Nifty
:
24870.10
Sensex
:
81306.85
-213.65 (-0.85%)
-693.86 (-0.85%)
Nifty
Sensex
:
:
24870.10
81306.85
-213.65 (-0.85%)
-693.86 (-0.85%)

Welspun Corp Ltd.

Castings/Forgings

Rating :
67/99

BSE: 532144 | NSE: WELCORP

NSE BSE
889.60
22-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  895
  •  898.2
  •  885.05
  •  895.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  209394
  •  186926249.9
  •  994
  •  650.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23,474.19
  • 11.68
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 23,142.55
  • 0.56%
  • 3.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.84%
  • 3.44%
  • 11.39%
  • FII
  • DII
  • Others
  • 12.13%
  • 14.13%
  • 9.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.81
  • 14.34
  • 12.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.93
  • 16.25
  • 30.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.41
  • 24.28
  • 109.78

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.41
  • 13.61
  • 17.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.63
  • 1.89
  • 2.45

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.94
  • 7.94
  • 10.24

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
42.45
72.8
54.99
63.63
P/E Ratio
20.96
12.22
16.18
13.98
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
6.53
3.14
2.94
2.52
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
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
3,551.49
3,137.23
13.20%
3,924.97
4,461.17
-12.02%
3,613.51
4,749.71
-23.92%
3,301.83
4,059.45
-18.66%
Expenses
3,026.48
2,763.28
9.52%
3,464.79
4,131.02
-16.13%
3,179.06
4,286.74
-25.84%
2,902.23
3,659.93
-20.70%
EBITDA
525.01
373.95
40.40%
460.18
330.15
39.39%
434.45
462.97
-6.16%
399.60
399.52
0.02%
EBIDTM
14.78%
11.92%
11.72%
7.40%
12.02%
9.75%
12.10%
9.84%
Other Income
35.03
42.44
-17.46%
41.89
82.53
-49.24%
43.06
8.46
408.98%
62.40
101.96
-38.80%
Interest
63.18
66.39
-4.84%
87.54
74.58
17.38%
82.26
62.50
31.62%
83.46
74.98
11.31%
Depreciation
84.78
84.83
-0.06%
86.99
86.77
0.25%
90.04
89.55
0.55%
89.21
85.68
4.12%
PBT
412.08
265.17
55.40%
804.04
251.33
219.91%
305.33
319.38
-4.40%
278.39
340.82
-18.32%
Tax
111.89
57.30
95.27%
156.04
59.83
160.81%
77.20
78.98
-2.25%
69.06
78.96
-12.54%
PAT
300.19
207.87
44.41%
648.00
191.50
238.38%
228.13
240.40
-5.10%
209.33
261.86
-20.06%
PATM
8.45%
6.63%
16.51%
4.29%
6.31%
5.06%
6.34%
6.45%
EPS
13.31
9.46
40.70%
26.62
10.26
159.45%
25.72
11.15
130.67%
10.94
14.70
-25.58%

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
14,391.80
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
Net Sales Growth
-12.29%
-19.39%
77.69%
50.01%
-9.05%
-31.90%
-0.20%
38.93%
28.42%
-18.48%
 
