14
4,219.60
4,366.90
4,319.70
4,909.42
Current Investments
449.00
976.02
1,493.18
1,151.07
449.50
348.73
336.68
506.87
732.79
778.33
Inventories
2,315.56
5,686.16
1,019.46
1,212.99
2,268.20
2,222.76
1,511.86
1,764.66
1,293.19
2,208.21
Sundry Debtors
1,799.09
1,140.47
812.56
668.80
1,247.03
1,180.69
1,314.06
1,465.19
1,400.66
1,130.05
Cash & Bank
1,071.76
1,202.29
701.48
258.89
513.59
670.42
628.19
229.62
555.56
332.75
Other Current Assets
640.15
145.75
76.85
906.35
1,530.75
1,837.54
428.81
400.57
337.50
460.08
Short Term Loans & Adv.
541.94
617.51
362.46
239.15
432.82
225.08
333.92
287.57
242.01
242.63
Net Current Assets
2,109.03
1,483.53
1,358.80
2,106.25
2,024.73
2,229.82
1,354.42
1,274.45
1,394.41
1,539.21
Total Assets
12,002.37
15,391.48
9,318.63
7,856.86
8,216.04
8,303.71
7,790.13
8,317.84
8,637.30
9,817.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,305.99
-185.13
218.47
774.49
648.13
623.33
981.36
402.52
354.29
901.13
PBT
1,413.47
333.63
660.56
1,078.66
1,049.73
-37.53
250.11
115.22
258.50
231.27
Adjustment
205.83
96.76
-165.51
-263.68
156.55
1,085.88
429.93
499.10
495.87
521.90
Changes in Working Capital
-123.62
-496.04
-125.28
120.43
-285.99
-341.63
265.31
-257.58
-282.81
172.89
Cash after chg. in Working capital
1,495.68
-65.65
369.77
935.41
920.30
706.72
945.35
356.74
471.56
926.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-189.69
-119.48
-151.30
-160.93
-272.17
-83.39
36.01
45.78
-117.28
-24.93
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
367.40
-416.66
-209.09
-845.22
-77.40
-282.18
182.32
619.01
-330.79
337.71
Net Fixed Assets
-73.13
-1,444.45
6.40
-453.82
-179.85
1,684.72
-43.91
-23.44
1,534.53
-14.96
Net Investments
483.12
790.65
-1,007.82
-1,224.39
106.62
-52.32
170.27
214.63
76.59
451.55
Others
-42.59
237.14
792.33
832.99
-4.17
-1,914.58
55.96
427.82
-1,941.91
-98.88
Cash from Financing Activity
-1,876.79
908.76
452.74
-198.12
-743.09
-335.30
-760.88
-978.69
-98.70
-1,105.83
Net Cash Inflow / Outflow
-203.40
306.97
462.12
-268.85
-172.37
5.86
402.80
42.83
-75.19
133.01
Opening Cash & Equivalents
1,016.35
640.21
169.80
441.11
584.73
552.63
147.95
106.03
176.78
85.74
Closing Cash & Equivalent
818.73
1,016.34
640.21
169.80
440.87
586.02
552.63
147.95
106.03
218.75

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
213.87
180.43
169.31
156.00
122.90
105.32
107.61
105.93
105.53
106.21
ROA
8.29%
1.61%
5.17%
8.74%
5.42%
0.83%
2.97%
1.05%
1.99%
2.29%
ROE
22.03%
4.36%
10.47%
19.32%
14.94%
2.37%
8.44%
3.19%
6.58%
7.57%
ROCE
22.06%
7.96%
13.27%
22.54%
23.76%
5.47%
9.45%
6.95%
8.96%
8.23%
Fixed Asset Turnover
2.31
1.62
1.42
1.92
3.81
3.10
1.83
1.46
1.32
1.24
Receivable days
30.86
36.53
41.54
48.84
42.18
43.25
66.82
86.66
62.58
37.42
Inventory Days
84.01
125.41
62.60
88.75
78.03
64.75
78.77
92.46
86.59
73.89
Payable days
34.85
44.28
32.48
44.07
26.32
27.55
23.30
19.16
22.50
15.14
Cash Conversion Cycle
80.02
117.66
71.65
93.51
93.89
80.45
122.29
159.96
126.67
96.18
Total Debt/Equity
0.34
0.70
0.46
0.24
0.31
0.47
0.49
0.66
0.94
1.08
Interest Cover
5.64
2.37
7.48
12.28
6.86
1.29
2.47
1.49
2.09
1.82

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Welspun Corp receives repeat export order for supply of 50 kms of LSAW pipes, bends
    5th Jun 2025, 09:08 AM

    The company has received additional orders, cumulatively valued at around Rs 450 crore for its India pipes facility

    Read More
  • Welspun Corp gets nod to raise Rs 500 crore on private placement basis
    29th May 2025, 09:49 AM

    The Board of Directors of the company at its meeting held on May 28, 2025, inter-alia, considered and approved the same

    Read More
  • Welspun Corp bags export order for supply of Coated LSAW line pipes and bends
    7th May 2025, 09:06 AM

    These orders will be executed in FY26 & FY27

    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.