Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Welspun Corp Ltd.

Castings/Forgings

Rating :
N/A

BSE: 532144 | NSE: WELCORP

NSE BSE
748.30
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  740.00
  •  750.00
  •  710.00
  •  732.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  840701
  •  6159.55
  •  835.00
  •  440.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,438.33
  • 13.83
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,869.32
  • 0.64%
  • 3.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.01%
  • 3.18%
  • 12.13%
  • FII
  • DII
  • Others
  • 11.71%
  • 13.73%
  • 9.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.45
  • 10.55
  • 38.65

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.32
  • 7.06
  • 27.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.02
  • 20.92
  • 36.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.31
  • 13.06
  • 17.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.49
  • 1.64
  • 2.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.63
  • 6.97
  • 9.20

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
42.45
37.26
45.99
54.56
P/E Ratio
17.88
20.37
16.51
13.91
Revenue
17340
15194
19332
22736
EBITDA
1561
1541
2006
2430
Net Income
1110
963
1173
1456
ROA
8.2
8.9
9.7
10.5
P/Bk Ratio
3.54
3.11
2.71
2.32
ROE
21.46
16.01
16.61
17.13
FCFF
932.13
76.27
-10.67
42.83
FCFF Yield
4.58
0.37
-0.05
0.21

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
3,613.51
4,749.71
-23.92%
3,301.83
4,059.45
-18.66%
3,137.23
4,069.27
-22.90%
4,461.17
4,070.15
9.61%
Expenses
3,179.06
4,286.74
-25.84%
2,902.23
3,659.93
-20.70%
2,763.28
3,700.48
-25.33%
4,131.02
3,649.60
13.19%
EBITDA
434.45
462.97
-6.16%
399.60
399.52
0.02%
373.95
368.79
1.40%
330.15
420.55
-21.50%
EBIDTM
12.02%
9.75%
12.10%
9.84%
11.92%
9.06%
7.40%
10.33%
Other Income
43.06
8.46
408.98%
62.40
101.96
-38.80%
42.44
49.51
-14.28%
82.53
62.23
32.62%
Interest
82.26
62.50
31.62%
83.46
74.98
11.31%
66.39
92.32
-28.09%
74.58
94.71
-21.25%
Depreciation
90.04
89.55
0.55%
89.21
85.68
4.12%
84.83
85.87
-1.21%
86.77
91.24
-4.90%
PBT
305.33
319.38
-4.40%
278.39
340.82
-18.32%
265.17
240.11
10.44%
251.33
296.83
-15.33%
Tax
77.20
78.98
-2.25%
69.06
78.96
-12.54%
57.30
59.71
-4.04%
59.83
85.33
-29.88%
PAT
228.13
240.40
-5.10%
209.33
261.86
-20.06%
207.87
180.40
15.23%
191.50
211.50
-9.46%
PATM
6.31%
5.06%
6.34%
6.45%
6.63%
4.43%
4.29%
5.20%
EPS
25.72
11.15
130.67%
10.94
14.70
-25.58%
9.46
6.32
49.68%
10.26
9.02
13.75%

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
14,513.74
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
8,450.49
Net Sales Growth
-14.37%
77.69%
50.01%
-9.05%
-31.90%
-0.20%
38.93%
28.42%
-18.48%
-14.38%
 
