Welspun Living Ltd.
•2026-08-21
PROS
- Company has consistently been profitable over the last 5 years
- Latest quarter profit grew 82.1% YoY, showing strong momentum
- Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.30x)
- Company generates healthy free cash flow
- Institutional investors have been accumulating - FII+DII up 2.6pp
- Company has a consistent dividend-paying track record
CONS
- Recent results are weak - TTM profit is down 35.6% versus prior year
- Receivables are growing faster than sales - a possible quality concern
- Promoter holding has decreased over last 2 years: -4.1pp
- Company has delivered a poor profit growth of 4.2% over past five years
- Expensive relative to growth - PEG of 30.7
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | PAGEIND | 35400.00 | 0.00 | 39484.71 | 1.55 | 192.81 | -3.98 | 1420.45 | 7.89 | 73.60 | 20.35 |
| 2. | KPRMILL | 1122.45 | 42.05 | 38366.91 | 0.45 | 258.54 | 21.55 | 1935.52 | 14.77 | 20.16 | 19.37 |
| 3. | VTL | 594.75 | 20.30 | 17216.57 | 0.84 | 314.56 | 51.46 | 2703.08 | 13.31 | 11.31 | 18.11 |
| 4. | WELSPUNLIV | 181.25 | 61.68 | 17123.64 | 0.06 | 162.61 | 82.09 | 2795.45 | 23.66 | 15.04 | 11.53 |
| 5. | ARVIND | 518.15 | 34.04 | 14095.79 | 0.87 | 57.77 | 5.61 | 2500.96 | 24.65 | 13.98 | 9.64 |
| 6. | MANYAVAR | 542.75 | 32.73 | 13187.64 | 1.43 | 66.90 | 37.31 | 267.95 | 22.74 | 33.92 | 45.53 |
| 7. | PGIL | 2410.95 | 35.88 | 11136.31 | 0.60 | 99.23 | 51.37 | 1528.26 | 24.46 | 22.42 | 10.72 |
| 8. | SWANCORP | 302.25 | 42.38 | 9474.23 | 0.05 | -35.99 | -233.33 | 1013.75 | -16.44 | 4.50 | -0.38 |
| 9. | ICIL | 444.15 | 58.30 | 8796.58 | 0.34 | 63.22 | 67.28 | 1206.96 | 25.89 | 8.73 | 11.88 |
| 10. | GARFIBRES | 759.85 | 35.32 | 7419.81 | 1.18 | 64.60 | 21.56 | 482.37 | 31.35 | 20.98 | 18.70 |
| 11. | KUSUMGAR | 565.70 | 60.48 | 5939.36 | 0.00 | 426.47 | — | 2472.47 | — | 26.15 | 30.50 |
| 12. | GOKEX | 797.25 | 56.74 | 5842.06 | 0.00 | 44.30 | 6.81 | 1153.51 | 20.69 | 12.75 | 9.75 |
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,184 | 2,509 | 2,411 | 2,575 | 2,536 | 2,873 | 2,490 | 2,646 | 2,261 | 2,441 | 2,262 | 2,435 | 2,795 | |
| 1,873 | 2,151 | 2,072 | 2,217 | 2,195 | 2,515 | 2,209 | 2,330 | 2,035 | 2,288 | 2,102 | 2,186 | 2,609 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 31 | 33 | 43 | 41 | 52 | 63 | 38 | 2 | 29 | 15 | 14 | 16 | 33 |
| Interest | 26 | 34 | 42 | 52 | 43 | 55 | 62 | 57 | 42 | 43 | 39 | 37 | 34 |
| Depreciation | 99 | 98 | 100 | 96 | 97 | 86 | 98 | 93 | 88 | 101 | 102 | 103 | 100 |
| 216 | 259 | 240 | 252 | 253 | 280 | 158 | 168 | 124 | 24 | 14 | 125 | 220 | |
| Tax % | 24.63% | 22.68% | 25.31% | 48.23% | 26.62% | 27.81% | 22.48% | 20.96% | 27.98% | 37.62% | 82.23% | 15.21% | 26.21% |
| Net Profit | 0 | 0 | 0 | 0 | 186 | 202 | 123 | 133 | 89 | 15 | 3 | 106 | 163 |
| 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | |
| Equity Capital | 97 | 97 | 97 | 97 | 97 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 94 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Equity Capital | 97 | 97 | 97 | 97 | 97 | 96 | 96 | 96 | 96 | 96 | 96 | 96 | 94 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
- 2,184
- 1,873
- Operating Profit
- —
- OPM %
- —
- Other Income
- 31
- Interest
