Nifty
:
26046.95
Sensex
:
85267.66
148.40 (0.57%)
449.53 (0.53%)
Nifty
Sensex
:
:
26046.95
85267.66
148.40 (0.57%)
449.53 (0.53%)

VA Tech Wabag Ltd.

Engineering - Industrial Equipments

Rating :
60/99

BSE: 533269 | NSE: WABAG

NSE BSE
1245.80
12-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1253.9
  •  1263.6
  •  1241.1
  •  1247.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  198910
  •  248615728.5
  •  1915.55
  •  1114

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,749.78
  • 24.20
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,188.28
  • 0.32%
  • 3.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 19.10%
  • 4.95%
  • 47.69%
  • FII
  • DII
  • Others
  • 18.4%
  • 3.64%
  • 6.22%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.76
  • 3.05
  • 3.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.37
  • 13.01
  • 4.81

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.76
  • 23.13
  • 183.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.15
  • 26.39
  • 33.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.08
  • 2.46
  • 3.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.04
  • 11.63
  • 14.51

Earnings Forecasts:

(Updated: 13-12-2025)
Description
2024
2025
2026
2027
Adj EPS
47.48
57.86
71.46
86.92
P/E Ratio
26.24
21.53
17.43
14.33
Revenue
3294
3812.19
4479.04
5274.25
EBITDA
422.3
505.13
622.46
745.48
Net Income
295.3
353.76
437.1
524.5
ROA
6
5.9
5.9
P/B Ratio
3.62
3.13
2.67
2.29
ROE
14.92
15.27
16.17
16.93
FCFF
341.3
131.29
275.77
338.46
FCFF Yield
4.68
1.8
3.78
4.64
Net Debt
-582.9
-800.45
-1035.6
-1379.7
BVPS
344.09
398.08
467.14
543.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
834.50
700.30
19.16%
734.00
626.50
17.16%
1,156.20
934.20
23.76%
811.00
704.40
15.13%
Expenses
745.20
606.70
22.83%
638.40
545.20
17.09%
1,015.40
818.70
24.03%
710.60
605.50
17.36%
EBITDA
89.30
93.60
-4.59%
95.60
81.30
17.59%
140.80
115.50
21.90%
100.40
98.90
1.52%
EBIDTM
10.70%
13.37%
13.02%
12.98%
12.18%
12.36%
12.38%
14.04%
Other Income
41.60
13.80
201.45%
11.30
10.80
4.63%
11.40
8.20
39.02%
14.80
3.70
300.00%
Interest
19.60
19.00
3.16%
18.80
18.00
4.44%
21.50
21.80
-1.38%
20.30
16.70
21.56%
Depreciation
1.70
1.30
30.77%
1.40
1.90
-26.32%
1.40
2.50
-44.00%
1.30
2.10
-38.10%
PBT
109.60
87.10
25.83%
86.70
72.20
20.08%
129.30
99.40
30.08%
93.60
83.80
11.69%
Tax
26.00
22.10
17.65%
20.90
15.20
37.50%
31.60
21.80
44.95%
20.70
20.70
0.00%
PAT
83.60
65.00
28.62%
65.80
57.00
15.44%
97.70
77.60
25.90%
72.90
63.10
15.53%
PATM
10.02%
9.28%
8.96%
9.10%
8.45%
8.31%
8.99%
8.96%
EPS
13.57
11.39
19.14%
10.61
8.87
19.62%
16.05
11.68
37.41%
11.32
10.15
11.53%

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
3,535.70
3,294.00
2,856.40
2,960.50
2,979.30
2,834.49
2,557.15
2,780.96
3,457.28
3,207.91
2,508.25
Net Sales Growth
19.23%
15.32%
-3.52%
-0.63%
5.11%
10.85%
-8.05%
-19.56%
7.77%
27.89%
 