Cost Of Goods Sold
9,632.79
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
5,826.10
Gross Profit
4,880.95
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
2,624.39
GP Margin
33.63%
30.22%
26.62%
26.86%
33.46%
37.78%
40.36%
41.92%
31.51%
38.75%
31.06%
Total Expenditure
12,975.59
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
7,608.28
Power & Fuel Cost
-
540.99
399.51
162.39
197.81
122.31
113.28
91.33
106.26
116.76
110.21
% Of Sales
-
3.12%
4.09%
2.50%
2.77%
1.16%
1.08%
1.21%
1.80%
1.61%
1.30%
Employee Cost
-
937.64
541.05
383.48
454.46
636.50
571.96
417.21
430.55
557.64
525.82
% Of Sales
-
5.41%
5.54%
5.90%
6.35%
6.06%
5.43%
5.51%
7.30%
7.71%
6.22%
Manufacturing Exp.
-
1,675.16
848.91
518.25
758.86
1,172.80
949.58
699.20
666.91
951.14
850.88
% Of Sales
-
9.66%
8.70%
7.97%
10.61%
11.17%
9.02%
9.23%
11.31%
13.15%
10.07%
General & Admin Exp.
-
273.46
215.64
155.37
98.59
113.53
133.60
104.33
110.53
159.63
185.19
% Of Sales
-
1.58%
2.21%
2.39%
1.38%
1.08%
1.27%
1.38%
1.87%
2.21%
2.19%
Selling & Distn. Exp.
-
101.08
49.47
10.59
13.53
50.05
23.51
11.58
10.09
82.91
69.68
% Of Sales
-
0.58%
0.51%
0.16%
0.19%
0.48%
0.22%
0.15%
0.17%
1.15%
0.82%
Miscellaneous Exp.
-
157.08
95.95
54.97
83.97
767.96
2,101.51
1,302.06
21.75
158.33
69.68
% Of Sales
-
0.91%
0.98%
0.85%
1.17%
7.31%
19.97%
17.19%
0.37%
2.19%
0.48%
EBITDA
1,538.15
1,554.67
447.49
462.02
785.89
1,105.12
353.46
549.59
512.42
777.61
842.21
EBITDA Margin
10.60%
8.97%
4.59%
7.10%
10.99%
10.52%
3.36%
7.26%
8.69%
10.75%
9.97%
Other Income
230.43
249.22
357.06
560.90
366.02
115.89
134.65
128.83
224.60
113.23
108.59
Interest
306.69
304.38
243.16
101.89
84.95
144.01
177.37
170.15
235.71
241.14
283.03
Depreciation
350.85
347.87
302.97
254.75
246.47
233.29
259.73
258.16
386.08
386.48
436.50
PBT
1,100.22
1,151.64
258.42
666.28
820.49
843.70
51.01
250.11
115.22
263.23
231.27
Tax
263.39
277.48
134.46
216.39
255.34
395.67
-15.88
11.19
25.80
79.22
17.75
Tax Rate
23.94%
24.09%
52.03%
32.48%
26.65%
46.90%
-31.13%
4.47%
22.39%
30.10%
7.68%
PAT
836.83
1,110.40
206.69
438.81
643.71
429.44
75.27
244.21
105.73
156.53
69.04
PAT before Minority Interest
824.77
1,136.00
199.17
444.17
702.77
448.04
66.88
238.92
89.42
184.00
213.53
Minority Interest
-12.06
-25.60
7.52
-5.36
-59.06
-18.60
8.39
5.29
16.31
-27.47
-144.49
PAT Margin
5.77%
6.40%
2.12%
6.75%
9.00%
4.09%
0.72%
3.22%
1.79%
2.16%
0.82%
PAT Growth
-6.41%
437.23%
-52.90%
-31.83%
49.90%
470.53%
-69.18%
130.98%
-32.45%
126.72%
 
EPS
31.90
42.33
7.88
16.73
24.54
16.37
2.87
9.31
4.03
5.97
2.63

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
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
2,798.82
Share Capital
130.83
130.77
130.48
130.44
130.44
132.61
132.61
132.61
132.61
131.59
Total Reserves
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
2,663.58
Non-Current Liabilities
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
3,292.21
Secured Loans
1,563.70
1,869.58
887.81
495.33
510.75
1,077.76
1,271.73
1,521.45
1,845.09
2,331.52
Unsecured Loans
58.67
56.66
541.61
94.62
0.00
0.00
0.00
0.00
1.03
284.48
Long Term Provisions
14.95
27.71
5.89
72.84
67.80
53.23
34.12
35.09
27.16
42.02
Current Liabilities
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
3,370.21
Trade Payables
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
2,463.41
Other Current Liabilities
882.36
4,424.96
755.32
753.88
1,689.29
1,947.82
416.83
510.43
736.84
612.97
Short Term Borrowings
116.99
425.70
545.60
155.54
269.27
175.00
12.57
220.33
568.05
188.38
Short Term Provisions
926.32
859.79
822.27
704.68
583.72
327.83
301.76
168.59
23.27
105.45
Total Liabilities
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
9,817.50
Net Block
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
4,661.85
Gross Block
7,632.13
7,417.16
4,617.84
4,537.55
2,913.56
2,594.04
4,190.59
4,123.71
4,116.47
7,070.63
Accumulated Depreciation
2,896.82
2,560.74
2,200.24
1,953.46
1,303.98
1,031.72
1,145.61
767.94
386.01
2,408.78
Non Current Assets
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
4,908.08
Capital Work in Progress
86.69
86.90
1,261.27
147.23
82.51
46.98
16.57
32.23
34.44
80.08
Non Current Investment
651.33
561.15
813.54
576.49
341.59
131.93
151.76
218.53
284.56
26.53
Long Term Loans & Adv.
165.97
45.64
329.91
99.57
166.35
295.82
352.71
338.33
264.67
139.24
Other Non Current Assets
23.07
19.61
14.68
12.23
6.93
6.52
4.51
6.08
3.47
0.38
Current Assets
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
4,909.42
Current Investments
449.00
976.02
1,493.18
1,151.07
449.50
348.73
336.68
506.87
732.79
778.33
Inventories
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
2,208.21
Sundry Debtors
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
1,130.05
Cash & Bank
1,071.76
1,202.29
701.48
258.89
513.59
670.42
628.19
229.62
555.56
332.75
Other Current Assets
640.15
145.75
76.85
906.35
1,530.75
1,837.54
428.81
400.57
337.50
460.08
Short Term Loans & Adv.
541.94
617.51
362.46
239.15
432.82
225.08
333.92
287.57
242.01
242.63
Net Current Assets
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
1,539.21
Total Assets
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
9,817.50

