Nifty
:
17359.75
Sensex
:
58991.52
279.05 (1.63%)
1031.43 (1.78%)
Nifty
Sensex
:
:
17359.75
58991.52
279.05 (1.63%)
1031.43 (1.78%)

Welspun Corp Ltd.

Castings/Forgings

Rating :
49/99

BSE: 532144 | NSE: WELCORP

NSE BSE
200.50
31-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 200.00
  • 203.25
  • 199.10
  • 197.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  535079
  •  1077.52
  •  298.50
  •  159.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,255.43
  • 25.40
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,575.39
  • 2.49%
  • 1.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.90%
  • 7.46%
  • 17.10%
  • FII
  • DII
  • Others
  • 7.96%
  • 11.05%
  • 6.53%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.00
  • -3.00
  • -14.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.50
  • -3.42
  • -16.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.78
  • 12.73
  • 1.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.95
  • 12.46
  • 7.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.06
  • 1.13
  • 1.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.46
  • 5.26
  • 5.05

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
2,402.32
1,441.81
66.62%
1,963.81
1,542.11
27.35%
1,321.82
1,510.13
-12.47%
2,011.06
2,035.51
-1.20%
Expenses
2,235.94
1,331.31
67.95%
2,095.04
1,421.53
47.38%
1,292.95
1,340.72
-3.56%
1,939.85
1,778.23
9.09%
EBITDA
166.38
110.50
50.57%
-131.23
120.58
-
28.87
169.41
-82.96%
71.21
257.28
-72.32%
EBIDTM
6.93%
7.66%
-6.68%
7.82%
2.18%
11.22%
3.54%
12.64%
Other Income
8.01
57.57
-86.09%
177.05
54.14
227.02%
72.69
37.09
95.98%
402.42
95.56
321.12%
Interest
70.42
27.21
158.80%
47.46
23.01
106.26%
30.57
21.74
40.62%
29.93
13.31
124.87%
Depreciation
80.44
64.17
25.35%
70.04
63.47
10.35%
61.25
63.73
-3.89%
63.38
61.55
2.97%
PBT
23.53
76.69
-69.32%
-71.68
88.24
-
9.74
121.03
-91.95%
380.32
419.12
-9.26%
Tax
29.80
22.22
34.11%
5.06
27.43
-81.55%
14.27
36.99
-61.42%
129.75
20.57
530.77%
PAT
-6.27
54.47
-
-76.74
60.81
-
-4.53
84.04
-
250.57
398.55
-37.13%
PATM
-0.26%
3.78%
-3.91%
3.94%
-0.34%
5.57%
12.46%
19.58%
EPS
0.89
1.75
-49.14%
-2.16
2.40
-
0.16
3.61
-95.57%
9.05
11.74
-22.91%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
7,699.01
6,505.11
7,152.56
10,503.06
10,523.66
7,574.99
5,898.71
7,235.51
8,450.49
7,704.72
10,870.05
Net Sales Growth
17.91%
-9.05%
-31.90%
-0.20%
38.93%
28.42%
-18.48%
-14.38%
9.68%
-29.12%
 