- 26
- Depreciation
- 99
- 216
- Tax %
- 24.63%
- Net Profit
- 0
- 2
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,509
- 2,151
- Operating Profit
- —
- OPM %
- —
- Other Income
- 33
- Interest
- 34
- Depreciation
- 98
- 259
- Tax %
- 22.68%
- Net Profit
- 0
- 2
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,411
- 2,072
- Operating Profit
- —
- OPM %
- —
- Other Income
- 43
- Interest
- 42
- Depreciation
- 100
- 240
- Tax %
- 25.31%
- Net Profit
- 0
- 2
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,575
- 2,217
- Operating Profit
- —
- OPM %
- —
- Other Income
- 41
- Interest
- 52
- Depreciation
- 96
- 252
- Tax %
- 48.23%
- Net Profit
- 0
- 2
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,536
- 2,195
- Operating Profit
- —
- OPM %
- —
- Other Income
- 52
- Interest
- 43
- Depreciation
- 97
- 253
- Tax %
- 26.62%
- Net Profit
- 186
- 2
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,873
- 2,515
- Operating Profit
- —
- OPM %
- —
- Other Income
- 63
- Interest
- 55
- Depreciation
- 86
- 280
- Tax %
- 27.81%
- Net Profit
- 202
- 2
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,490
- 2,209
- Operating Profit
- —
- OPM %
- —
- Other Income
- 38
- Interest
- 62
- Depreciation
- 98
- 158
- Tax %
- 22.48%
- Net Profit
- 123
- 1
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,646
- 2,330
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 57
- Depreciation
- 93
- 168
- Tax %
- 20.96%
- Net Profit
- 133
- 1
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,261
- 2,035
- Operating Profit
- —
- OPM %
- —
- Other Income
- 29
- Interest
- 42
- Depreciation
- 88
- 124
- Tax %
- 27.98%
- Net Profit
- 89
- 1
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,441
- 2,288
- Operating Profit
- —
- OPM %
- —
- Other Income
- 15
- Interest
- 43
- Depreciation
- 101
- 24
- Tax %
- 37.62%
- Net Profit
- 15
- 0
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,262
- 2,102
- Operating Profit
- —
- OPM %
- —
- Other Income
- 14
- Interest
- 39
- Depreciation
- 102
- 14
- Tax %
- 82.23%
- Net Profit
- 3
- 0
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,435
- 2,186
- Operating Profit
- —
- OPM %
- —
- Other Income
- 16
- Interest
- 37
- Depreciation
- 103
- 125
- Tax %
- 15.21%
- Net Profit
- 106
- 1
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,795
- 2,609
- Operating Profit
- —
- OPM %
- —
- Other Income
- 33
- Interest
- 34
- Depreciation
- 100
- 220
- Tax %
- 26.21%
- Net Profit
- 163
- 0
- Equity Capital
- 94
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 94
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 5,922 | 6,638 | 6,050 | 6,527 | 6,741 | 7,340 | 9,311 | 8,094 | 9,679 | 10,545 | 9,934 | |
| 4,329 | 5,055 | 4,927 | 5,462 | 5,526 | 5,988 | 7,953 | 7,341 | 8,310 | 9,247 | 9,185 | |
| Operating Profit | 1,683 | 1,664 | 1,205 | 1,147 | 1,310 | 1,420 | 1,425 | 874 | 1,515 | 1,451 | — |
| OPM % | 28 | 25 | 20 | 18 | 19 | 19 | 15 | 11 | 16 | 14 | — |
| Other Income | 90 | 81 | 81 | 82 | 95 | 68 | 66 | 121 | 146 | 152 | 78 |
| Interest | 237 | 158 | 141 | 159 | 178 | 198 | 131 | 130 | 153 | 217 | 153 |
| Depreciation | 372 | 505 | 504 | 436 | 481 | 454 | 420 | 442 | 394 | 373 | 407 |