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
1,305.99
-185.13
218.47
774.49
648.13
623.33
981.36
402.52
354.29
901.13
PBT
1,413.47
333.63
660.56
1,078.66
1,049.73
-37.53
250.11
115.22
258.50
231.27
Adjustment
205.83
96.76
-165.51
-263.68
156.55
1,085.88
429.93
499.10
495.87
521.90
Changes in Working Capital
-123.62
-496.04
-125.28
120.43
-285.99
-341.63
265.31
-257.58
-282.81
172.89
Cash after chg. in Working capital
1,495.68
-65.65
369.77
935.41
920.30
706.72
945.35
356.74
471.56
926.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-189.69
-119.48
-151.30
-160.93
-272.17
-83.39
36.01
45.78
-117.28
-24.93
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
367.40
-416.66
-209.09
-845.22
-77.40
-282.18
182.32
619.01
-330.79
337.71
Net Fixed Assets
-73.13
-1,444.45
6.40
-453.82
-179.85
1,684.72
-43.91
-23.44
1,534.53
-14.96
Net Investments
483.12
790.65
-1,007.82
-1,224.39
106.62
-52.32
170.27
214.63
76.59
451.55
Others
-42.59
237.14
792.33
832.99
-4.17
-1,914.58
55.96
427.82
-1,941.91
-98.88
Cash from Financing Activity
-1,876.79
908.76
452.74
-198.12
-743.09
-335.30
-760.88
-978.69
-98.70
-1,105.83
Net Cash Inflow / Outflow
-203.40
306.97
462.12
-268.85
-172.37
5.86
402.80
42.83
-75.19
133.01
Opening Cash & Equivalents
1,016.35
640.21
169.80
441.11
584.73
552.63
147.95
106.03
176.78
85.74
Closing Cash & Equivalent
818.73
1,016.34
640.21
169.80
440.87
586.02
552.63
147.95
106.03
218.75

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.)
213.87
180.43
169.31
156.00
122.90
105.32
107.61
105.93
105.53
106.21
ROA
8.29%
1.61%
5.17%
8.74%
5.42%
0.83%
2.97%
1.05%
1.99%
2.29%
ROE
22.03%
4.36%
10.47%
19.32%
14.94%
2.37%
8.44%
3.19%
6.58%
7.57%
ROCE
22.06%
7.96%
13.27%
22.54%
23.76%
5.47%
9.45%
6.95%
8.96%
8.23%
Fixed Asset Turnover
2.31
1.62
1.42
1.92
3.81
3.10
1.83
1.46
1.32
1.24
Receivable days
30.86
36.53
41.54
48.84
42.18
43.25
66.82
86.66
62.58
37.42
Inventory Days
84.01
125.41
62.60
88.75
78.03
64.75
78.77
92.46
86.59
73.89
Payable days
34.85
44.28
32.48
44.07
26.32
27.55
23.30
19.16
22.50
15.14
Cash Conversion Cycle
80.02
117.66
71.65
93.51
93.89
80.45
122.29
159.96
126.67
96.18
Total Debt/Equity
0.34
0.70
0.46
0.24
0.31
0.47
0.49
0.66
0.94
1.08
Interest Cover
5.64
2.37
7.48
12.28
6.86
1.29
2.47
1.49
2.09
1.82

Annual Reports:

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

News Update:


  • Welspun Corp bags orders for suppling coated pipes for Natural Gas Pipeline projects
    17th Feb 2025, 09:07 AM

    With addition of these new orders, value of the company's consolidated order book stands at around Rs 18,000 crore

    Read More
  • Welspun Corp sells 19% equity stake in Welassure
    13th Feb 2025, 10:23 AM

    The consideration received from such sale is Rs 0.95 crore

    Read More
  • Welspun Corp - Quarterly Results
    5th Feb 2025, 16:42 PM

    Read More
  • Welspun Corp, Saudi Aramco sign MoU to establish LSAW Line Pipe manufacturing capacity
    15th Jan 2025, 09:23 AM

    The production capacity of this plant will be 350,000 MT/Annum

    Read More
  • Welspun Corp’s associate company bags contracts worth around Rs 130 crore
    26th Dec 2024, 12:00 PM

    The duration of the contracts is seven months

    Read More
  • Welspun Corp bags additional two large orders in USA
    9th Dec 2024, 10:11 AM

    Execution of these orders will be during FY25 & FY26

    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.