WAPCOS Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Engineering Consultancy | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on WAPCOS

DeciZen not available for IPO

10 Year X-Ray of WAPCOS:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
ROCE % 45.7%45.1%40.3%39.2%40.2%35.9%36.4%39.6%14.1%13.1%-
Value Creation
Index
2.32.21.91.81.91.61.61.80.0-0.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5679019158269211,1411,4141,5461,3081,3741,374
Sales YoY Gr.-58.8%1.5%-9.6%11.5%23.9%23.9%9.3%-15.4%5.1%-
Adj EPS 4.44.65.45.87.98.17.89.32.42.83.1
YoY Gr.-4.5%16.1%7.9%37.3%2.5%-3.6%19.2%-74.6%19.4%-
BVPS (₹) 1619.823.827.933.438.341.846.335.647.747.7
Adj Net
Profit
57.359.969.575.11031061021214036.80
Cash Flow from Ops. 1182310272.1-26.269.3-25.1153153-54.5-
Debt/CF from Ops. 000000000.3-1.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.3%8.3%-1%5.1%
Adj EPS -4.8%-18.6%-28.8%19.4%
BVPS12.9%7.4%4.5%33.9%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
Return on
Equity %
30.825.824.522.325.922.719.621.26.766.6
Op. Profit
Mgn %
11.29.711.21312.71310.713.46.95.3NAN
Net Profit
Mgn %
10.16.77.69.111.29.27.27.93.12.70
Debt to
Equity
000000000.10.1-
Working Cap
Days
2441882192893554023954185345180
Cash Conv.
Cycle
-12264-23-150-162-5565760

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - WAPCOS Ltd

Standalone Consolidated
TTM EPS (₹) 3.1 0
TTM Sales (₹ Cr.) 1,374 0
BVPS (₹.) 47.7 10
Reserves (₹ Cr.) 489 -
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 10
Industry PE 40.9

Management X-Ray of WAPCOS:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of WAPCOS

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Sales567.25901.02914.54826.44921.361,141.291,413.681,545.501,307.581,373.73
Operating Expenses 503.86813.68812.48718.91823.09998.561,279.941,357.721,230.821,308.81
Manufacturing Costs219.60610.10161.08401.43214.73278.78794.44809.32790.09836.01
Material Costs0-0.42412.230000000
Employee Cost 0114.21136.10172.06187.99233.51279.18309.51275.22312.76
Other Costs 284.2689.79103.07145.43420.38486.27206.32238.89165.51160.04
Operating Profit 63.3987.34102.06107.5398.27142.73133.74187.7876.7664.91
Operating Profit Margin (%) 11.2%9.7%11.2%13.0%10.7%12.5%9.5%12.2%5.9%4.7%
Other Income 22.9719.1915.4427.6866.2329.4942.5552.6924.6133.60
Interest 02.263.152.633.183.353.8824.1730.2326.94
Depreciation 1.291.573.303.404.405.205.4213.1412.9910.44
Exceptional Items 0-0.1800.020018.57-0.09-0.010.16
Profit Before Tax 85.06102.52111.05129.19156.91163.67185.56203.0758.1561.29
Tax 27.7435.4938.1245.3658.3457.9075.6869.0421.1820.44
Profit After Tax 57.3267.0272.9383.8398.57105.78109.89134.0336.9740.85
PAT Margin (%) 10.1%7.4%8.0%10.1%10.7%9.3%7.8%8.7%2.8%3.0%
Adjusted EPS (₹)4.45.25.66.57.68.18.510.32.23.1
Dividend Payout Ratio (%)21%22%23%30%36%40%39%19%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22

Equity and Liabilities

Shareholders Fund 207.74257.22309.31362.61433.57497.75543.38601.38601.46619.45
Share Capital 816253565100100100130130
Reserves 199.74241.22284.31327.61368.57397.75443.38501.38471.46489.45
Minority Interest0000000000
Debt00000004.0548.2080.85
Long Term Debt00000000037.85
Short Term Debt00000004.0548.2043
Trade Payables200.08220.69314.34334.93461.51613.02819.65983.901,114.011,097.37
Others Liabilities 311.14338.09363.41475.77585.17759.22631.94843.14827.23823.11
Total Liabilities 718.96815.99987.061,173.311,480.251,869.991,994.982,432.472,590.902,620.78

Fixed Assets

Gross Block20.6323.6326.5133.2438.3328.3234.4371.8477.9382.05
Accumulated Depreciation8.538.9812.9115.9419.968.5113.6225.1437.9247.63
Net Fixed Assets12.0914.6413.6017.3018.3719.8120.8146.7040.0134.42
CWIP 0000000000
Investments 0.040.040.040.040.270.300.3280.1580.1780.20
Inventories00.4200000000
Trade Receivables227.33318.41368.62447.08553.23774.121,060.121,433.521,572.841,612.74
Cash Equivalents 283.20297.88377.42441.05384.04416.49347.21388.81558.03522.28
Others Assets196.30184.59227.39267.84524.34659.27566.51483.30339.85371.14
Total Assets 718.96815.99987.061,173.311,480.251,869.991,994.982,432.472,590.902,620.78

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Cash Flow From Operating Activity 117.6722.97102.4572.08-26.1569.26-25.12153.21153.07-54.54
PBT 85.06102.52111.05129.19156.91163.67185.56203.0758.1561.29
Adjustment -9.41-8.30-8.603.0114.8411.3015.3655.1680.8134.41
Changes in Working Capital 72.64-34.9242.427.43-129.19-33.29-140.57-22.8852.19-83.04
Tax Paid -30.62-36.32-42.42-67.55-68.71-72.43-91.39-82.14-38.07-67.21
Cash Flow From Investing Activity 8.052.64-49.30-25.9815.07-57.5139.52-141.93-31.2212.94
Capex -3.18-4.74-3.14-7.09-5.50-6.74-6.51-7.87-1.46-6.65
Net Investments 00008.44-61.1034.71-147.8300
Others 11.237.38-46.16-18.8912.1310.3311.3313.77-29.7619.59
Cash Flow From Financing Activity -12.20-13.95-17.55-19.86-30.53-42.13-50.63-56.767.15-4.06
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00000000037.85
Interest Paid 0000000-0.21-4.94-5.65
Dividend Paid -12.20-13.95-17.55-19.86-30.53-42.13-42-43-25-25
Others 000000-8.63-13.5637.10-11.26
Net Cash Flow 113.5111.6735.6026.25-41.61-30.38-36.23-45.48129.01-45.66
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Ratios
ROE (%)30.7928.8325.7524.9524.7622.7221.1123.426.156.69
ROCE (%)45.745.0740.3139.2440.2135.8736.3939.5614.0813.07
Asset Turnover Ratio0.921.171.010.770.690.680.730.70.520.53
PAT to CFO Conversion(x)2.050.341.40.86-0.270.65-0.231.144.14-1.34
Working Capital Days
Receivable Days137111137180198212237294420423
Inventory Days0000000000
Payable Days002370000000

WAPCOS Ltd Stock News

WAPCOS Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of WAPCOS on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of WAPCOS stood at ₹0.00.
The latest P/E ratio of WAPCOS as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of WAPCOS as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of WAPCOS is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of WAPCOS is ₹1,374 ( Cr.) .

About WAPCOS Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.