| 1,074 | 536 | 560 | 287 | 694 | 769 | 873 | 302 | 967 | 860 | 384 | |
| Tax % | 30 | 32 | 29 | 21 | 24 | 28 | 31 | 33 | 30 | 25 | 25 |
| Net Profit | 749 | 362 | 398 | 226 | 524 | 551 | 607 | 203 | 673 | 644 | 286 |
| EPS | 7 | 4 | 4 | 2 | 5 | 5 | 6 | 2 | 7 | 7 | — |
| Dividend Payout % | 18 | 18 | 17 | 14 | 20 | 3 | 2 | 5 | 1 | 26 | — |
| Minority Interest | -13 | -5 | -13 | -16 | -17 | -11 | -6 | -4 | 8 | -5 | 5 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Adjusted EPS | 7 | 4 | 4 | 2 | 5 | 5 | 6 | 2 | 7 | 7 | — |
| Minority Interest | -13 | -5 | -13 | -16 | -17 | -11 | -6 | -4 | 8 | -5 | 5 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Adjusted EPS | 7 | 4 | 4 | 2 | 5 | 5 | 6 | 2 | 7 | 7 | — |
- 5,922
- 4,329
- Operating Profit
- 1,683
- OPM %
- 28
- Other Income
- 90
- Interest
- 237
- Depreciation
- 372
- 1,074
- Tax %
- 30
- Net Profit
- 749
- EPS
- 7
- Dividend Payout %
- 18
- Minority Interest
- -13
- Share of Associates
- 0
- Adjusted EPS
- 7
- Minority Interest
- -13
- Share of Associates
- 0
- Adjusted EPS
- 7
- 6,638
- 5,055
- Operating Profit
- 1,664
- OPM %
- 25
- Other Income
- 81
- Interest
- 158
- Depreciation
- 505
- 536
- Tax %
- 32
- Net Profit
- 362
- EPS
- 4
- Dividend Payout %
- 18
- Minority Interest
- -5
- Share of Associates
- 0
- Adjusted EPS
- 4
- Minority Interest
- -5
- Share of Associates
- 0
- Adjusted EPS
- 4
- 6,050
- 4,927
- Operating Profit
- 1,205
- OPM %
- 20
- Other Income
- 81
- Interest
- 141
- Depreciation
- 504
- 560
- Tax %
- 29
- Net Profit
- 398
- EPS
- 4
- Dividend Payout %
- 17
- Minority Interest
- -13
- Share of Associates
- 0
- Adjusted EPS
- 4
- Minority Interest
- -13
- Share of Associates
- 0
- Adjusted EPS
- 4
- 6,527
- 5,462
- Operating Profit
- 1,147
- OPM %
- 18
- Other Income
- 82
- Interest
- 159
- Depreciation
- 436
- 287
- Tax %
- 21
- Net Profit
- 226
- EPS
- 2
- Dividend Payout %
- 14
- Minority Interest
- -16
- Share of Associates
- 0
- Adjusted EPS
- 2
- Minority Interest
- -16
- Share of Associates
- 0
- Adjusted EPS
- 2
- 6,741
- 5,526
- Operating Profit
- 1,310
- OPM %
- 19
- Other Income
- 95
- Interest
- 178
- Depreciation
- 481
- 694
- Tax %
- 24
- Net Profit
- 524
- EPS
- 5
- Dividend Payout %
- 20
- Minority Interest
- -17
- Share of Associates
- 0
- Adjusted EPS
- 5
- Minority Interest
- -17
- Share of Associates
- 0
- Adjusted EPS
- 5
- 7,340
- 5,988
- Operating Profit
- 1,420
- OPM %
- 19
- Other Income
- 68
- Interest
- 198
- Depreciation
- 454
- 769
- Tax %
- 28
- Net Profit
- 551
- EPS
- 5
- Dividend Payout %
- 3
- Minority Interest
- -11
- Share of Associates
- 0
- Adjusted EPS
- 5
- Minority Interest
- -11
- Share of Associates
- 0
- Adjusted EPS
- 5
- 9,311
- 7,953
- Operating Profit
- 1,425
- OPM %
- 15
- Other Income
- 66
- Interest
- 131
- Depreciation
- 420
- 873
- Tax %
- 31
- Net Profit
- 607
- EPS
- 6
- Dividend Payout %
- 2
- Minority Interest
- -6
- Share of Associates
- 0
- Adjusted EPS
- 6
- Minority Interest
- -6
- Share of Associates
- 0
- Adjusted EPS
- 6
- 8,094
- 7,341
- Operating Profit
- 874
- OPM %
- 11
- Other Income
- 121
- Interest
- 130
- Depreciation
- 442
- 302
- Tax %
- 33
- Net Profit
- 203
- EPS
- 2
- Dividend Payout %
- 5
- Minority Interest
- -4
- Share of Associates
- 0
- Adjusted EPS
