Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹206Cr
Rev Gr TTM
Revenue Growth TTM
29.10%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

WATERBASE
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 70.4 | 39.3 | -1.3 | 4.6 | 2.6 | -34.9 | -28.4 | -9.7 | 13.5 | 20.3 | 31.6 | 52.1 |
| 66 | 108 | 87 | 76 | 72 | 78 | 66 | 70 | 81 | 90 | 86 | 103 |
Operating Profit Operating ProfitCr |
| -0.5 | 3.3 | -0.7 | -3.2 | -6.6 | -8.2 | -7.0 | -4.8 | -6.3 | -3.1 | -5.6 | -1.2 |
Other Income Other IncomeCr | 1 | 1 | 1 | 0 | 1 | 0 | 4 | 0 | 1 | 1 | 0 | 1 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| -2 | 1 | -3 | -5 | -6 | -9 | -3 | -5 | -7 | -4 | -7 | -4 |
| 0 | 0 | -1 | -1 | -2 | -2 | -1 | -1 | -1 | -1 | -2 | -1 |
|
Growth YoY PAT Growth YoY% | 69.2 | 51.7 | -1,257.1 | -74.1 | -150.3 | -797.8 | -1.6 | 6.0 | -13.6 | 48.2 | -119.0 | 32.7 |
| -2.9 | 0.8 | -2.8 | -5.6 | -7.1 | -8.8 | -4.0 | -5.8 | -7.1 | -3.8 | -6.6 | -2.6 |
| -0.5 | 0.2 | -0.6 | -1.0 | -1.1 | -1.5 | -0.6 | -0.9 | -1.3 | -0.8 | -1.3 | -0.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -34.4 | 41.2 | 1.8 | 11.6 | -18.1 | 24.9 |
| 290 | 197 | 292 | 300 | 343 | 296 | 360 |
Operating Profit Operating ProfitCr |
| 10.0 | 6.7 | 2.4 | 1.3 | -1.1 | -6.6 | -3.9 |
Other Income Other IncomeCr | 2 | 3 | 3 | 3 | 3 | 5 | 3 |
Interest Expense Interest ExpenseCr | 3 | 1 | 1 | 2 | 3 | 3 | 4 |
Depreciation DepreciationCr | 7 | 7 | 8 | 9 | 10 | 8 | 7 |
| 25 | 8 | 0 | -4 | -13 | -24 | -22 |
| 6 | 2 | 0 | -1 | -3 | -6 | -5 |
|
| | -68.0 | -98.7 | -4,742.2 | -200.6 | -73.8 | 7.7 |
| 5.7 | 2.8 | 0.0 | -1.1 | -3.1 | -6.5 | -4.8 |
| 4.5 | 1.4 | 0.0 | -0.8 | -2.5 | -4.4 | -4.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 41 | 41 | 41 | 41 | 41 | 41 | 41 |
| 142 | 149 | 145 | 141 | 131 | 114 | 105 |
Current Liabilities Current LiabilitiesCr | 44 | 50 | 38 | 101 | 67 | 87 | 106 |
Non Current Liabilities Non Current LiabilitiesCr | 10 | 3 | 3 | 3 | 3 | 3 | 3 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 163 | 170 | 149 | 198 | 156 | 139 | 147 |
Non Current Assets Non Current AssetsCr | 75 | 74 | 79 | 89 | 87 | 106 | 109 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 44 | 52 | 2 | -37 | 7 | -13 |
Investing Cash Flow Investing Cash FlowCr | -4 | -53 | 28 | -15 | 1 | -2 |
Financing Cash Flow Financing Cash FlowCr | -20 | -10 | -5 | 31 | -14 | -1 |
|
Free Cash Flow Free Cash FlowCr | 42 | 50 | -10 | -54 | 1 | -21 |
| 237.1 | 876.9 | 3,098.0 | 1,051.7 | -63.9 | 69.1 |
CFO To EBITDA CFO To EBITDA% | 136.0 | 365.4 | 33.0 | -905.0 | -175.1 | 68.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 366 | 416 | 342 | 238 | 276 | 193 |
Price To Earnings Price To Earnings | 19.8 | 70.2 | 4,130.0 | 0.0 | -26.5 | -10.6 |
Price To Sales Price To Sales | 1.1 | 2.0 | 1.1 | 0.8 | 0.8 | 0.7 |
Price To Book Price To Book | 2.0 | 2.2 | 1.8 | 1.3 | 1.6 | 1.2 |
| 10.9 | 25.4 | 42.9 | 62.1 | -74.8 | -12.6 |
Profitability Ratios Profitability Ratios |
| 29.6 | 34.3 | 26.8 | 25.8 | 24.7 | 24.2 |
| 10.0 | 6.7 | 2.4 | 1.3 | -1.1 | -6.6 |
| 5.7 | 2.8 | 0.0 | -1.1 | -3.1 | -6.5 |
| 14.2 | 5.0 | 0.6 | -1.0 | -5.2 | -10.6 |
| 10.1 | 3.1 | 0.0 | -1.9 | -6.1 | -11.7 |
| 7.8 | 2.4 | 0.0 | -1.2 | -4.3 | -7.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Company Overview**
The Waterbase Limited (TWL), operating under the brand name Waterbase, is a leading **partially integrated aquaculture company** in India with over **37 years of industry experience** since its incorporation in 1987. The company is part of the diversified **Karam Chand Thapar (KCT) Group**, led by Chairman **Vikramaditya Thapar** and Non-Executive Director **Varun Aditya Thapar**, reflecting strong family leadership and deep sectoral expertise.
