Login
Products
Login
Home
Alerts
Search
Watchlist
Products

W S Industries (India) Ltd

WSI
NSE
72.31
3.11%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

W S Industries (India) Ltd

WSI
NSE
72.31
3.11%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
549Cr
Close
Close Price
72.31
Industry
Industry
General - Electric Equipement
PE
Price To Earnings
PS
Price To Sales
4.97
Revenue
Revenue
110Cr
Rev Gr TTM
Revenue Growth TTM
-61.75%
PAT Gr TTM
PAT Growth TTM
-488.46%
Peer Comparison
How does WSI stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
WSI
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
5146811108972626640262421
Growth YoY
Revenue Growth YoY%
20,731.82,027.3342.675.856.5-23.4-40.6-55.5-63.7-61.3-68.6
Expenses
ExpensesCr
534168958164566840232221
Operating Profit
Operating ProfitCr
-251315876-20320
OPM
OPM%
-3.911.115.714.08.810.210.0-3.6-0.912.710.1-1.3
Other Income
Other IncomeCr
410001111111
Interest Expense
Interest ExpenseCr
221222222222
Depreciation
DepreciationCr
000000111000
PBT
PBTCr
051114665-4-220-2
Tax
TaxCr
0000-1121200000
PAT
PATCr
0511141744-24-210-2
Growth YoY
PAT Growth YoY%
-109.3-69.5629.2135.04,260.0-25.6-66.1-270.3-109.9-63.2-92.591.5
NPM
NPM%
-0.810.814.112.618.75.26.2-36.1-4.25.21.2-9.8
EPS
EPS
-1.01.12.53.03.50.70.6-4.0-0.30.20.0-0.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
13722000080326239110
Growth
Revenue Growth%
-47.5-72.415.5-85.5-36.2-100.0309.6-26.8-53.8
Expenses
ExpensesCr
3135221117180285228105
Operating Profit
Operating ProfitCr
-18-28-202-1-1-7-1041115
OPM
OPM%
-130.3-395.9-1,013.668.0-314.4-427.90.112.64.54.6
Other Income
Other IncomeCr
212190008244
Interest Expense
Interest ExpenseCr
2554050044689
Depreciation
DepreciationCr
6129994000122
PBT
PBTCr
-47-44-31-6-6-5-7-43365-2
Tax
TaxCr
-110000000-11220
PAT
PATCr
-46-45-31-6-6-5-7-4347-18-2
Growth
PAT Growth%
3.430.379.510.011.4-29.040.4181.01,373.3-137.888.6
NPM
NPM%
-344.5-633.5-1,601.4-284.8-1,773.0-2,460.64.014.4-7.4-1.8
EPS
EPS
-22.5-21.8-5.014.5-85.9-23.5-3.6-23.04.510.0-3.1-0.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
212121212626262642506364
Reserves
ReservesCr
-140-183-194-161-107-111-120-491884134142
Current Liabilities
Current LiabilitiesCr
35846246138413714615369138143132123
Non Current Liabilities
Non Current LiabilitiesCr
11922131342013133637697878
Total Liabilities
Total LiabilitiesCr
393355302257476737382239349409407
Current Assets
Current AssetsCr
20418213910520191237101168202142
Non Current Assets
Non Current AssetsCr
189173162152456546145138182207265
Total Assets
Total AssetsCr
393355302257476737382239349409407

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-24-66-15-118-12-7-16-105113-83
Investing Cash Flow
Investing Cash FlowCr
0130-350-714221-127-14
Financing Cash Flow
Financing Cash FlowCr
24-4-4101531014-103625084
Net Cash Flow
Net Cash FlowCr
0-105-51-2022-2136-12
Free Cash Flow
Free Cash FlowCr
-24-76-15-153-12-14126-103-14-91
CFO To PAT
CFO To PAT%
51.814.3-20.4227.62,044.0240.1106.9412.2-3,282.8241.2465.3
CFO To EBITDA
CFO To EBITDA%
136.922.9-32.2-953.011,526.01,380.7107.03,036.1-1,34,089.7274.9-763.3

