Nifty
:
23850.90
Sensex
:
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)
Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

VA Tech Wabag Ltd.

Engineering - Industrial Equipments

Rating :
N/A

BSE: 533269 | NSE: WABAG

NSE BSE
1316.30
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1338.60
  •  1348.00
  •  1306.45
  •  1330.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  325853
  •  4308.88
  •  1905.65
  •  488.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,776.67
  • 43.02
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,547.57
  • N/A
  • 5.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 19.13%
  • 7.05%
  • 50.27%
  • FII
  • DII
  • Others
  • 14.68%
  • 2.90%
  • 5.97%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.61
  • 2.24
  • -1.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.02
  • 11.61
  • 9.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.51
  • 23.29
  • 23.02

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.10
  • 14.90
  • 17.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.90
  • 1.65
  • 2.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.83
  • 8.58
  • 9.69

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Net Sales
626.50
552.80
13.33%
934.20
926.90
0.79%
704.40
651.60
8.10%
665.00
750.40
-11.38%
Expenses
545.20
487.20
11.90%
818.70
818.50
0.02%
605.50
559.70
8.18%
578.90
676.00
-14.36%
EBITDA
81.30
65.60
23.93%
115.50
108.40
6.55%
98.90
91.90
7.62%
86.10
74.40
15.73%
EBIDTM
12.98%
11.87%
12.36%
11.69%
14.04%
14.10%
12.95%
9.91%
Other Income
10.80
25.70
-57.98%
8.20
7.70
6.49%
3.70
2.00
85.00%
15.40
22.80
-32.46%
Interest
18.00
15.80
13.92%
21.80
16.20
34.57%
16.70
16.20
3.09%
16.80
17.00
-1.18%
Depreciation
1.90
1.70
11.76%
2.50
2.10
19.05%
2.10
2.20
-4.55%
2.10
2.20
-4.55%
PBT
72.20
73.80
-2.17%
99.40
-145.60
-
83.80
58.40
43.49%
82.60
57.30
44.15%
Tax
15.20
14.40
5.56%
21.80
-29.90
-
20.70
13.30
55.64%
22.80
13.10
74.05%
PAT
57.00
59.40
-4.04%
77.60
-115.70
-
63.10
45.10
39.91%
59.80
44.20
35.29%
PATM
9.10%
10.75%
8.31%
-12.48%
8.96%
6.92%
8.99%
5.89%
EPS
8.87
8.06
10.05%
11.68
-17.85
-
10.15
7.60
33.55%
9.71
7.53
28.95%

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
2,930.10
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
2,435.15
Net Sales Growth
1.68%
-3.52%
-0.63%
5.11%
10.85%
-8.05%
-19.56%
7.77%
27.89%
3.00%
 
Cost Of Goods Sold
2,208.70
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
752.93
Gross Profit
721.40
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
1,682.22
GP Margin
24.62%
62.99%
57.71%
62.33%
62.77%
62.29%
61.90%
62.45%
62.08%
64.69%
69.08%
Total Expenditure
2,548.30
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
2,225.68
Power & Fuel Cost
-
11.50
9.30
6.08
5.35
10.08
9.17
10.42
5.85
51.11
63.56
% Of Sales
-
0.40%
0.31%
0.20%
0.19%
0.39%
0.33%
0.30%
0.18%
2.04%
2.61%
Employee Cost
-
235.40
265.50
250.66
198.52
233.45
253.77
263.71
243.97
211.33
192.09
% Of Sales
-
8.24%
8.97%
8.41%
7.00%
9.13%
9.13%
7.63%
7.61%
8.43%
7.89%
Manufacturing Exp.
-
970.60
967.60
1,114.72
1,138.65
899.27
1,014.80
1,364.09
1,183.89
924.74
883.56
% Of Sales
-
33.98%
32.68%
37.42%
40.17%
35.17%
36.49%
39.46%
36.91%
36.87%
36.28%
General & Admin Exp.
-
86.10
93.20
96.57
84.07
122.08
117.86
131.57
194.96
162.06
185.81
% Of Sales
-
3.01%
3.15%
3.24%
2.97%
4.77%
4.24%
3.81%
6.08%
6.46%
7.63%
Selling & Distn. Exp.
-
65.20
11.50
17.66
0.70
2.17
3.09
4.56
8.44
2.57
13.17
% Of Sales
-
2.28%
0.39%
0.59%
0.02%
0.08%
0.11%
0.13%
0.26%
0.10%
0.54%
Miscellaneous Exp.
-
54.70
43.80
135.15
134.07
108.78
141.52
92.93
58.11
73.61
13.17
% Of Sales
-
1.91%
1.48%
4.54%
4.73%
4.25%
5.09%
2.69%
1.81%
2.93%
5.53%
EBITDA
381.80
375.70
317.70
236.09
217.95
216.97
181.12
291.76
296.27
197.25
209.47
EBITDA Margin
13.03%
13.15%
10.73%
7.92%
7.69%
8.48%
6.51%
8.44%
9.24%
7.86%
8.60%
Other Income
38.10
43.40
53.70
33.29
9.02
35.18
17.37
5.65
11.58
43.62
7.78
Interest
73.30
71.10
65.80
87.70
90.30
109.02
75.32
57.68
52.58
45.74
39.23
Depreciation
8.60
8.40
8.80
10.13
12.13
15.39
16.79
17.84
19.11
20.49
10.92
PBT
338.00
339.60
296.80
171.55
124.54
127.74
106.38
221.89
236.16
174.64
167.10
Tax
80.50
79.70
5.90
36.33
29.47
48.56
20.49
77.40
66.66
66.80
56.64
Tax Rate
23.82%
23.47%
77.63%
21.18%
23.66%
38.01%
19.26%
34.88%
28.23%
38.25%
33.90%
PAT
257.50
245.60
13.00
131.91
104.35
86.21
101.69
128.95
159.66
106.27
108.51
PAT before Minority Interest
252.40
250.40
11.00
132.06
95.07
79.18
85.89
144.49
169.50
107.84
110.46
Minority Interest
-5.10
-4.80
2.00
-0.15
9.28
7.03
15.80
-15.54
-9.84
-1.57
-1.95
PAT Margin
8.79%
8.60%
0.44%
4.43%
3.68%
3.37%
3.66%
3.73%
4.98%
4.24%
4.46%
PAT Growth
680.30%
1,789.23%
-90.14%
26.41%
21.04%
-15.22%
-21.14%
-19.23%
50.24%
-2.06%
 
