Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹549Cr
General - Electric Equipement
Rev Gr TTM
Revenue Growth TTM
-61.75%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

WSI
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% | | 20,731.8 | 2,027.3 | 342.6 | 75.8 | 56.5 | -23.4 | -40.6 | -55.5 | -63.7 | -61.3 | -68.6 |
| 53 | 41 | 68 | 95 | 81 | 64 | 56 | 68 | 40 | 23 | 22 | 21 |
Operating Profit Operating ProfitCr |
| -3.9 | 11.1 | 15.7 | 14.0 | 8.8 | 10.2 | 10.0 | -3.6 | -0.9 | 12.7 | 10.1 | -1.3 |
Other Income Other IncomeCr | 4 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 |
| 0 | 5 | 11 | 14 | 6 | 6 | 5 | -4 | -2 | 2 | 0 | -2 |
| 0 | 0 | 0 | 0 | -11 | 2 | 1 | 20 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -109.3 | -69.5 | 629.2 | 135.0 | 4,260.0 | -25.6 | -66.1 | -270.3 | -109.9 | -63.2 | -92.5 | 91.5 |
| -0.8 | 10.8 | 14.1 | 12.6 | 18.7 | 5.2 | 6.2 | -36.1 | -4.2 | 5.2 | 1.2 | -9.8 |
| -1.0 | 1.1 | 2.5 | 3.0 | 3.5 | 0.7 | 0.6 | -4.0 | -0.3 | 0.2 | 0.0 | -0.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -47.5 | -72.4 | 15.5 | -85.5 | -36.2 | -100.0 | | | 309.6 | -26.8 | -53.8 |
| 31 | 35 | 22 | 1 | 1 | 1 | 7 | 1 | 80 | 285 | 228 | 105 |
Operating Profit Operating ProfitCr |
| -130.3 | -395.9 | -1,013.6 | 68.0 | -314.4 | -427.9 | | | 0.1 | 12.6 | 4.5 | 4.6 |
Other Income Other IncomeCr | 2 | 1 | 2 | 1 | 9 | 0 | 0 | 0 | 8 | 2 | 4 | 4 |
Interest Expense Interest ExpenseCr | 25 | 5 | 4 | 0 | 5 | 0 | 0 | 4 | 4 | 6 | 8 | 9 |
Depreciation DepreciationCr | 6 | 12 | 9 | 9 | 9 | 4 | 0 | 0 | 0 | 1 | 2 | 2 |
| -47 | -44 | -31 | -6 | -6 | -5 | -7 | -4 | 3 | 36 | 5 | -2 |
| -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11 | 22 | 0 |
|
| | 3.4 | 30.3 | 79.5 | 10.0 | 11.4 | -29.0 | 40.4 | 181.0 | 1,373.3 | -137.8 | 88.6 |
| -344.5 | -633.5 | -1,601.4 | -284.8 | -1,773.0 | -2,460.6 | | | 4.0 | 14.4 | -7.4 | -1.8 |
| -22.5 | -21.8 | -5.0 | 14.5 | -85.9 | -23.5 | -3.6 | -23.0 | 4.5 | 10.0 | -3.1 | -0.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 21 | 21 | 21 | 21 | 26 | 26 | 26 | 26 | 42 | 50 | 63 | 64 |
| -140 | -183 | -194 | -161 | -107 | -111 | -120 | -49 | 18 | 84 | 134 | 142 |
Current Liabilities Current LiabilitiesCr | 358 | 462 | 461 | 384 | 137 | 146 | 153 | 69 | 138 | 143 | 132 | 123 |
Non Current Liabilities Non Current LiabilitiesCr | 119 | 22 | 13 | 13 | 420 | 13 | 13 | 36 | 37 | 69 | 78 | 78 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 204 | 182 | 139 | 105 | 20 | 19 | 12 | 37 | 101 | 168 | 202 | 142 |
Non Current Assets Non Current AssetsCr | 189 | 173 | 162 | 152 | 456 | 54 | 61 | 45 | 138 | 182 | 207 | 265 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -24 | -6 | 6 | -15 | -118 | -12 | -7 | -16 | -105 | 113 | -83 |
Investing Cash Flow Investing Cash FlowCr | 0 | 1 | 3 | 0 | -35 | 0 | -7 | 142 | 21 | -127 | -14 |
Financing Cash Flow Financing Cash FlowCr | 24 | -4 | -4 | 10 | 153 | 10 | 14 | -103 | 62 | 50 | 84 |
|
Free Cash Flow Free Cash FlowCr | -24 | -7 | 6 | -15 | -153 | -12 | -14 | 126 | -103 | -14 | -91 |
| 51.8 | 14.3 | -20.4 | 227.6 | 2,044.0 | 240.1 | 106.9 | 412.2 | -3,282.8 | 241.2 | 465.3 |
CFO To EBITDA CFO To EBITDA% | 136.9 | 22.9 | -32.2 | -953.0 | 11,526.0 | 1,380.7 | 107.0 | 3,036.1 | -1,34,089.7 | 274.9 | -763.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 22 | 17 | 16 | 12 | 2 | 4 | 17 | 30 | 139 | 738 | 446 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 7.1 | 16.0 | 0.0 |
Price To Sales Price To Sales | 1.6 | 2.4 | 8.3 | 5.3 | 7.5 | 19.8 | | | 1.7 | 2.3 | 1.9 |
Price To Book Price To Book | -0.2 | -0.1 | -0.1 | -0.1 | 0.0 | 0.0 | -0.1 | -0.7 | 3.5 | 6.5 | 2.5 |
| -9.5 | -1.6 | -0.9 | 26.5 | -415.0 | -132.0 | -22.0 | -177.5 | 2,568.3 | 18.8 | 46.2 |
Profitability Ratios Profitability Ratios |
| 23.7 | 82.3 | -661.0 | 94.1 | 97.5 | 100.0 | | | 35.8 | 49.2 | 52.7 |
| -130.3 | -395.9 | -1,013.6 | 68.0 | -314.4 | -427.9 | | | 0.1 | 12.6 | 4.5 |
| -344.5 | -633.5 | -1,601.4 | -284.8 | -1,773.0 | -2,460.6 | | | 4.0 | 14.4 | -7.4 |
| -57.2 | 29.6 | 16.6 | 5.9 | -0.3 | -17.9 | -19.3 | -0.7 | 6.0 | 20.3 | 4.5 |
| 39.2 | 27.6 | 18.1 | 4.6 | 7.2 | 6.0 | 7.1 | 17.0 | 5.3 | 34.8 | -9.0 |
| -11.8 | -12.6 | -10.4 | -2.5 | -1.2 | -7.0 | -9.1 | -4.8 | 1.3 | 13.4 | -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.