Cost Of Goods Sold
5,989.18
4,758.05
4,759.46
6,534.80
6,276.75
4,399.69
4,040.20
4,431.48
5,826.10
4,949.12
6,040.83
Gross Profit
1,709.83
1,747.06
2,393.10
3,968.26
4,246.90
3,175.29
1,858.50
2,804.02
2,624.39
2,755.60
4,829.22
GP Margin
22.21%
26.86%
33.46%
37.78%
40.36%
41.92%
31.51%
38.75%
31.06%
35.77%
44.43%
Total Expenditure
7,563.78
6,043.35
6,366.67
9,397.94
10,170.20
7,025.40
5,386.29
6,457.90
7,608.28
7,035.01
10,275.18
Power & Fuel Cost
-
162.39
197.81
122.31
113.28
91.33
106.26
116.76
110.21
110.15
200.28
% Of Sales
-
2.50%
2.77%
1.16%
1.08%
1.21%
1.80%
1.61%
1.30%
1.43%
1.84%
Employee Cost
-
383.48
454.46
636.50
571.96
417.21
430.55
557.64
525.82
525.51
446.83
% Of Sales
-
5.90%
6.35%
6.06%
5.43%
5.51%
7.30%
7.71%
6.22%
6.82%
4.11%
Manufacturing Exp.
-
539.64
758.86
1,172.80
949.58
699.20
666.91
951.14
850.88
829.69
1,242.04
% Of Sales
-
8.30%
10.61%
11.17%
9.02%
9.23%
11.31%
13.15%
10.07%
10.77%
11.43%
General & Admin Exp.
-
133.98
98.59
113.53
133.60
104.33
110.53
159.63
185.19
160.43
2,105.57
% Of Sales
-
2.06%
1.38%
1.08%
1.27%
1.38%
1.87%
2.21%
2.19%
2.08%
19.37%
Selling & Distn. Exp.
-
10.59
13.53
50.05
23.51
11.58
10.09
82.91
69.68
75.57
79.87
% Of Sales
-
0.16%
0.19%
0.48%
0.22%
0.15%
0.17%
1.15%
0.82%
0.98%
0.73%
Miscellaneous Exp.
-
55.22
83.97
767.96
2,101.51
1,302.06
21.75
158.33
40.41
384.53
79.87
% Of Sales
-
0.85%
1.17%
7.31%
19.97%
17.19%
0.37%
2.19%
0.48%
4.99%
1.47%
EBITDA
135.23
461.76
785.89
1,105.12
353.46
549.59
512.42
777.61
842.21
669.71
594.87
EBITDA Margin
1.76%
7.10%
10.99%
10.52%
3.36%
7.26%
8.69%
10.75%
9.97%
8.69%
5.47%
Other Income
660.17
561.14
366.02
115.89
134.65
128.83
224.60
113.23
108.59
174.20
311.04
Interest
178.38
101.89
84.95
144.01
177.37
170.15
235.71
241.14
283.03
296.40
493.08
Depreciation
275.11
254.75
246.47
233.29
259.73
258.16
386.08
386.48
436.50
406.30
353.12
PBT
341.91
666.27
820.49
843.70
51.01
250.11
115.22
263.23
231.27
141.21
59.71
Tax
178.88
216.39
255.34
395.67
-15.88
11.19
25.80
79.22
17.75
43.16
39.03
Tax Rate
52.32%
32.48%
26.65%
46.90%
-31.13%
4.47%
22.39%
30.10%
7.68%
30.56%
-79.04%
PAT
163.03
444.52
643.71
429.44
75.27
244.21
105.73
156.53
69.04
73.39
-66.52
PAT before Minority Interest
147.29
449.88
702.77
448.04
66.88
238.92
89.42
184.00
213.53
98.05
-88.41
Minority Interest
-15.74
-5.36
-59.06
-18.60
8.39
5.29
16.31
-27.47
-144.49
-24.66
21.89
PAT Margin
2.12%
6.83%
9.00%
4.09%
0.72%
3.22%
1.79%
2.16%
0.82%
0.95%
-0.61%
PAT Growth
-72.73%
-30.94%
49.90%
470.53%
-69.18%
130.98%
-32.45%
126.72%
-5.93%
-
 