Cost Of Goods Sold
2,748.20
1,354.60
1,057.20
1,251.90
1,122.37
1,055.18
964.35
1,059.63
1,298.24
1,216.42
885.58
Gross Profit
787.50
1,939.40
1,799.20
1,708.60
1,856.93
1,779.31
1,592.80
1,721.33
2,159.04
1,991.49
1,622.67
GP Margin
22.27%
58.88%
62.99%
57.71%
62.33%
62.77%
62.29%
61.90%
62.45%
62.08%
64.69%
Total Expenditure
3,109.60
2,892.20
2,480.70
2,642.80
2,743.21
2,616.54
2,340.18
2,599.84
3,165.52
2,911.64
2,311.00
Power & Fuel Cost
-
43.70
11.50
9.30
6.08
5.35
10.08
9.17
10.42
5.85
51.11
% Of Sales
-
1.33%
0.40%
0.31%
0.20%
0.19%
0.39%
0.33%
0.30%
0.18%
2.04%
Employee Cost
-
264.50
235.40
265.50
250.66
198.52
233.45
253.77
263.71
243.97
211.33
% Of Sales
-
8.03%
8.24%
8.97%
8.41%
7.00%
9.13%
9.13%
7.63%
7.61%
8.43%
Manufacturing Exp.
-
1,083.80
970.60
967.60
1,114.72
1,138.65
899.27
1,014.80
1,364.09
1,183.89
924.74
% Of Sales
-
32.90%
33.98%
32.68%
37.42%
40.17%
35.17%
36.49%
39.46%
36.91%
36.87%
General & Admin Exp.
-
85.80
86.10
93.20
96.57
84.07
122.08
117.86
131.57
194.96
162.06
% Of Sales
-
2.60%
3.01%
3.15%
3.24%
2.97%
4.77%
4.24%
3.81%
6.08%
6.46%
Selling & Distn. Exp.
-
44.60
65.20
11.50
17.66
0.70
2.17
3.09
4.56
8.44
2.57
% Of Sales
-
1.35%
2.28%
0.39%
0.59%
0.02%
0.08%
0.11%
0.13%
0.26%
0.10%
Miscellaneous Exp.
-
15.20
54.70
43.80
135.15
134.07
108.78
141.52
92.93
58.11
2.57
% Of Sales
-
0.46%
1.91%
1.48%
4.54%
4.73%
4.25%
5.09%
2.69%
1.81%
2.93%
EBITDA
426.10
401.80
375.70
317.70
236.09
217.95
216.97
181.12
291.76
296.27
197.25
EBITDA Margin
12.05%
12.20%
13.15%
10.73%
7.92%
7.69%
8.48%
6.51%
8.44%
9.24%
7.86%
Other Income
79.10
65.10
43.40
53.70
33.29
9.02
35.18
17.37
5.65
11.58
43.62
Interest
80.20
78.80
71.10
65.80
87.70
90.30
109.02
75.32
57.68
52.58
45.74
Depreciation
5.80
5.90
8.40
8.80
10.13
12.13
15.39
16.79
17.84
19.11
20.49
PBT
419.20
382.20
339.60
296.80
171.55
124.54
127.74
106.38
221.89
236.16
174.64
Tax
99.20
89.60
79.70
5.90
36.33
29.47
48.56
20.49
77.40
66.66
66.80
Tax Rate
23.66%
23.44%
23.47%
77.63%
21.18%
23.66%
38.01%
19.26%
34.88%
28.23%
38.25%
PAT
320.00
295.30
245.60
13.00
131.91
104.35
86.21
101.69
128.95
159.66
106.27
PAT before Minority Interest
320.00
294.80
250.40
11.00
132.06
95.07
79.18
85.89
144.49
169.50
107.84
Minority Interest
0.00
0.50
-4.80
2.00
-0.15
9.28
7.03
15.80
-15.54
-9.84
-1.57
PAT Margin
9.05%
8.96%
8.60%
0.44%
4.43%
3.68%
3.37%
3.66%
3.73%
4.98%
4.24%
PAT Growth
21.81%
20.24%
1,789.23%
-90.14%
26.41%
21.04%
-15.22%
-21.14%
-19.23%
50.24%
 