TWL operates across multiple stages of the **shrimp value chain**, including **hatchery, feed manufacturing, shrimp processing & exports, farm care products, and cold chain logistics**, creating a synergistic and resilient business model. With all core operations located in **Nellore, Andhra Pradesh**, across a 50-acre integrated facility, the company supports a vertically aligned, farmer-centric ecosystem.
---
### **Core Business Segments**
TWL operates in two primary verticals:
#### 1. **Shrimp Feed & Farm Care**
- **Feed Brands**: Bay White-Advanced, Vanamax, Tiger XL, and Maximy.
- **Capacity**: 110,000 MTPA (Metric Tonnes Per Annum)
- **Manufacturing Standards**: ISO 9001:2015, BAP, and Naturland-certified (India’s only organic shrimp feed-certified mill).
- **Key Innovations**:
- **Bay White-Advanced**: First successful Indian feed brand for *L. vannamei*, featuring natural super-stimulants for enhanced growth and FCR.
- **Tiger XL**: Nutrition-rich, cost-effective feed for Black Tiger shrimp with improved immune response.
- **Vanamax**: Scientifically formulated to reduce disease impact through micronutrients.
- **Distribution**: Network of **164+ dealer outlets** (down from 184 in 2022 due to strategic refocusing), primarily in coastal regions.
- **Revenue Concentration**: Top 10 customers account for ~39% of FY25 sales; ~36% in H1FY26.
#### 2. **Shrimp Processing & Exports**
- **Processing Plant**: State-of-the-art facility with **5,000 MTPA capacity** (upgraded from 4,000 MTPA in 2022).
- **Certifications**: FDA-listed, EU-approved, BAP, HACCP, FSSAI, BRC — enabling access to premium global markets.
- **Product Portfolio**: IQF (Individual Quick Frozen), block-frozen, cooked shrimp sold under the **'Prize Catch'** brand.
- **Export Markets**: USA, EU, UK, Japan, China, Canada, Mexico, and the Middle East.
- **Cold Storage**: 1,300 MT capacity to support processing operations.
TWL restarted its processing operations in **Q4 FY22-23** after a 16-year hiatus, exporting **138 containers in FY23-24**, and continues to scale with strategic investments in automation and debottlenecking.
---
### **Strategic Diversification & Revenue Mix**
TWL has strategically diversified beyond its core shrimp feed business:
- **Farm Care Products**: 'Baylife' brand offering antibiotic-free solutions including probiotics, mineral supplements, disease control agents, and oxygen enhancers.
- **Domestic Retail Expansion**: 'Prize Catch' for HoReCa (Hotel, Restaurant, Catering) and urban retail (Mumbai, Delhi, Bangalore, Chennai, Goa).
- **R&D Focus**: Development of sustainable, eco-friendly feed formulations and alternative proteins to mitigate fishmeal dependency.
As of **FY25 and H1FY26**, **non-feed businesses (hatchery, farm care, processing)** contributed **over 50% of total operating income**, up from ~43% in FY24 — marking a pivotal shift toward a **diversified, integrated revenue model**.
---
### **Key Operations & Capabilities**
- **Hatchery**:
- Capacity: **250 million post-larvae (PL)/year**, launched in October 2018.
- Focus: High-quality *L. vannamei* seed production with advanced biosecurity and water filtration systems.
- **R&D Infrastructure**:
- One of India’s most advanced dedicated aquaculture R&D centers.
- Collaborations with **CIBA (Central Institute of Brackishwater Aquaculture)** and international experts.
- Focus on **Feed Conversion Ratio (FCR)**, sustainability, nutrient efficiency, and disease management.
- **Farmer Engagement**:
- Technical support, training programs, and advisory services for over 3,000 farmers annually.
- Model farms in Nellore demonstrate best practices in pond management and precision aquaculture.
- **Sustainability**: Antibiotic-free procurement, traceable supply chain, and eco-conscious product development.
---
### **Financial & Capital Structure**
- **Strong Balance Sheet**: **Zero long-term debt**, healthy liquidity, and a **CARE credit rating of A- (long-term)** and **A2+ (short-term)** with a stable outlook.
- **Revenue**:
- **FY24–25 Total Revenue**: ₹2,829.3 crores
- **Shrimp Feed**: ₹1,344.2 crores
- **Processed Shrimp**: ₹1,339.0 crores
- **Profitability Challenges**:
- Processing segment incurred losses due to **global oversupply, weak shrimp prices**, and **labor bottlenecks**.
- Feed margins pressured by **high raw material costs** (fishmeal, soybean, wheat flour).
- **Strategic Shift**: Adoption of a **cash-and-carry model** in feed sales to improve financial discipline and working capital management.
---
### **Management & Governance**
- **Leadership**:
- **Chairman**: Vikramaditya Thapar (founder, 1987; industry veteran)
- **CEO**: Ramakanth V. Akula (professional management team)
- **Support Systems**: Backed by the KCT Group's legacy (est. 1929), with experience in coal, real estate, and logistics.
- **Human Resources**: ~273 employees; skilled R&D team of postgraduates and specialists.
---
### **Strategic Outlook (FY26 Onwards)**
TWL is executing a multi-year strategy focused on:
1. **Growth in Processing & Exports**:
- Expanding export markets and adding new customers.
- Investing in **automation and efficiency upgrades** to reduce losses and achieve profitability.
2. **Rebuilding the Feed Business**:
- Refocusing exclusively on **Andhra Pradesh** (exit from Gujarat and less strategic regions).
- Expanding farmer and dealer networks; establishing new depots in Krishna, East & West Godavari.
- Launching new, sustainable farm care products and functional feeds.
3. **Domestic Market Expansion**:
- Scaling HoReCa and retail presence via **Prize Catch** in Tier 1 cities.
4. **Digital Transformation**:
- Leveraging technology for real-time monitoring, precision farming, and digital farmer engagement.