Nifty
:
24273.80
Sensex
:
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)
Nifty
Sensex
:
:
24273.80
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)

W.S. Industries (India) Ltd.

Engineering - Construction

Rating :
N/A

BSE: 504220 | NSE: WSI

NSE BSE
98.86
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  101.20
  •  101.85
  •  98.28
  •  99.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  46981
  •  46.65
  •  185.66
  •  63.24

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 423.85
  • 735.84
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 436.07
  • N/A
  • 2.36

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 60.69%
  • 1.27%
  • 33.19%
  • FII
  • DII
  • Others
  • 1.08%
  • 0.00%
  • 3.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.55
  • 187.90
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.12
  • 13.72
  • 21.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.55
  • 4.49
  • 7.75

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -36.21
  • -78.81
  • 27.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
65.59
110.39
-40.58%
62.07
81.05
-23.42%
71.70
45.83
56.45%
89.12
50.70
75.78%
Expenses
67.95
94.90
-28.40%
55.83
68.29
-18.25%
64.41
40.74
58.10%
81.25
52.66
54.29%
EBITDA
-2.36
15.49
-
6.24
12.75
-51.06%
7.30
5.09
43.42%
7.87
-1.96
-
EBIDTM
-3.60%
14.03%
10.05%
15.74%
10.17%
11.10%
8.83%
-3.86%
Other Income
1.41
0.14
907.14%
0.83
0.17
388.24%
0.68
0.13
423.08%
1.94
2.85
-31.93%
Interest
2.31
1.51
52.98%
1.88
1.31
43.51%
1.66
1.52
9.21%
1.63
1.91
-14.66%
Depreciation
0.56
0.20
180.00%
0.55
0.19
189.47%
0.36
0.08
350.00%
0.26
0.08
225.00%
PBT
-3.81
13.91
-
4.64
11.43
-59.41%
5.95
4.97
19.72%
6.03
-0.40
-
Tax
19.87
0.00
0
0.77
0.00
0
2.25
0.00
0
-10.61
0.00
-
PAT
-23.68
13.91
-
3.87
11.43
-66.14%
3.70
4.97
-25.55%
16.64
-0.40
-
PATM
-36.11%
12.60%
6.24%
14.10%
5.16%
10.84%
18.67%
-0.78%
EPS
-3.73
2.96
-
0.61
2.43
-74.90%
0.61
1.11
-45.05%
3.31
-0.10
-

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
288.48
326.38
79.67
0.00
0.00
1.65
32.09
57.10
50.02
7.07
13.46
Net Sales Growth
0.18%
309.66%
0
0
-100%
-94.86%
-43.80%
14.15%
607.50%
-47.47%
 