- 2
- Minority Interest
- -4
- Share of Associates
- 0
- Adjusted EPS
- 2
- 9,679
- 8,310
- Operating Profit
- 1,515
- OPM %
- 16
- Other Income
- 146
- Interest
- 153
- Depreciation
- 394
- 967
- Tax %
- 30
- Net Profit
- 673
- EPS
- 7
- Dividend Payout %
- 1
- Minority Interest
- 8
- Share of Associates
- 0
- Adjusted EPS
- 7
- Minority Interest
- 8
- Share of Associates
- 0
- Adjusted EPS
- 7
- 10,545
- 9,247
- Operating Profit
- 1,451
- OPM %
- 14
- Other Income
- 152
- Interest
- 217
- Depreciation
- 373
- 860
- Tax %
- 25
- Net Profit
- 644
- EPS
- 7
- Dividend Payout %
- 26
- Minority Interest
- -5
- Share of Associates
- 0
- Adjusted EPS
- 7
- Minority Interest
- -5
- Share of Associates
- 0
- Adjusted EPS
- 7
- 9,934
- 9,185
- Operating Profit
- —
- OPM %
- —
- Other Income
- 78
- Interest
- 153
- Depreciation
- 407
- 384
- Tax %
- 25
- Net Profit
- 286
- EPS
- —
- Dividend Payout %
- —
- Minority Interest
- 5
- Share of Associates
- 1
- Adjusted EPS
- —
- Minority Interest
- 5
- Share of Associates
- 1
- Adjusted EPS
- —
COMPOUNDED SALES GROWTH
- 10 Years:
- 7%
- 5 Years:
- 9%
- 3 Years:
- 4%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- 2%
- 5 Years:
- 5%
- 3 Years:
- 2%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- 56%
RETURN ON EQUITY
- 10 Years:
- 17%
- 5 Years:
- 13%
- 3 Years:
- 12%
- Last Year:
- 14%
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - | - | - | - |
| Equity Capital | 100 | 100 | 100 | 100 | 100 | 100 | 99 | 99 | 97 | 96 |
| 1,870 | 2,297 | 2,505 | 2,679 | 2,872 | 3,544 | 3,870 | 3,985 | 4,412 | 4,708 | |
| 1,456 | 1,295 | 1,578 | 1,757 | 2,050 | 1,871 | 2,135 | 1,378 | 1,566 | 1,455 | |
| Trade Payables | 665 | 752 | 645 | 704 | 898 | 1,092 | 931 | 870 | 909 | 1,123 |
| 2,385 | 2,814 | 2,359 | 2,442 | 2,275 | 1,959 | 2,277 | 2,196 | 2,501 | 2,885 | |
| Total Liabilities | 6,476 | 7,258 | 7,187 | 7,682 | 8,194 | 8,566 | 9,312 | 8,527 | 9,485 | 10,267 |
| ASSETS | - | - | - | - | - | - | - | - | - | - |
| 3,348 | 3,689 | 3,460 | 3,306 | 3,933 | 3,814 | 4,005 | 3,918 | 3,813 | 4,022 | |
| Capital Work in Progress | 183 | 56 | 63 | 486 | 56 | 171 | 162 | 46 | 47 | 375 |
| 29 | 126 | 128 | 127 | 244 | 111 | 698 | 642 | 916 | 570 | |
| 1,105 | 1,281 | 1,305 | 1,334 | 1,529 | 1,773 | 1,978 | 1,970 | 2,072 | 2,183 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,255 | 1,645 | |
| Cash & Bank | 124 | 163 | 166 | 173 | 230 | 399 | 266 | 181 | 255 | 306 |
| 1,687 | 1,943 | 2,065 | 2,256 | 2,201 | 2,297 | 2,204 | 1,771 | 1,128 | 1,166 | |
| Total Assets | 6,476 | 7,258 | 7,187 | 7,682 | 8,194 | 8,566 | 9,312 | 8,527 | 9,485 | 10,267 |
| Total Debt | 3,248 | 3,311 | 3,281 | 3,310 | 3,442 | 2,841 | 3,188 | 2,350 | 2,521 | 2,469 |
| Net Working Capital | 378 | 1,002 | 1,042 | 737 | 622 | 1,091 | 1,309 | 1,751 | 2,221 | 2,216 |
| Contingent Liabilities | 53 | 63 | 57 | 33 | 36 | 51 | 41 | 45 | 47 | 58 |
| Book Value per Share | 19.61 | 23.86 | 25.93 | 27.66 | 29.58 | 36.28 | 40.17 | 41.33 | 46.40 | 50.09 |
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
| Total Debt | 3,248 | 3,311 | 3,281 | 3,310 | 3,442 | 2,841 | 3,188 | 2,350 | 2,521 | 2,469 |
| Net Working Capital | 378 | 1,002 | 1,042 | 737 | 622 | 1,091 | 1,309 | 1,751 | 2,221 | 2,216 |