EPS
41.40
39.49
2.09
21.21
16.78
13.86
16.35
20.73
25.67
17.09
17.45

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
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
902.77
Share Capital
12.40
12.40
12.44
12.44
10.94
10.94
10.93
10.91
10.90
10.86
Total Reserves
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
890.93
Non-Current Liabilities
550.60
176.50
270.97
370.24
241.98
174.13
235.20
244.84
197.58
288.68
Secured Loans
188.60
55.00
93.60
132.02
29.68
59.92
8.00
21.69
7.47
13.20
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
39.67
41.93
41.53
42.65
56.12
Long Term Provisions
12.80
13.00
12.63
13.49
13.46
12.96
13.85
13.58
16.95
27.99
Current Liabilities
2,155.00
2,300.20
2,169.34
2,365.17
2,584.86
2,419.71
2,294.67
2,070.67
1,770.59
1,348.55
Trade Payables
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
865.31
Other Current Liabilities
922.80
1,011.10
819.12
1,049.65
446.22
272.79
262.88
464.34
321.55
217.54
Short Term Borrowings
66.40
143.20
272.64
173.20
452.77
484.11
427.38
245.86
327.21
104.83
Short Term Provisions
137.50
66.70
92.24
64.61
58.94
71.44
114.54
103.03
93.10
160.87
Total Liabilities
4,529.50
4,051.30
3,966.17
4,131.75
3,999.03
3,679.42
3,692.28
3,325.90
2,896.70
2,544.86
Net Block
72.50
75.40
79.95
86.31
86.34
148.80
172.42
174.44
175.49
191.33
Gross Block
130.10
129.80
152.29
158.55
149.14
212.00
223.76
208.32
197.23
252.05
Accumulated Depreciation
57.60
54.40
72.34
72.24
62.80
63.20
51.34
33.88
21.74
60.72
Non Current Assets
904.20
980.40
1,002.42
826.96
668.33
589.28
672.53
625.57
552.17
445.66
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.42
0.55
Non Current Investment
67.10
45.80
37.57
24.35
19.90
8.32
4.53
3.30
20.46
2.74
Long Term Loans & Adv.
607.70
812.10
873.20
694.34
545.17
430.47
490.47
447.83
337.76
160.83
Other Non Current Assets
156.90
47.10
11.70
21.96
16.92
1.69
5.11
0.00
16.04
90.21
Current Assets
3,625.30
3,070.40
2,963.75
3,304.79
3,330.70
3,090.14
3,019.75
2,700.33
2,344.53
2,099.20
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.16
11.78
35.00
Inventories
35.90
36.20
31.95
29.76
26.41
15.36
38.22
38.50
97.62
46.99
Sundry Debtors
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
1,480.66
Cash & Bank
509.70
301.40
428.59
371.31
320.54
179.02
185.17
261.74
362.61
311.17
Other Current Assets
1,088.60
131.80
31.08
47.59
1,394.40
1,544.71
1,493.57
257.17
216.01
225.38
Short Term Loans & Adv.
1,053.70
1,074.80
1,146.60
1,506.52
319.08
324.21
1,464.95
222.20
181.27
181.98
Net Current Assets
1,470.30
770.20
794.41
939.62
745.84
670.43
725.08
629.66
573.94
750.65
Total Assets
4,529.50
4,050.80
3,966.17
4,131.75
3,999.03
3,679.42
3,692.28
3,325.90
2,896.70
2,544.86