Cost Of Goods Sold
8,906.59
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
Gross Profit
5,485.21
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
GP Margin
38.11%
36.54%
30.22%
26.62%
26.86%
33.46%
37.78%
40.36%
41.92%
31.51%
38.75%
Total Expenditure
12,572.56
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
Power & Fuel Cost
-
529.22
540.99
399.51
162.39
197.81
122.31
113.28
91.33
106.26
116.76
% Of Sales
-
3.79%
3.12%
4.09%
2.50%
2.77%
1.16%
1.08%
1.21%
1.80%
1.61%
Employee Cost
-
1,003.02
937.64
541.05
383.48
454.46
636.50
571.96
417.21
430.55
557.64
% Of Sales
-
7.18%
5.41%
5.54%
5.90%
6.35%
6.06%
5.43%
5.51%
7.30%
7.71%
Manufacturing Exp.
-
1,373.93
1,675.16
848.91
518.25
758.86
1,172.80
949.58
699.20
666.91
951.14
% Of Sales
-
9.83%
9.66%
8.70%
7.97%
10.61%
11.17%
9.02%
9.23%
11.31%
13.15%
General & Admin Exp.
-
357.80
273.46
215.64
155.37
98.59
113.53
133.60
104.33
110.53
159.63
% Of Sales
-
2.56%
1.58%
2.21%
2.39%
1.38%
1.08%
1.27%
1.38%
1.87%
2.21%
Selling & Distn. Exp.
-
57.08
101.08
49.47
10.59
13.53
50.05
23.51
11.58
10.09
82.91
% Of Sales
-
0.41%
0.58%
0.51%
0.16%
0.19%
0.48%
0.22%
0.15%
0.17%
1.15%
Miscellaneous Exp.
-
118.02
157.08
95.95
54.97
83.97
767.96
2,101.51
1,302.06
21.75
82.91
% Of Sales
-
0.84%
0.91%
0.98%
0.85%
1.17%
7.31%
19.97%
17.19%
0.37%
2.19%
EBITDA
1,819.24
1,668.18
1,554.67
447.49
462.02
785.89
1,105.12
353.46
549.59
512.42
777.61
EBITDA Margin
12.64%
11.93%
8.97%
4.59%
7.10%
10.99%
10.52%
3.36%
7.26%
8.69%
10.75%
Other Income
182.38
189.79
249.22
357.06
560.90
366.02
115.89
134.65
128.83
224.60
113.23
Interest
316.44
319.65
304.38
243.16
101.89
84.95
144.01
177.37
170.15
235.71
241.14
Depreciation
351.02
351.07
347.87
302.97
254.75
246.47
233.29
259.73
258.16
386.08
386.48
PBT
1,799.84
1,187.25
1,151.64
258.42
666.28
820.49
843.70
51.01
250.11
115.22
263.23
Tax
414.19
359.60
277.48
134.46
216.39
255.34
395.67
-15.88
11.19
25.80
79.22
Tax Rate
23.01%
21.76%
24.09%
52.03%
32.48%
26.65%
46.90%
-31.13%
4.47%
22.39%
30.10%
PAT
1,385.65
1,908.14
1,110.40
206.69
438.81
643.71
429.44
75.27
244.21
105.73
156.53
PAT before Minority Interest
1,392.53
1,902.28
1,136.00
199.17
444.17
702.77
448.04
66.88
238.92
89.42
184.00
Minority Interest
6.88
5.86
-25.60
7.52
-5.36
-59.06
-18.60
8.39
5.29
16.31
-27.47
PAT Margin
9.63%
13.65%
6.40%
2.12%
6.75%
9.00%
4.09%
0.72%
3.22%
1.79%
2.16%
PAT Growth
53.68%
71.84%
437.23%
-52.90%
-31.83%
49.90%
470.53%
-69.18%
130.98%
-32.45%
 
EPS
52.65
72.50
42.19
7.85
16.67
24.46
16.32
2.86
9.28
4.02
5.95

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
7,462.72
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
Share Capital
131.17
130.83
130.77
130.48
130.44
130.44
132.61
132.61
132.61
132.61
Total Reserves
7,295.99
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
Non-Current Liabilities
1,150.35
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
Secured Loans
402.25
1,563.70
1,869.58
887.81
495.33
510.75
1,077.76
1,271.73
1,521.45
1,845.09
Unsecured Loans
60.92
58.67
56.66
541.61
94.62
0.00
0.00
0.00
0.00
1.03
Long Term Provisions
26.33
14.95
27.71
5.89
72.84
67.80
53.23
34.12
35.09
27.16
Current Liabilities
6,667.66
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
Trade Payables
3,224.50
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
Other Current Liabilities
2,278.93
882.36
4,424.96
755.32
753.88
1,689.29
1,947.82
416.83
510.43
736.84
Short Term Borrowings
172.33
116.99
425.70
545.60
155.54
269.27
175.00
12.57
220.33
568.05
Short Term Provisions
991.90
926.32
859.79
822.27
704.68
583.72
327.83
301.76
168.59
23.27
Total Liabilities
15,546.76
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
Net Block
4,643.81
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
Gross Block
7,896.42
7,629.14
7,417.16
4,617.84
4,537.55
2,913.56
2,594.04
4,190.59
4,123.71
4,116.47
Accumulated Depreciation
3,252.61
2,893.83
2,560.74
2,200.24
1,953.46
1,303.98
1,031.72
1,145.61
767.94
386.01
Non Current Assets
6,764.22
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
Capital Work in Progress
787.13
86.69
86.90
1,261.27
147.23
82.51
46.98
16.57
32.23
34.44
Non Current Investment
854.99
651.33
561.15
813.54
576.49
341.59
131.93
151.76
218.53
284.56
Long Term Loans & Adv.
173.20
165.97
45.64
329.91
99.57
166.35
295.82
352.71
338.33
264.67
Other Non Current Assets
242.19
23.07
19.61
14.68
12.23
6.93
6.52
4.51
6.08
3.47
Current Assets
8,776.94
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
Current Investments
546.58
449.00
976.02
1,493.18
1,151.07
449.50
348.73
336.68
506.87
732.79
Inventories
4,211.54
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
Sundry Debtors
1,769.13
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
Cash & Bank
1,255.35
1,071.76
1,202.29
701.48
258.89
513.59
670.42
628.19
229.62
555.56
Other Current Assets
994.34
98.21
145.75
76.85
1,145.50
1,530.75
1,837.54
428.81
400.57
337.50
Short Term Loans & Adv.
861.77
541.94
617.51
362.46
239.15
432.82
225.08
333.92
287.57
242.01
Net Current Assets
2,109.28
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
Total Assets
15,541.16
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

