WPIL
|
WPIL Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,664 Cr | ₹1,605 Cr | ₹1,181 Cr | ₹995 Cr | ₹909 Cr |
| Sales | ₹836 Cr | ₹781 Cr | ₹718 Cr | ₹758 Cr | ₹563 Cr |
| Job Work/ Contract Receipts | ₹814 Cr | ₹815 Cr | ₹427 Cr | ₹218 Cr | ₹325 Cr |
| Processing Charges / Service Income | ₹3.03 Cr | ₹1.90 Cr | ₹14 Cr | ₹3.31 Cr | ₹13 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹12 Cr | ₹7.44 Cr | ₹22 Cr | ₹15 Cr | ₹7.74 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,664 Cr | ₹1,605 Cr | ₹1,181 Cr | ₹995 Cr | ₹909 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-7.45 Cr | ₹-28 Cr | ₹-24 Cr | ₹22 Cr | ₹-7.13 Cr |
| Raw Material Consumed | ₹347 Cr | ₹367 Cr | ₹300 Cr | ₹399 Cr | ₹394 Cr |
| Opening Raw Materials | ₹138 Cr | ₹123 Cr | ₹117 Cr | ₹113 Cr | ₹87 Cr |
| Purchases Raw Materials | ₹361 Cr | ₹382 Cr | ₹317 Cr | ₹402 Cr | ₹420 Cr |
| Closing Raw Materials | ₹152 Cr | ₹138 Cr | ₹134 Cr | ₹117 Cr | ₹113 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹8.34 Cr | ₹4.78 Cr | ₹5.19 Cr | ₹4.56 Cr | ₹5.78 Cr |
| Electricity & Power | ₹8.34 Cr | ₹4.78 Cr | ₹5.19 Cr | ₹4.56 Cr | ₹5.78 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹203 Cr | ₹173 Cr | ₹205 Cr | ₹193 Cr | ₹182 Cr |
| Salaries, Wages & Bonus | ₹162 Cr | ₹137 Cr | ₹161 Cr | ₹148 Cr | ₹142 Cr |
| Contributions to EPF & Pension Funds | ₹33 Cr | ₹29 Cr | ₹38 Cr | ₹39 Cr | ₹36 Cr |
| Workmen and Staff Welfare Expenses | ₹6.97 Cr | ₹5.55 Cr | ₹4.98 Cr | ₹3.76 Cr | ₹4.01 Cr |
| Other Employees Cost | ₹1.11 Cr | ₹0.86 Cr | ₹1.71 Cr | ₹1.87 Cr | ₹-0.15 Cr |
| Other Manufacturing Expenses | ₹650 Cr | ₹684 Cr | ₹339 Cr | ₹92 Cr | ₹77 Cr |
| Sub-contracted / Out sourced services | ₹617 Cr | ₹638 Cr | ₹278 Cr | ₹71 Cr | ₹53 Cr |
| Processing Charges | ₹7.75 Cr | ₹6.74 Cr | ₹5.50 Cr | ₹4.32 Cr | ₹5.99 Cr |
| Repairs and Maintenance | ₹10 Cr | ₹8.70 Cr | ₹9.52 Cr | ₹9.70 Cr | ₹11 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹15 Cr | ₹31 Cr | ₹47 Cr | ₹7.02 Cr | ₹6.94 Cr |
| General and Administration Expenses | ₹71 Cr | ₹65 Cr | ₹67 Cr | ₹73 Cr | ₹72 Cr |
| Rent , Rates & Taxes | ₹20 Cr | ₹22 Cr | ₹16 Cr | ₹16 Cr | ₹20 Cr |
| Insurance | ₹5.98 Cr | ₹6.12 Cr | ₹5.77 Cr | ₹4.87 Cr | ₹3.70 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹32 Cr | ₹25 Cr | ₹36 Cr | ₹42 Cr | ₹32 Cr |
| Traveling and conveyance | ₹7.74 Cr | ₹6.33 Cr | ₹5.16 Cr | ₹3.49 Cr | ₹9.74 Cr |
| Other Administration | ₹5.14 Cr | ₹6.16 Cr | ₹4.39 Cr | ₹6.32 Cr | ₹6.56 Cr |
| Selling and Distribution Expenses | ₹22 Cr | ₹31 Cr | ₹28 Cr | ₹19 Cr | ₹17 Cr |
| Advertisement & Sales Promotion | ₹1.07 Cr | ₹2.19 Cr | ₹1.63 Cr | ₹0.62 Cr | ₹2.05 Cr |
| Sales Commissions & Incentives | ₹11 Cr | ₹13 Cr | ₹9.83 Cr | ₹3.76 Cr | ₹4.68 Cr |
| Freight and Forwarding | ₹9.77 Cr | ₹15 Cr | ₹16 Cr | ₹14 Cr | ₹10 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹72 Cr | ₹48 Cr | ₹54 Cr | ₹46 Cr | ₹48 Cr |
| Bad debts /advances written off | ₹7.82 Cr | ₹7.02 Cr | ₹1.47 Cr | ₹6.11 Cr | ₹9.24 Cr |
| Provision for doubtful debts | ₹2.30 Cr | ₹0.52 Cr | ₹5.08 Cr | ₹5.36 Cr | ₹6.07 Cr |
| Losson disposal of fixed assets(net) | - | ₹0.59 Cr | - | - | ₹0.44 Cr |
