Williamson Magor & Company Ltd.
•Add ratio to table
ABOUT
AI Sector View
AI GENERATEDFinancial Services
Financials remain one of the clearest macro beneficiaries. Loan growth was 18.3% (Aug/26) versus deposit growth 14.7% (Aug/26), SCB credit growth was 17.5% YoY (2026-07), UPI transactions rose 22.0% YoY (2026-07), and M3 money supply grew 15.0% YoY (2026-07). Sector flows have also turned meaningfully supportive, with INR 13171 crore net FPI inflow over 3 months to 2026-08-31 after INR -114652 crore in the prior 3 months.
PROS
- Asset quality is healthy - gross NPA of just 0.0%
- Company generates healthy free cash flow
CONS
- Net worth is negative - accumulated losses have eroded equity
- Company is loss-making at the operating / net level
- Capital adequacy is tight at 0.0% - limited headroom to grow
- Recent results are weak - TTM profit is down 75.4% versus prior year
- Company has a low return on capital employed of -18.4%
- Company has a low return on equity of 0.0% over last 3 years
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
| Name | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| BAJFINANCE | 1034.20 | 31.71 | 643888.19 | 0.58 | 6080.60 | 27.60 | 23165.45 | 20.37 | 10.87 | 70.70 |
| SHRIRAMFIN | 1028.00 | 21.37 | 241893.03 | 1.05 | 3452.77 | 59.90 | 13400.43 | 17.46 | 11.49 | 74.63 |
| CHOLAFIN | 1845.00 | 27.40 | 157575.18 | 0.11 | 1656.22 | 45.56 | 8856.29 | 21.89 | 9.70 | 70.07 |
| TATACAP | 362.80 | 28.50 | 154003.85 | 0.16 | 16281.80 | 1464.16 | 88219.30 | 1051.00 | 8.66 | 75.72 |
| JIOFIN | 230.00 | 73.49 | 151872.26 | 0.26 | 830.25 | 155.73 | 2004.47 | 227.28 | 2.11 | 69.71 |
| BAJAJHLDNG | 11120.70 | 13.97 | 123766.17 | 1.75 | 2708.08 | -92.27 | 394.33 | 23.34 | 14.81 | 684.72 |
| MUTHOOTFIN | 2794.40 | 9.86 | 112186.35 | 1.07 | 2824.84 | 43.08 | 8671.60 | 36.25 | 15.87 | 83.76 |
| ABCAPITAL | 398.60 | 26.59 | 109118.68 | 0.00 | 1223.85 | 43.85 | 12179.54 | 137.84 | 8.82 | 41.91 |
| LTF | 309.50 | 24.37 | 77571.61 | 0.89 | 915.99 | 30.70 | 5212.92 | 22.38 | 8.54 | 62.13 |
| SBICARD | 656.05 | 27.44 | 62432.55 | 0.38 | 664.44 | 19.51 | 5040.55 | 7.60 | 11.75 | 29.83 |
| HDBFS | 668.65 | 25.53 | 55549.10 | 0.60 | 785.20 | 38.31 | 4937.90 | 18.71 | 9.09 | 57.98 |
| WILLAMAGOR | 25.89 | 0.00 | 28.37 | 0.00 | -125.43 | -7194.46 | 0.00 | -100.00 | -53.61 | — |
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| -33 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | |
| 32 | 0 | 0 | 11 | 30 | 272 | -4 | -7 | 16 | 0 | 0 | 0 | 0 | |
| Operating Profit | -65 | 0 | 0 | -11 | -29 | -271 | 6 | 7 | -15 | 0 | 1 | -0 | -0 |
| OPM % | 197.08% | 22.00% | 39.22% | -2015.09% | -2123.53% | -53200.00% | 428.47% | 1510.20% | -3108.16% | 53.06% | 65.22% | -483.33% | — |
| Other Income | 41 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 45 | 1 | 0 | 0 | 1 |
| Interest | 2 | 0 | 0 | 1 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| -27 | 0 | 1 | -11 | -29 | -271 | 6 | 7 | 29 | 1 | 1 | -0 | 1 | |
| Tax % | 61.55% | 109.09% | -119.23% | 25.64% | -10.03% | 23.78% | 21.54% | 14.56% | 47.44% | -70.19% | -3506.35% | -2190.91% | 1980.36% |
| Net Profit | -10 | 0 | 1 | -8 | -32 | -207 | 4 | 6 | 15 | 2 | 23 | -3 | -13 |
| -9 | 0 | 1 | -7 | -29 | -189 | 4 | 5 | 14 | 2 | 21 | -2 | -1 |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 35 | 52 | 49 | 52 | 39 | 20 | 26 | 3 | 3 | 3 | 1 | |
| 9 | 11 | 9 | 6 | 93 | 44 | 2 | 33 | 42 | 276 | 1 | |
| Operating Profit | 25 | 40 | 39 | 46 | -53 | -24 | 24 | -30 | -39 | -273 | 0 |
| OPM % | 72.94% | 77.98% | 80.51% | 88.40% | -134.69% | -120.35% | 91.40% | -985.42% | -1358.05% | -9571.97% | 3.47% |