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
1,503.67
1,305.99
-185.13
218.47
774.49
648.13
623.33
981.36
402.52
354.29
PBT
2,261.88
1,413.48
333.63
660.56
1,078.66
1,049.73
-37.53
250.11
115.22
258.50
Adjustment
-526.47
205.82
96.76
-165.51
-263.68
156.55
1,085.88
429.93
499.10
495.87
Changes in Working Capital
108.80
-123.62
-496.04
-125.28
120.43
-285.99
-341.63
265.31
-257.58
-282.81
Cash after chg. in Working capital
1,844.21
1,495.68
-65.65
369.77
935.41
920.30
706.72
945.35
356.74
471.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-340.54
-189.69
-119.48
-151.30
-160.93
-272.17
-83.39
36.01
45.78
-117.28
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
180.22
367.40
-416.66
-209.09
-845.22
-77.40
-282.18
182.32
619.01
-330.79
Net Fixed Assets
216.88
-69.31
-1,444.45
6.40
-453.82
-179.85
1,684.72
-43.91
-23.44
1,534.53
Net Investments
-478.13
483.12
790.65
-1,007.82
-1,224.39
106.62
-52.32
170.27
214.63
76.59
Others
441.47
-46.41
237.14
792.33
832.99
-4.17
-1,914.58
55.96
427.82
-1,941.91
Cash from Financing Activity
-1,369.08
-1,876.79
908.76
452.74
-198.12
-743.09
-335.30
-760.88
-978.69
-98.70
Net Cash Inflow / Outflow
314.81
-203.40
306.97
462.12
-268.85
-172.37
5.86
402.80
42.83
-75.19
Opening Cash & Equivalents
818.73
1,016.35
640.21
169.80
441.11
584.73
552.63
147.95
106.03
176.78
Closing Cash & Equivalent
1,147.12
818.73
1,016.34
640.21
169.80
440.87
586.02
552.63
147.95
106.03

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.)
283.11
213.87
180.43
169.31
156.00
122.90
105.32
107.61
105.93
105.53
ROA
13.81%
8.29%
1.61%
5.17%
8.74%
5.42%
0.83%
2.97%
1.05%
1.99%
ROE
29.21%
22.03%
4.36%
10.47%
19.32%
14.94%
2.37%
8.44%
3.19%
6.58%
ROCE
32.45%
22.06%
7.96%
13.27%
22.54%
23.76%
5.47%
9.45%
6.95%
8.96%
Fixed Asset Turnover
1.80
2.31
1.62
1.42
1.92
3.81
3.10
1.83
1.46
1.32
Receivable days
46.48
30.86
36.53
41.54
48.84
42.18
43.25
66.82
86.66
62.58
Inventory Days
85.02
84.01
125.41
62.60
88.75
78.03
64.75
78.77
92.46
86.59
Payable days
55.04
34.85
44.28
32.48
44.07
26.32
27.55
23.30
19.16
22.50
Cash Conversion Cycle
76.45
80.02
117.66
71.65
93.51
93.89
80.45
122.29
159.96
126.67
Total Debt/Equity
0.12
0.34
0.70
0.46
0.24
0.31
0.47
0.49
0.66
0.94
Interest Cover
8.08
5.64
2.37
7.48
12.28
6.86
1.29
2.47
1.49
2.09

Annual Reports:

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

News Update:


  • Welspun Corp sells remaining 6.1% stake in Nauyaan Shipyard
    23rd Aug 2025, 12:22 PM

    Consequently, the company is now not holding any shares in NSPL

    Read More
  • Welspun Corp - Quarterly Results
    29th Jul 2025, 14:57 PM

    Read More
  • 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

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.