| Losson foreign exchange fluctuations | - | - | ₹1.92 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹62 Cr | ₹40 Cr | ₹46 Cr | ₹35 Cr | ₹32 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,366 Cr | ₹1,345 Cr | ₹975 Cr | ₹848 Cr | ₹789 Cr |
| Operating Profit (Excl OI) | ₹298 Cr | ₹261 Cr | ₹206 Cr | ₹147 Cr | ₹120 Cr |
| Other Income | ₹28 Cr | ₹31 Cr | ₹13 Cr | ₹19 Cr | ₹15 Cr |
| Interest Received | ₹20 Cr | ₹9.01 Cr | ₹5.88 Cr | ₹1.77 Cr | ₹0.67 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.77 Cr | - | ₹0.08 Cr | ₹0.10 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.42 Cr | ₹7.15 Cr | ₹4.89 Cr | ₹7.45 Cr | ₹2.19 Cr |
| Foreign Exchange Gains | ₹4.69 Cr | ₹13 Cr | - | ₹5.89 Cr | ₹8.18 Cr |
| Others | ₹2.92 Cr | ₹1.72 Cr | ₹2.00 Cr | ₹3.91 Cr | ₹4.28 Cr |
| Operating Profit | ₹327 Cr | ₹291 Cr | ₹219 Cr | ₹166 Cr | ₹135 Cr |
| Interest | ₹31 Cr | ₹24 Cr | ₹20 Cr | ₹23 Cr | ₹21 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹15 Cr | ₹10 Cr | ₹11 Cr | ₹8.70 Cr | ₹8.98 Cr |
| Other Interest | ₹16 Cr | ₹13 Cr | ₹8.78 Cr | ₹14 Cr | ₹12 Cr |
| PBDT | ₹296 Cr | ₹268 Cr | ₹199 Cr | ₹144 Cr | ₹114 Cr |
| Depreciation | ₹30 Cr | ₹28 Cr | ₹37 Cr | ₹37 Cr | ₹37 Cr |
| Profit Before Taxation & Exceptional Items | ₹266 Cr | ₹240 Cr | ₹162 Cr | ₹107 Cr | ₹77 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹271 Cr | ₹242 Cr | ₹163 Cr | ₹109 Cr | ₹78 Cr |
| Provision for Tax | ₹78 Cr | ₹65 Cr | ₹45 Cr | ₹31 Cr | ₹23 Cr |
| Current Income Tax | ₹78 Cr | ₹57 Cr | ₹38 Cr | ₹31 Cr | ₹30 Cr |
| Deferred Tax | ₹-1.44 Cr | ₹7.18 Cr | ₹6.37 Cr | ₹-1.50 Cr | ₹-6.75 Cr |
| Other taxes | ₹1.25 Cr | ₹0.59 Cr | ₹0.51 Cr | ₹1.10 Cr | - |
| Profit After Tax | ₹193 Cr | ₹178 Cr | ₹118 Cr | ₹78 Cr | ₹56 Cr |
| Extra items | ₹491 Cr | ₹42 Cr | ₹0.20 Cr | ₹20 Cr | ₹-1.72 Cr |
| Minority Interest | ₹-209 Cr | ₹-31 Cr | ₹-21 Cr | ₹-15 Cr | ₹2.38 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹475 Cr | ₹189 Cr | ₹97 Cr | ₹84 Cr | ₹56 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹320 Cr | ₹186 Cr | ₹147 Cr | ₹106 Cr | ₹99 Cr |
| Appropriations | ₹795 Cr | ₹375 Cr | ₹245 Cr | ₹191 Cr | ₹156 Cr |
| General Reserves | ₹70 Cr | ₹50 Cr | ₹50 Cr | ₹40 Cr | ₹40 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹19 Cr | ₹5.88 Cr | ₹8.30 Cr | ₹3.34 Cr | ₹9.28 Cr |
| Equity Dividend % | ₹400.00 | ₹200.00 | ₹100.00 | ₹100.00 | ₹75.00 |
| Earnings Per Share | ₹486.34 | ₹193.68 | ₹99.65 | ₹86.19 | ₹57.56 |
| Adjusted EPS | ₹48.63 | ₹19.37 | ₹9.96 | ₹8.62 | ₹5.76 |
Compare Income Statement of peers of WPIL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| WPIL | ₹3,853.3 Cr | -10% | -11% | -32.8% | Stock Analytics | |
| ELGI EQUIPMENTS | ₹15,851.8 Cr | 4.6% | 5.9% | -24.5% | Stock Analytics | |
| KSB | ₹13,227.0 Cr | 0.3% | -4.9% | -5.5% | Stock Analytics | |
| INGERSOLLRAND (INDIA) | ₹11,867.2 Cr | 0% | -4% | -13.4% | Stock Analytics | |
| SHAKTI PUMPS (INDIA) | ₹9,036.4 Cr | -8.2% | -9.6% | -6.9% | Stock Analytics | |
| KIRLOSKAR PNEUMATIC COMPANY | ₹7,212.4 Cr | 4% | -5% | -33.2% | Stock Analytics | |
WPIL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| WPIL | -10% |
-11% |
-32.8% |
| SENSEX | 1.4% |
2.4% |
5.1% |
You may also like the below Video Courses