EPS
6.23
17.00
24.62
16.42
2.88
9.34
4.04
5.99
2.64
2.81
-2.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
4,428.31
4,082.75
3,215.24
2,797.64
2,854.03
2,809.44
2,798.89
2,798.82
2,849.23
5,657.77
Share Capital
130.47
130.44
130.44
132.61
132.61
132.61
132.61
131.59
131.47
131.47
Total Reserves
4,287.76
3,939.40
3,075.73
2,660.84
2,721.42
2,676.82
2,666.28
2,663.58
2,717.76
5,526.22
Non-Current Liabilities
1,735.36
1,316.34
1,002.33
1,480.81
2,014.31
2,302.42
2,781.43
3,292.21
3,508.12
5,756.41
Secured Loans
887.80
495.33
510.75
1,077.76
1,271.73
1,521.45
1,845.09
2,331.52
2,458.30
4,138.57
Unsecured Loans
541.62
94.62
0.00
0.00
0.00
0.00
1.03
284.48
345.15
814.50
Long Term Provisions
55.85
72.84
67.80
53.23
34.12
35.09
27.16
42.02
25.04
25.07
Current Liabilities
3,057.23
2,331.01
3,984.35
4,030.32
2,865.18
3,092.45
2,925.29
3,370.21
2,263.98
5,113.75
Trade Payables
984.02
716.90
1,442.07
1,579.67
2,134.02
2,193.10
1,597.14
2,463.41
650.97
3,037.97
Other Current Liabilities
755.32
753.88
1,689.29
1,947.82
416.83
510.43
736.84
612.97
1,052.45
1,737.05
Short Term Borrowings
545.60
155.54
269.27
175.00
12.57
220.33
568.05
188.38
499.16
204.34
Short Term Provisions
772.30
704.68
583.72
327.83
301.76
168.59
23.27
105.45
61.39
134.39
Total Liabilities
9,320.13
7,856.86
8,216.04
8,303.70
7,790.13
8,317.85
8,637.30
9,817.50
8,830.15
16,882.53
Net Block
2,417.59
2,584.09
1,609.58
1,562.32
3,044.98
3,355.77
3,730.46
4,661.85
4,923.11
8,021.36
Gross Block
4,617.82
4,537.55
2,913.56
2,594.04
4,190.59
4,123.71
4,116.47
7,070.63
6,849.44
9,844.33
Accumulated Depreciation
2,200.23
1,953.46
1,303.98
1,031.72
1,145.61
767.94
386.01
2,408.78
1,925.08
1,812.36
Non Current Assets
4,852.63
3,419.61
2,206.96
2,043.57
3,570.53
3,950.94
4,317.60
4,908.08
5,178.92
9,169.07
Capital Work in Progress
1,261.27
147.23
82.51
46.98
16.57
32.23
34.44
80.08
114.57
546.45
Non Current Investment
829.18
576.49
341.59
131.93
151.76
218.53
284.56
26.53
25.56
117.76
Long Term Loans & Adv.
328.56
99.57
166.35
295.82
352.71
338.33
264.67
139.24
115.15
468.11
Other Non Current Assets
16.03
12.23
6.93
6.52
4.51
6.08
3.47
0.38
0.53
15.38
Current Assets
4,467.50
4,437.25
6,009.08
6,260.14
4,219.60
4,366.90
4,319.70
4,909.42
3,651.23
7,713.46
Current Investments
1,493.18
1,151.07
449.50
348.73
336.68
506.87
732.79
778.33
1,114.25
1,749.36
Inventories
1,019.46
1,212.99
2,268.20
2,222.76
1,511.86
1,764.66
1,293.19
2,208.21
1,281.53
2,566.88
Sundry Debtors
812.55
668.80
1,247.03
1,180.69
1,314.06
1,465.19
1,400.66
1,130.05
637.38
1,761.40
Cash & Bank
701.49
258.89
513.59
670.42
628.19
229.62
555.56
332.75
140.83
698.87
Other Current Assets
440.82
906.35
1,097.93
1,612.46
428.81
400.57
337.50
460.08
477.24
936.95
Short Term Loans & Adv.
362.44
239.15
432.82
225.08
333.92
287.57
242.01
242.63
266.17
528.68
Net Current Assets
1,410.26
2,106.25
2,024.73
2,229.82
1,354.42
1,274.45
1,394.41
1,539.21
1,387.26
2,599.71
Total Assets
9,320.13
7,856.86
8,216.04
8,303.71
7,790.13
8,317.84
8,637.30
9,817.50
8,830.15
16,882.53