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
22171612241730139738446
Price To Earnings
Price To Earnings
0.00.00.00.40.00.00.00.07.116.00.0
Price To Sales
Price To Sales
1.62.48.35.37.519.81.72.31.9
Price To Book
Price To Book
-0.2-0.1-0.1-0.10.00.0-0.1-0.73.56.52.5
EV To EBITDA
EV To EBITDA
-9.5-1.6-0.926.5-415.0-132.0-22.0-177.52,568.318.846.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
23.782.3-661.094.197.5100.035.849.252.7
OPM
OPM%
-130.3-395.9-1,013.668.0-314.4-427.90.112.64.5
NPM
NPM%
-344.5-633.5-1,601.4-284.8-1,773.0-2,460.64.014.4-7.4
ROCE
ROCE%
-57.229.616.65.9-0.3-17.9-19.3-0.76.020.34.5
ROE
ROE%
39.227.618.14.67.26.07.117.05.334.8-9.0
ROA
ROA%
-11.8-12.6-10.4-2.5-1.2-7.0-9.1-4.81.313.4-4.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### Strategic Pivot and Corporate Evolution W.S. Industries (India) Limited (WSI) has successfully executed a comprehensive strategic transformation. Following a change in management in **June 2022**, the company pivoted from its legacy electro-porcelain insulators business—which has been entirely phased out—to a primary focus on **Infrastructure Construction**, **EPC (Engineering, Procurement, and Construction) projects**, and **Real Estate Development**. The company has resolved historical debt with secured creditors and is now an active participant in State, Central Government, and private sector infrastructure tenders. To support this new direction, the company has aggressively restructured its balance sheet through land monetization and multiple rounds of capital raising. --- ### Core Business Verticals and Project Portfolio The company operates under a single reportable **Infrastructure segment**, focusing on civil construction and water management. * **Infrastructure & EPC Operations:** WSI provides integrated solutions for storm water drainage, water supply schemes, and road infrastructure. * **Order Book Status:** * Historical project wins totaled **₹753.22 Crores**. * As of **August 2025**, the active order book stands at approximately **₹125 Crores**, reflecting a period of high execution where projects have reached significant milestones. * Management expects to recognize **90-95%** of current unsatisfied contract values as revenue within the next reporting period. **Key Infrastructure Projects:** | Project Name | Location | Nature of Work | | :--- | :--- | :--- | | **Integrated Bus Terminal** | Trichy | Multi-Utility Facility Centre & Terminal construction. | | **Jal Jeevan Mission** | Nagapattinam | Combined Water Supply Scheme. | | **Kovalam Basin Works** | Chennai | Integrated Storm Water Drain (ISWD) infrastructure. | | **Pallavaram-Thoraipakkam Road** | Chennai | Macro Drain projects. | | **Omni Bus Stand** | Tiruchirappalli | Construction valued at **₹14.92 Crores**. | | **Rail Over Bridge** | Trichy | Civil infrastructure at Maris Theatre. | --- ### Asset Monetization and Real Estate Strategy WSI leverages a significant land bank to generate liquidity and develop high-yield annuity assets. * **Sunguvarchatram Industrial Park (Santhavellore):** * The company and its subsidiaries have aggregated approximately **400 acres** of contiguous land in the **Sriperumbudur-Bangalore Industrial Corridor**. * **Development Potential:** Estimated at **2 crore square feet** for logistics parks, light engineering units, and industrial housing. * **Strategic Value:** Located **10 km** from the proposed **Parandur New Airport** and near global hubs for Samsung, Foxconn, and Hyundai. * **Porur IT Park (Chennai):** * **6.53 acres** of land transferred to subsidiary **WSI Falcon** for a **Grade A IT/ITES park**. * **Joint Venture:** Partnered with **Prestige Exora Business Parks Ltd** (Prestige Group). * **Financials:** Sale consideration of **₹140 Crores** (**₹25 Crores** upfront, balance deferred). * **Bangalore (Shettigere):** Investment property generating **₹0.82 Crores** (FY24) via easement right leasing. --- ### Corporate Structure and Subsidiaries The group structure is designed to facilitate specialized verticals and joint ventures: | Subsidiary Name | Ownership | Focus / Status | | :--- | :--- | :--- | | **WSI Falcon Infra Projects Pvt Ltd** | **51%** | IT Park development at Porur; JV with **Prestige Group**. | | **WSI-P&C Verticals Pvt Ltd** | **100%** | Dedicated infrastructure and civil construction arm (Inc. **Dec 2023**). | *Note: WSI Falcon's status changed from 100% to 51% on **December 30, 2024**, following investment by Prestige Exora.* --- ### Financial Performance and Capital Structure WSI has transitioned from a loss-making entity to a revenue-generating group, though recent figures reflect one-time tax adjustments and project cycles. **Consolidated Financial Summary:** | Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Total Income** | **₹240.91 Cr** | **₹328.76 Cr** | **₹82.87 Cr** | | **Profit Before Tax (PBT)** | **₹7.13 Cr** | **₹36.88 Cr** | **(₹1.19 Cr)** | | **EBIDTA** | *Decreased* | **₹43.58 Cr** | **₹3.27 Cr** | **Capital Raising & Liquidity:** * **Authorized Capital:** Increased to **₹125 Crores** in July 2025. * **Recent Fundraising (Jan 2026):** Allotted **99,43,125** equity shares and **50,00,000** warrants at **₹100/unit**, raising over **₹111 Crores** in immediate capital. * **Debt Profile:** * **₹35.50 Crores** in **12% NCDs** redeemable in **March 2029**. * Working capital limits of **₹25 Crores** (Fund and Non-fund based). * **₹9.25 Crores** in preference shares fully redeemed in **February 2026**. --- ### Risk Factors and Mitigation **Operational Risks:** * **Budgetary Controls:** Auditors note that a control-based budgetary process is still being implemented; cost deviations are currently only fully known upon project completion. * **Concentration:** High reliance on government contracts and related-party transactions (shareholders approved a **₹300 Crore** limit for transactions with entities like **CMK Projects** and **Renaatus Projects**). **Financial & Regulatory Risks:** * **Tax Liability:** Recognized a **₹16.90 Crore** capital gain tax liability in FY25 due to the dilution of the WSI Falcon subsidiary, which triggered a reversal of **Section 47** income tax exemptions. * **Legacy Liabilities:** Contingent liability of **₹15.97 Crores** in unpaid dividends for cumulative redeemable preference shares (2013–2016). * **Write-backs:** **₹5.55 Crores** in payables from the discontinued insulators division were written back, pending final regulatory approval. **Legal Contingencies:** * Ongoing arbitration with **Uttar Haryana Bijli Vitran Nigam Limited**. * Disputes regarding land titles for a **54-cent** plot in Chennai and challenges to historical sale deeds. --- ### Future Outlook and Diversification WSI is positioning itself for long-term stability by blending short-term EPC revenue with long-term annuity income. * **New Sectors:** The company has amended its Memorandum of Association to enter the **Defense Segment** and **Data Centers**. * **Extended Timeline:** Shareholders approved extending the utilization of funds raised in 2024/25 until **October 31, 2027**, to align with the phased development of the **400-acre** industrial corridor land. * **Annuity Focus:** The shift toward warehousing and IT parks is intended to provide a steady cash flow buffer against the cyclical nature of construction.