VA Tech Wabag Ltd

533269

Summary

Fair Value Assessment
Undervalued (12% Discount)
Fair ValueQ1,652.08UncertaintyHigh
Close Price1,453.45Mar 31, 2025
1,416.90
Price Down by 36.55 | 2.51 %
Previous Close
1,453.45
Day Range
1,399.70 – 1,460.35
Year Range
764.85 – 1,943.95
Bid / Ask
Market Cap
88.1 Bil
Volume / Average
30.3 k / 41.2 k
Beta (5-Year)
1.98
Shares Outstanding
62.19 Mil
Primary Exchange
Bombay Stock Exchange

Financial Statements

Financials lists the Income Statement, Balance Sheet and Cash Flow statements (annual and quaterly) reported.
Name INR in Million except per share data
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
TTM
Gross Profit
Operating Income/Expenses
Total Operating Profit/Loss
Non-Operating Income/Expense, Total
Pretax Income
Provision for Income Tax
Net Income before Extraordinary Items and Discontinued Operations
Net Income after Extraordinary Items and Discontinued Operations
Non-Controlling/Minority Interests
Net Income after Non-Controlling/Minority Interests
Net Income Available to Common Stockholders
Diluted Net Income Available to Common Stockholders
Income Statement Supplemental Section
Dilution to Earnings
Earnings from Equity Interest
Basic Weighted Average Shares Outstanding
Diluted Weighted Average Shares Outstanding
Reported Normalized Basic EPS
Reported Normalized Diluted EPS
Total Dividend Per Share
5,956.20
5,531.40
6,593.80
6,952.20
6,018.50
5,887.90
5,663.60
6,405.90
6,767.30
6,602
7,091
-3,672
-3,252.40
-3,358.30
-3,539.70
-3,112.90
-3,010.10
-2,432.80
-2,979.40
-3,336
-2,828
-3,001
2,284.20
2,279
3,235.50
3,412.50
2,905.60
2,877.80
3,230.80
3,426.50
3,431.30
3,774
4,090
-613.20
-661.80
-1,446.50
-1,168
-1,808.50
-1,552.90
-1,927.90
-1,742.50
-3,262.90
-473
-557
1,671
1,617.20
1,789
2,244.50
1,097.10
1,324.90
1,302.90
1,683.90
168.30
3,301
3,533
-566.40
-689
-666.60
-774
-204.90
-485.60
-294.70
-363.30
-59
-797
-798
1,120.50
937.60
1,122.40
1,470.50
892.20
839.30
1,008.20
1,320.60
109.30
2,504
2,735
1,120.50
937.60
1,122.40
1,470.50
892.20
839.30
1,008.20
1,320.60
109.30
2,504
2,735
-19.50
-15.70
-98.40
-155.40
158
70.30
92.90
-1.500
19.20
-48
-51
1,101
921.90
1,024
1,315.10
1,050.20
909.60
1,101.10
1,319.10
128.50
2,456
2,684
1,101
921.90
1,024
1,315.10
1,050.20
909.60
1,101.10
1,319.10
128.50
2,456
2,684
1,101
921.90
1,024
1,315.10
1,050.20
909.60
1,101.10
1,319.10
128.50
2,456
2,684
0
0
15.90
9.400
54
54.44
54.53
54.61
54.67
54.67
58.47
62.19
62.19
62.19
62.18
54.54
54.76
54.73
54.70
54.67
54.67
58.47
62.19
62.19
62.19
62.89
0
0
21.21
36.87
4
4
4
4
4
View 10-K Form
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Name INR in Million except per share data
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
TTM
Gross Profit 5,956.20 5,531.40 6,593.80 6,952.20 6,018.50 5,887.90 5,663.60 6,405.90 6,767.30 6,602 7,091
Operating Income/Expenses -3,672 -3,252.40 -3,358.30 -3,539.70 -3,112.90 -3,010.10 -2,432.80 -2,979.40 -3,336 -2,828 -3,001
Total Operating Profit/Loss 2,284.20 2,279 3,235.50 3,412.50 2,905.60 2,877.80 3,230.80 3,426.50 3,431.30 3,774 4,090
Non-Operating Income/Expense, Total -613.20 -661.80 -1,446.50 -1,168 -1,808.50 -1,552.90 -1,927.90 -1,742.50 -3,262.90 -473 -557
Pretax Income 1,671 1,617.20 1,789 2,244.50 1,097.10 1,324.90 1,302.90 1,683.90 168.30 3,301 3,533
Provision for Income Tax -566.40 -689 -666.60 -774 -204.90 -485.60 -294.70 -363.30 -59 -797 -798
Net Income before Extraordinary Items and Discontinued Operations 1,120.50 937.60 1,122.40 1,470.50 892.20 839.30 1,008.20 1,320.60 109.30 2,504 2,735
Net Income after Extraordinary Items and Discontinued Operations 1,120.50 937.60 1,122.40 1,470.50 892.20 839.30 1,008.20 1,320.60 109.30 2,504 2,735
Non-Controlling/Minority Interests -19.50 -15.70 -98.40 -155.40 158 70.30 92.90 -1.500 19.20 -48 -51
Net Income after Non-Controlling/Minority Interests 1,101 921.90 1,024 1,315.10 1,050.20 909.60 1,101.10 1,319.10 128.50 2,456 2,684
Net Income Available to Common Stockholders 1,101 921.90 1,024 1,315.10 1,050.20 909.60 1,101.10 1,319.10 128.50 2,456 2,684
Diluted Net Income Available to Common Stockholders 1,101 921.90 1,024 1,315.10 1,050.20 909.60 1,101.10 1,319.10 128.50 2,456 2,684
Income Statement Supplemental Section
Dilution to Earnings 0 0
Earnings from Equity Interest 15.90 9.400
Basic Weighted Average Shares Outstanding 54 54.44 54.53 54.61 54.67 54.67 58.47 62.19 62.19 62.19 62.18
Diluted Weighted Average Shares Outstanding 54.54 54.76 54.73 54.70 54.67 54.67 58.47 62.19 62.19 62.19 62.89
Reported Normalized Basic EPS 0 0
Reported Normalized Diluted EPS 21.21 36.87
Total Dividend Per Share 4 4 4 4 4

© Copyright 2025 Morningstar, Inc. All rights reserved.
Terms of Use    Privacy Policy
© Copyright 2025 Morningstar, Inc. All rights reserved. Please read our Terms of Use above. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.
As of December 1st, 2023, the ESG-related information, methodologies, tools, ratings, data and opinions contained or reflected herein are not directed to or intended for use or distribution to India-based clients or users and their distribution to Indian resident individuals or entities is not permitted, and Morningstar/Sustainalytics accepts no responsibility or liability whatsoever for the actions of third parties in this respect.
Company: Morningstar India Private Limited; Regd. Office: 9th floor, Platinum Technopark, Plot No. 17/18, Sector 30A, Vashi, Navi Mumbai – 400705, Maharashtra, India; CIN: U72300MH2004PTC245103; Telephone No.: +91-22-61217100; Fax No.: +91-22-61217200; Contact: Morningstar India Help Desk (e-mail: helpdesk.in@morningstar.com) in case of queries or grievances.
Top