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
218.51
774.49
648.13
623.33
981.36
402.52
354.29
901.13
227.00
102.53
PBT
660.55
1,078.66
1,049.73
-37.53
250.11
115.22
258.50
231.27
141.21
-49.38
Adjustment
-165.45
-263.68
156.55
1,085.88
429.93
499.10
495.87
521.90
516.31
481.54
Changes in Working Capital
-125.28
120.43
-285.99
-341.63
265.31
-257.58
-282.81
172.89
-387.63
-312.35
Cash after chg. in Working capital
369.81
935.41
920.30
706.72
945.35
356.74
471.56
926.06
269.89
119.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-151.30
-160.93
-272.17
-83.39
36.01
45.78
-117.28
-24.93
-42.89
-17.28
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
-209.09
-845.22
-77.40
-282.18
182.32
619.01
-330.79
337.71
-122.16
-167.19
Net Fixed Assets
6.39
-453.82
-179.85
1,684.72
-43.91
-23.44
1,534.53
-14.96
-134.85
-148.66
Net Investments
-1,023.46
-1,224.39
106.62
-52.32
170.27
214.63
76.59
451.55
2,168.92
-246.27
Others
807.98
832.99
-4.17
-1,914.58
55.96
427.82
-1,941.91
-98.88
-2,156.23
227.74
Cash from Financing Activity
452.69
-198.12
-743.09
-335.30
-760.88
-978.69
-98.70
-1,105.83
-526.53
-264.78
Net Cash Inflow / Outflow
462.12
-268.85
-172.37
5.86
402.80
42.83
-75.19
133.01
-421.70
-329.44
Opening Cash & Equivalents
169.80
441.11
584.73
552.63
147.95
106.03
176.78
85.74
614.03
1,025.54
Closing Cash & Equivalent
640.21
169.80
440.87
586.02
552.63
147.95
106.03
218.75
85.74
698.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
169.31
156.00
122.90
105.32
107.61
105.93
105.53
106.21
108.36
190.20
ROA
5.24%
8.74%
5.42%
0.83%
2.97%
1.05%
1.99%
2.29%
0.76%
-0.54%
ROE
10.60%
19.32%
14.94%
2.37%
8.44%
3.19%
6.58%
7.57%
2.50%
-1.94%
ROCE
13.36%
22.54%
23.76%
5.47%
9.45%
6.95%
8.96%
8.23%
5.07%
4.27%
Fixed Asset Turnover
1.42
1.92
3.81
3.10
1.83
1.46
1.32
1.24
0.94
1.26
Receivable days
41.54
48.84
42.18
43.25
66.82
86.66
62.58
37.42
56.02
53.10
Inventory Days
62.60
88.75
78.03
64.75
78.77
92.46
86.59
73.89
89.87
82.87
Payable days
32.48
44.07
26.32
27.55
23.30
19.16
22.50
15.14
31.25
40.66
Cash Conversion Cycle
71.65
93.51
93.89
80.45
122.29
159.96
126.67
96.18
114.63
95.31
Total Debt/Equity
0.46
0.24
0.31
0.47
0.49
0.66
0.94
1.08
1.34
1.12
Interest Cover
7.54
12.28
6.86
1.29
2.47
1.49
2.09
1.82
1.48
0.90

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Welspun Corp’s arm receives multiple export orders of 43 KMT for Pig Iron
    11th Mar 2023, 11:05 AM

    These orders will be executed within next two months

    Read More
  • Welspun Corp’s arm gets 'kitemark' certificate by BSI UK
    10th Mar 2023, 12:37 PM

    These are the international standards for Ductile Iron pipes used for transportation of potable water

    Read More
  • Welspun Corp secures contract for export of LSAW Pipes, Bends
    2nd Mar 2023, 10:37 AM

    The contract is for around 83,000 MT bare pipes with an option of coating exercisable by the project owner subsequently

    Read More
  • Welspun Corp’s parent organization to set up IT/ ITeS centre in Telangana
    23rd Feb 2023, 10:27 AM

    The company’s decision will strengthen Telangana government's goal of expanding IT to tier 2 and 3 cities

    Read More
  • Welspun Corp scores 93rd percentile in Global Steel Industry in S&P Global’s DJSI CSA
    21st Feb 2023, 16:29 PM

    The company has received a total score of 57 out of 100, showing a significant improvement of 16 points over the last year

    Read More
  • Welspun Corp - Quarterly Results
    2nd Feb 2023, 21:06 PM

    Read More
  • Welspun Corp’s associate company signs contracts for supply of Steel Pipes for Water Transmission
    25th Jan 2023, 12:30 PM

    The company has signed first multiple contracts with NEOM with total value of around SAR 373 million inclusive of value added tax

    Read More
  • Welspun Corp commissions Coke Oven plant in Anjar
    26th Dec 2022, 09:29 AM

    This will help with continuous supply of high-quality coke at a competitive cost to run the plant efficiently

    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.