EPS
51.36
47.40
39.42
2.09
21.17
16.75
13.84
16.32
20.70
25.63
17.06

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
2,139.90
1,818.60
1,574.90
1,539.12
1,409.77
1,174.44
1,068.91
1,128.66
993.14
920.32
Share Capital
12.40
12.40
12.40
12.44
12.44
10.94
10.94
10.93
10.91
10.90
Total Reserves
2,110.90
1,806.20
1,562.50
1,526.68
1,397.33
1,163.50
1,057.97
1,117.36
981.64
908.76
Non-Current Liabilities
567.70
550.60
176.50
270.97
370.24
241.98
174.13
235.20
244.84
197.58
Secured Loans
175.80
188.60
55.00
93.60
132.02
29.68
59.92
8.00
21.69
7.47
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
39.67
41.93
41.53
42.65
Long Term Provisions
11.80
12.80
13.00
12.63
13.49
13.46
12.96
13.85
13.58
16.95
Current Liabilities
2,520.90
2,154.90
2,300.20
2,169.34
2,365.17
2,584.86
2,419.71
2,294.67
2,070.67
1,770.59
Trade Payables
1,045.80
1,028.30
1,079.20
985.34
1,077.71
1,626.93
1,591.37
1,489.87
1,257.44
1,028.73
Other Current Liabilities
1,161.10
922.70
1,011.10
819.12
1,049.65
446.22
272.79
262.88
464.34
321.55
Short Term Borrowings
151.90
66.40
143.20
272.64
173.20
452.77
484.11
427.38
245.86
327.21
Short Term Provisions
162.10
137.50
66.70
92.24
64.61
58.94
71.44
114.54
103.03
93.10
Total Liabilities
5,233.60
4,529.40
4,051.30
3,966.17
4,131.75
3,999.03
3,679.42
3,692.28
3,325.90
2,896.70
Net Block
66.70
72.50
75.40
79.95
86.31
86.34
148.80
172.42
174.44
175.49
Gross Block
120.40
130.20
129.80
152.29
158.55
149.14
212.00
223.76
208.32
197.23
Accumulated Depreciation
53.70
57.70
54.40
72.34
72.24
62.80
63.20
51.34
33.88
21.74
Non Current Assets
952.70
904.20
980.40
1,002.42
826.96
668.33
589.28
672.53
625.57
552.17
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.42
Non Current Investment
69.40
67.10
45.80
37.57
24.35
19.90
8.32
4.53
3.30
20.46
Long Term Loans & Adv.
655.20
607.70
812.10
873.20
694.34
545.17
430.47
490.47
447.83
337.76
Other Non Current Assets
161.40
156.90
47.10
11.70
21.96
16.92
1.69
5.11
0.00
16.04
Current Assets
4,280.90
3,625.20
3,070.40
2,963.75
3,304.79
3,330.70
3,090.14
3,019.75
2,700.33
2,344.53
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.16
11.78
Inventories
35.80
35.90
36.20
31.95
29.76
26.41
15.36
38.22
38.50
97.62
Sundry Debtors
2,012.90
1,991.10
1,526.20
1,325.53
1,349.61
1,589.35
1,351.05
1,302.79
2,123.76
1,656.51
Cash & Bank
944.60
509.70
301.40
428.59
371.31
320.54
179.02
185.17
261.74
362.61
Other Current Assets
1,287.60
34.80
131.80
31.08
1,554.11
1,394.40
1,544.71
1,493.57
257.17
216.01
Short Term Loans & Adv.
1,254.60
1,053.70
1,074.80
1,146.60
1,506.52
319.08
324.21
1,464.95
222.20
181.27
Net Current Assets
1,760.00
1,470.30
770.20
794.41
939.62
745.84
670.43
725.08
629.66
573.94
Total Assets
5,233.60
4,529.40
4,050.80
3,966.17
4,131.75
3,999.03
3,679.42
3,692.28
3,325.90
2,896.70