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
133.50
84.90
11.64
135.32
244.77
-76.26
-215.78
6.12
-217.33
5.56
PBT
330.10
16.90
168.39
130.29
132.49
109.71
221.89
178.90
157.10
167.10
Adjustment
117.60
46.40
143.59
133.80
111.66
136.66
102.25
161.01
74.10
150.01
Changes in Working Capital
-288.20
49.10
-281.73
-96.84
37.38
-265.67
-457.44
-256.81
-395.41
-256.56
Cash after chg. in Working capital
159.50
112.40
30.25
167.25
281.53
-19.30
-133.30
83.10
-164.21
60.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-26.00
-27.50
-18.61
-31.93
-36.76
-56.96
-82.48
-76.98
-53.12
-54.99
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
84.10
15.80
-33.97
-4.14
29.72
11.19
-10.81
60.78
96.63
-67.58
Net Fixed Assets
-1.00
0.38
1.96
0.26
-0.72
1.29
-3.09
-5.45
26.43
-3.41
Net Investments
-35.10
-39.20
-22.34
-8.18
-0.02
0.00
18.68
14.30
2.02
-21.94
Others
120.20
54.62
-13.59
3.78
30.46
9.90
-26.40
51.93
68.18
-42.23
Cash from Financing Activity
43.60
-240.00
44.64
-85.89
-135.42
48.55
106.12
-100.06
181.57
2.15
Net Cash Inflow / Outflow
261.20
-139.30
22.31
45.29
139.07
-16.52
-120.47
-33.16
60.87
-59.87
Opening Cash & Equivalents
180.60
321.00
299.71
248.91
118.18
132.83
230.97
272.52
221.10
330.38
Closing Cash & Equivalent
439.90
206.60
321.01
299.70
248.91
118.18
132.83
230.98
307.03
239.57

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.)
293.32
254.02
247.45
226.65
214.71
195.41
206.46
181.95
168.75
166.08
ROA
5.84%
0.27%
3.26%
2.34%
2.06%
2.33%
4.12%
5.45%
3.96%
4.11%
ROE
14.76%
0.71%
8.96%
7.36%
7.06%
7.82%
13.63%
17.73%
11.84%
12.69%
ROCE
20.64%
4.40%
13.74%
12.44%
14.03%
11.04%
19.17%
22.08%
18.43%
19.81%
Fixed Asset Turnover
21.98
20.99
19.17
18.42
14.16
12.76
16.00
15.82
11.17
11.40
Receivable days
224.73
175.79
163.87
189.23
209.85
174.16
180.88
215.06
228.26
214.95
Inventory Days
4.61
4.20
3.78
3.62
2.98
3.52
4.05
7.74
10.52
6.15
Payable days
363.81
300.97
335.46
467.78
272.80
234.65
168.65
154.59
163.82
162.37
Cash Conversion Cycle
-134.48
-120.97
-167.81
-274.94
-59.96
-56.98
16.28
68.21
74.96
58.73
Total Debt/Equity
0.15
0.14
0.28
0.25
0.44
0.57
0.43
0.32
0.42
0.20
Interest Cover
5.64
1.26
2.92
2.38
2.17
2.41
4.85
5.49
4.82
5.26

Annual Reports:

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

News Update:


  • VA Tech Wabag wins order worth Rs 1,000 crore from Indosol Solar
    15th Oct 2024, 09:58 AM

    With this order win, Wabag embarks on its journey to provide water security for the Solar PV sector

    Read More
  • VA Tech Wabag secures large repeat orders from Reliance Industries
    10th Oct 2024, 09:39 AM

    This order win is a testimony to WABAG’s continued technological superiority and leadership in Water treatment and Recycle for the Oil, Gas and Petrochemical Sector

    Read More
  • VA Tech Wabag secures order worth around Rs 2,700 crore from Saudi Water Authority
    6th Sep 2024, 09:49 AM

    This EPCC contract includes the scope of design, engineering, supply, construction and commissioning of the 300 MLD Mega Desalination Plant

    Read More
  • VA Tech Wabag secures repeat order worth about Rs 415 crore
    12th Aug 2024, 09:49 AM

    The company has secured order towards Operation & Maintenance of 110 MLD SWRO Desalination Plant at Nemmeli in Chennai

    Read More
  • VA Tech Wabag - Quarterly Results
    8th Aug 2024, 20:40 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.