Cost Of Goods Sold
141.50
165.68
51.15
0.00
0.00
0.00
0.01
0.13
14.85
1.25
10.28
Gross Profit
146.98
160.70
28.53
0.00
0.00
1.65
32.08
56.97
35.17
5.82
3.19
GP Margin
50.95%
49.24%
35.81%
0
0
100%
99.97%
99.77%
70.31%
82.32%
23.70%
Total Expenditure
269.44
285.09
79.54
0.53
6.60
57.46
237.84
17.15
44.42
35.12
31.00
Power & Fuel Cost
-
0.45
0.16
0.00
0.00
0.04
0.09
0.09
0.47
0.53
0.80
% Of Sales
-
0.14%
0.20%
0
0
2.42%
0.28%
0.16%
0.94%
7.50%
5.94%
Employee Cost
-
7.46
4.19
0.29
0.28
0.29
0.30
0.30
1.11
16.47
13.69
% Of Sales
-
2.29%
5.26%
0
0
17.58%
0.93%
0.53%
2.22%
232.96%
101.71%
Manufacturing Exp.
-
104.67
18.70
0.01
0.05
0.09
0.05
0.13
2.08
0.75
0.33
% Of Sales
-
32.07%
23.47%
0
0
5.45%
0.16%
0.23%
4.16%
10.61%
2.45%
General & Admin Exp.
-
6.73
5.24
0.24
0.19
0.67
0.90
1.06
3.22
5.91
4.13
% Of Sales
-
2.06%
6.58%
0
0
40.61%
2.80%
1.86%
6.44%
83.59%
30.68%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.22
0.38
% Of Sales
-
0%
0%
0
0
0%
0%
0%
0%
3.11%
2.82%
Miscellaneous Exp.
-
0.09
0.10
0.00
6.08
56.36
236.48
15.44
22.70
9.99
0.38
% Of Sales
-
0.03%
0.13%
0
0
3415.76%
736.93%
27.04%
45.38%
141.30%
10.40%
EBITDA
19.05
41.29
0.13
-0.53
-6.60
-55.81
-205.75
39.95
5.60
-28.05
-17.54
EBITDA Margin
6.60%
12.65%
0.16%
0
0
-3382.42%
-641.17%
69.96%
11.20%
-396.75%
-130.31%
Other Income
4.86
2.38
3.19
0.10
0.00
0.01
9.37
2.24
1.70
0.76
2.08
Interest
7.48
6.06
4.31
3.50
0.00
0.75
19.06
1.07
7.34
5.30
25.30
Depreciation
1.73
0.73
0.21
0.00
0.00
4.21
9.23
9.17
9.19
11.63
6.35
PBT
12.81
36.88
-1.19
-3.93
-6.60
-60.76
-224.67
31.96
-9.24
-44.22
-47.11
Tax
12.28
-10.61
0.00
0.00
0.00
0.00
-0.45
0.00
0.09
0.59
-0.72
Tax Rate
95.86%
-29.20%
0.00%
0.00%
0.00%
0.00%
0.20%
0.00%
-0.97%
-1.33%
1.53%
PAT
0.53
46.95
3.19
-3.93
-6.60
-60.76
-224.21
31.96
-6.34
-43.59
-46.72
PAT before Minority Interest
0.58
46.95
3.19
-3.93
-6.60
-60.76
-224.21
31.96
-9.33
-44.81
-46.39
Minority Interest
0.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.99
1.22
-0.33
PAT Margin
0.18%
14.39%
4.00%
0
0
-3682.42%
-698.69%
55.97%
-12.67%
-616.55%
-347.10%
PAT Growth
-98.23%
1,371.79%
-
-
-
-
-
-
-
-
 
EPS
0.08
7.41
0.50
-0.62
-1.04
-9.58
-35.36
5.04
-1.00
-6.88
-7.37

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
137.43
64.95
-10.41
-80.68
-72.30
-67.78
-127.26
-159.72
-149.28
-105.70
Share Capital
50.33
41.80
39.01
39.01
39.01
39.01
33.89
33.89
33.89
33.89
Total Reserves
84.47
18.39
-49.42
-119.69
-111.31
-106.79
-161.15
-193.61
-183.18
-139.59
Non-Current Liabilities
58.66
36.50
35.52
0.00
0.00
406.80
0.00
0.00
22.10
118.73
Secured Loans
47.38
35.50
35.50
0.00
0.00
406.80
0.00
0.00
22.10
112.11
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.50
Long Term Provisions
0.32
0.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
142.54
137.58
56.44
153.30
145.69
136.56
384.46
461.24
461.63
358.31
Trade Payables
45.48
26.93
10.50
29.62
29.69
28.53
28.16
49.49
51.05
53.36
Other Current Liabilities
74.23
81.88
45.94
93.87
100.25
102.52
338.23
401.64
396.04
256.33
Short Term Borrowings
22.75
28.75
0.00
29.77
15.71
5.46
17.57
8.50
8.36
41.97
Short Term Provisions
0.08
0.02
0.00
0.04
0.04
0.04
0.50
1.61
6.18
6.65
Total Liabilities
338.63
239.03
81.55
72.62
73.39
475.63
257.20
301.52
354.92
393.03
Net Block
5.67
0.53
44.98
60.80
54.13
455.08
150.94
161.06
170.38
186.22
Gross Block
6.61
0.81
126.91
142.72
54.21
532.76
220.20
225.74
225.84
276.44
Accumulated Depreciation
0.94
0.29
81.92
81.92
0.09
77.68
69.25
64.68
55.46
90.22
Non Current Assets
165.38
138.35
44.99
60.90
54.31
455.92
152.03
162.30
171.68
187.88
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.70
0.70
0.70
0.79
0.68
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
Long Term Loans & Adv.
14.15
113.83
0.01
0.10
0.10
0.10
0.35
0.46
0.51
0.93
Other Non Current Assets
0.16
0.00
0.00
0.00
0.08
0.04
0.02
0.06
0.01
0.04
Current Assets
173.26
100.68
36.56
11.72
19.09
19.71
105.17
139.22
182.18
203.85
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
18.77
3.53
0.00
0.00
0.00
1.14
1.15
1.56
43.52
44.14
Sundry Debtors
84.69
84.30
0.15
0.16
8.59
8.47
2.83
31.51
36.08
44.43
Cash & Bank
38.58
2.80
22.58
0.25
0.28
2.08
1.49
6.47
1.13
11.28
Other Current Assets
31.21
2.73
10.86
3.56
10.22
8.01
99.70
99.68
101.45
104.01
Short Term Loans & Adv.
30.36
7.32
2.98
7.75
6.75
4.64
2.67
5.00
100.71
102.89
Net Current Assets
30.71
-36.90
-19.88
-141.58
-126.61
-116.85
-279.29
-322.02
-279.45
-154.46
Total Assets
338.64
239.03
81.55
72.62
73.40
475.63
257.20
301.52
354.91
393.03