| 2 | 15 | 4 | 4 | 57 | 79 | 1 | 54 | 3 | 45 | 2 | |
| Interest | 44 | 70 | 92 | 110 | 59 | 11 | 34 | 10 | 3 | 1 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before Tax | -17 | -15 | -49 | -61 | -55 | 44 | -10 | 13 | -39 | -230 | 2 |
| Tax % | 8.63% | -0.00% | -0.00% | 56.07% | -40.05% | -15.36% | -51.44% | -29.68% | 3.75% | 21.09% | -323.35% |
| Net Profit | -16 | -15 | -49 | -27 | -76 | 51 | -14 | 17 | -38 | -181 | 9 |
| EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 46.11 | -13.23 | 15.62 | -34.61 | -165.56 | — |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | — |
COMPOUNDED SALES GROWTH
- 10 Years:
- -22%
- 5 Years:
- -41%
- 3 Years:
- -52%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
STOCK PRICE CAGR
- 10 Years:
- -9%
- 5 Years:
- 3%
- 3 Years:
- 6%
- 1 Year:
- -27%
RETURN ON EQUITY
- 10 Years:
- -10%
- 5 Years:
- 0%
- 3 Years:
- 0%
- Last Year:
- 0%
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| 96 | 81 | 32 | -133 | -309 | -154 | -164 | -133 | -74 | -233 | |
| 366 | 469 | 546 | 748 | 756 | 604 | 597 | 574 | 595 | 554 | |
| Trade Payables | 0 | 3 | 0 | 71 | 1 | 1 | 2 | 2 | 3 | 4 |
| 43 | 61 | 92 | -20 | 73 | 70 | -31 | -26 | -26 | -80 | |
| Total Liabilities | 517 | 625 | 681 | 677 | 531 | 533 | 416 | 428 | 508 | 256 |
| 2 | 2 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | |
| 287 | 405 | 434 | 247 | 85 | 39 | 41 | 54 | 164 | 184 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 9 | |
| Cash & Bank | 2 | 6 | 2 | 2 | 1 | 3 | 1 | 1 | 0 | 0 |
| 226 | 212 | 244 | 426 | 444 | 490 | 374 | 373 | 337 | 63 | |
| Total Assets | 517 | 625 | 681 | 677 | 531 | 533 | 416 | 428 | 508 | 256 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| -134 | 7 | -49 | -194 | -9 | -139 | -7 | -29 | 10 | 45 | |
| Cash from Investing | -48 | -121 | -28 | -5 | -0 | 219 | 4 | 53 | 0 | 0 |
| Cash from Financing | 182 | 122 | 79 | 198 | 10 | -87 | -7 | -23 | -11 | -45 |
| -1 | 3 | -3 | -5 | 3 | 1 | -2 | -0 | -1 | -0 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
Documents
Corporate disclosures, annual reports, credit ratings, and concall transcripts
2026-09-08 - Williamson Magor & Company Limited has informed the Exchange about Copy of Newspaper Publication
2026-09-07 - Williamson Magor & Company Limited has informed the Exchange about General Updates
2026-09-05 - Williamson Magor & Company Limited has informed the Exchange regarding Notice of Annual General Meeting to be held on September 28, 2026. Please find the attached Annual Report 2025-26.
2026-09-05 - Williamson Magor & Company Limited has informed the Exchange regarding Notice of Annual General Meeting to be held on September 28, 2026
2026-08-28 - Williamson Magor & Company Limited has informed the Exchange about Copy of Newspaper Publication
2026-08-17 - Williamson Magor & Company Limited has informed the Exchange about Copy of Newspaper Publication
2026-08-12 - Williamson Magor & Company Limited has submitted to the Exchange, the financial results for the period ended Jun 30, 2026.
2026-07-22 - Williamson Magor & Company Limited has informed the Exchange regarding Resignation of Mr Javed Hossain and Mr Dillip Kumar Parida as Non- Executive Director of the company w.e.f. July 22, 2026.
2026-07-21 - Williamson Magor & Company Limited has informed the Exchange regarding Change in Director(s) of the company.
News
Recent coverage and analyst commentary for WILLAMAGOR
Loading news…
AI Stock Analyst
Williamson Magor & Company Ltd.
Sign in to Chat with AI
Log in with your 5nance account to ask institutional questions about performance, financials, and outlook.
✨ Sign In to ChatFree 5nance Account