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
355.20
133.50
84.90
11.64
135.32
244.77
-76.26
-215.78
6.12
-217.33
PBT
384.40
330.10
16.90
168.39
130.29
132.49
109.71
221.89
178.90
157.10
Adjustment
44.90
117.60
46.40
143.59
133.80
111.66
136.66
102.25
161.01
74.10
Changes in Working Capital
7.60
-288.20
49.10
-281.73
-96.84
37.38
-265.67
-457.44
-256.81
-395.41
Cash after chg. in Working capital
436.90
159.50
112.40
30.25
167.25
281.53
-19.30
-133.30
83.10
-164.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-81.70
-26.00
-27.50
-18.61
-31.93
-36.76
-56.96
-82.48
-76.98
-53.12
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
-121.00
84.10
15.80
-33.97
-4.14
29.72
11.19
-10.81
60.78
96.63
Net Fixed Assets
-3.00
-1.00
0.38
1.96
0.26
-0.72
1.29
-3.09
-5.45
26.43
Net Investments
-11.00
-35.10
-39.20
-22.34
-8.18
-0.02
0.00
18.68
14.30
2.02
Others
-107.00
120.20
54.62
-13.59
3.78
30.46
9.90
-26.40
51.93
68.18
Cash from Financing Activity
34.00
43.60
-240.00
44.64
-85.89
-135.42
48.55
106.12
-100.06
181.57
Net Cash Inflow / Outflow
268.20
261.20
-139.30
22.31
45.29
139.07
-16.52
-120.47
-33.16
60.87
Opening Cash & Equivalents
439.90
180.60
321.00
299.71
248.91
118.18
132.83
230.97
272.52
221.10
Closing Cash & Equivalent
717.70
439.90
206.60
321.01
299.70
248.91
118.18
132.83
230.98
307.03

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.)
342.47
293.32
254.02
247.45
226.65
214.71
195.41
206.46
181.95
168.75
ROA
6.04%
5.84%
0.27%
3.26%
2.34%
2.06%
2.33%
4.12%
5.45%
3.96%
ROE
14.96%
14.76%
0.71%
8.96%
7.36%
7.06%
7.82%
13.63%
17.73%
11.84%
ROCE
20.15%
20.64%
4.40%
13.74%
12.44%
14.03%
11.04%
19.17%
22.08%
18.43%
Fixed Asset Turnover
26.29
21.97
20.99
19.17
18.42
14.16
12.76
16.00
15.82
11.17
Receivable days
221.84
224.73
175.79
163.87
189.23
209.85
174.16
180.88
215.06
228.26
Inventory Days
3.97
4.61
4.20
3.78
3.62
2.98
3.52
4.05
7.74
10.52
Payable days
279.44
363.81
300.97
335.46
467.78
272.80
234.65
168.65
154.59
163.82
Cash Conversion Cycle
-53.63
-134.48
-120.97
-167.81
-274.94
-59.96
-56.98
16.28
68.21
74.96
Total Debt/Equity
0.17
0.15
0.14
0.28
0.25
0.44
0.57
0.43
0.32
0.42
Interest Cover
5.88
5.64
1.26
2.92
2.38
2.17
2.41
4.85
5.49
4.82

Annual Reports:

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

News Update:


  • WABAG to develop Sundarijal Water Treatment Plant in Nepal
    20th Nov 2025, 10:51 AM

    The company has secured repeat order from Melamchi Water Supply Development Board

    Read More
  • VA Tech Wabag to make first investment under BLUE SEED in Nimble Vision
    12th Nov 2025, 12:59 PM

    BLUE SEED is a strategic initiative by the company to support WATERPRENEURS and scale innovative water-tech startups

    Read More
  • VA Tech Wabag - Quarterly Results
    8th Nov 2025, 00:00 AM

    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.