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
113.25
-104.59
-16.21
-7.06
-12.29
-118.14
-14.61
6.37
-6.41
-24.01
PBT
36.29
19.64
-59.41
-8.38
-60.76
-224.67
31.96
-9.23
-44.22
-47.11
Adjustment
6.53
-20.32
67.42
7.49
50.91
14.55
10.07
13.04
21.63
33.06
Changes in Working Capital
70.44
-103.92
-24.22
-6.17
-2.44
91.98
-56.63
-0.29
17.30
-8.58
Cash after chg. in Working capital
113.25
-104.59
-16.21
-7.06
-12.29
-118.14
-14.61
3.51
-5.29
-22.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.11
-1.05
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
2.85
-1.22
-0.33
Cash From Investing Activity
-127.26
21.35
141.99
-7.17
0.11
-34.78
0.00
2.70
0.63
-0.03
Net Fixed Assets
-5.80
126.10
15.81
-88.51
128.48
38.20
5.55
-0.31
50.62
4.87
Net Investments
-121.60
-0.05
0.07
-0.03
-0.03
-0.01
0.00
0.00
0.00
0.00
Others
0.14
-104.70
126.11
81.37
-128.34
-72.97
-5.55
3.01
-49.99
-4.90
Cash from Financing Activity
49.69
61.99
-103.37
14.19
10.37
153.49
9.54
-3.73
-4.37
23.97
Net Cash Inflow / Outflow
35.68
-21.25
22.40
-0.04
-1.81
0.57
-5.07
5.34
-10.15
-0.07
Opening Cash & Equivalents
1.18
22.58
0.25
0.28
2.08
1.49
6.47
1.13
11.28
11.34
Closing Cash & Equivalent
36.86
1.18
22.58
0.25
0.28
2.08
1.49
6.47
1.13
11.28

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.)
22.80
9.60
-16.45
-46.55
-43.36
-41.64
-97.55
-112.90
-108.56
-88.06
ROA
16.25%
1.99%
-5.10%
-9.04%
-22.13%
-61.19%
11.44%
-2.84%
-11.98%
-11.46%
ROE
60.62%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ROCE
28.52%
9.77%
-2.41%
0.00%
-32.09%
-84.42%
39.65%
-2.27%
-31.78%
-14.11%
Fixed Asset Turnover
88.00
172.64
0.00
0.00
0.01
0.09
0.26
0.22
0.03
0.05
Receivable days
94.49
193.44
0.00
0.00
1887.05
64.25
109.75
246.54
2077.13
1217.49
Inventory Days
12.47
16.18
0.00
0.00
0.00
13.05
8.68
164.44
2261.54
1227.73
Payable days
79.76
133.54
0.00
0.00
2032.53
1066.59
1425.00
673.66
611.12
682.88
Cash Conversion Cycle
27.21
76.07
0.00
0.00
-145.48
-989.29
-1306.58
-262.67
3727.55
1762.34
Total Debt/Equity
0.62
1.60
-2.45
-0.93
-0.87
-5.01
-1.51
-1.30
-1.46
-1.83
Interest Cover
6.99
1.74
-0.13
0.00
-80.56
-10.79
30.89
-0.26
-7.34
-0.86

Annual Reports:

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

News Update:


  • W.S. Industries’ (India) arm enters into binding agreement with Arni Associates
    11th Mar 2025, 15:28 PM

    The consideration for the purchase of this property shall be Rs 46.66 crore

    Read More
  • W.S. Industries - Quarterly Results
    12th Feb 2025, 17:28 PM

    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.