| Contingent Liabilities | 53 | 63 | 57 | 33 | 36 | 51 | 41 | 45 | 47 | 58 |
| Book Value per Share | 19.61 | 23.86 | 25.93 | 27.66 | 29.58 | 36.28 | 40.17 | 41.33 | 46.40 | 50.09 |
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
- Equity Capital
- 100
- 1,870
- 1,456
- Trade Payables
- 665
- 2,385
- Total Liabilities
- 6,476
- 3,348
- Capital Work in Progress
- 183
- 29
- 1,105
- 0
- Cash & Bank
- 124
- 1,687
- Total Assets
- 6,476
- Total Debt
- 3,248
- Net Working Capital
- 378
- Contingent Liabilities
- 53
- Book Value per Share
- 19.61
- Face Value
- 1.00
- Total Debt
- 3,248
- Net Working Capital
- 378
- Contingent Liabilities
- 53
- Book Value per Share
- 19.61
- Face Value
- 1.00
- Equity Capital
- 100
- 2,297
- 1,295
- Trade Payables
- 752
- 2,814
- Total Liabilities
- 7,258
- 3,689
- Capital Work in Progress
- 56
- 126
- 1,281
- 0
- Cash & Bank
- 163
- 1,943
- Total Assets
- 7,258
- Total Debt
- 3,311
- Net Working Capital
- 1,002
- Contingent Liabilities
- 63
- Book Value per Share
- 23.86
- Face Value
- 1.00
- Total Debt
- 3,311
- Net Working Capital
- 1,002
- Contingent Liabilities
- 63
- Book Value per Share
- 23.86
- Face Value
- 1.00
- Equity Capital
- 100
- 2,505
- 1,578
- Trade Payables
- 645
- 2,359
- Total Liabilities
- 7,187
- 3,460
- Capital Work in Progress
- 63
- 128
- 1,305
- 0
- Cash & Bank
- 166
- 2,065
- Total Assets
- 7,187
- Total Debt
- 3,281
- Net Working Capital
- 1,042
- Contingent Liabilities
- 57
- Book Value per Share
- 25.93
- Face Value
- 1.00
- Total Debt
- 3,281
- Net Working Capital
- 1,042
- Contingent Liabilities
- 57
- Book Value per Share
- 25.93
- Face Value
- 1.00
- Equity Capital
- 100
- 2,679
- 1,757
- Trade Payables
- 704
- 2,442
- Total Liabilities
- 7,682
- 3,306
- Capital Work in Progress
- 486
- 127
- 1,334
- 0
- Cash & Bank
- 173
- 2,256
- Total Assets
- 7,682
- Total Debt
- 3,310
- Net Working Capital
- 737
- Contingent Liabilities
- 33
- Book Value per Share
- 27.66
- Face Value
- 1.00
- Total Debt
- 3,310
- Net Working Capital
- 737
- Contingent Liabilities
- 33
- Book Value per Share
- 27.66
- Face Value
- 1.00
- Equity Capital
- 100
- 2,872
- 2,050
- Trade Payables
- 898
- 2,275
- Total Liabilities
- 8,194
- 3,933
- Capital Work in Progress
- 56
- 244
- 1,529
- 0
- Cash & Bank
- 230
- 2,201
- Total Assets
- 8,194
- Total Debt
- 3,442
- Net Working Capital
- 622
- Contingent Liabilities
- 36
- Book Value per Share
- 29.58
- Face Value
- 1.00
- Total Debt
- 3,442
- Net Working Capital
- 622
- Contingent Liabilities
- 36
- Book Value per Share
- 29.58
- Face Value
- 1.00
- Equity Capital
- 100
- 3,544
- 1,871
- Trade Payables
- 1,092
- 1,959
- Total Liabilities
- 8,566
- 3,814
- Capital Work in Progress
- 171
- 111
- 1,773
- 0
- Cash & Bank
- 399
- 2,297
- Total Assets
- 8,566
- Total Debt
- 2,841
- Net Working Capital
- 1,091
- Contingent Liabilities
- 51
- Book Value per Share
- 36.28
- Face Value
- 1.00
- Total Debt
- 2,841
- Net Working Capital
- 1,091
- Contingent Liabilities
- 51
- Book Value per Share
- 36.28
- Face Value
- 1.00
- Equity Capital
- 99
- 3,870
- 2,135
- Trade Payables
- 931
- 2,277
- Total Liabilities
- 9,312
- 4,005
- Capital Work in Progress
- 162
- 698
- 1,978
- 0
- Cash & Bank
- 266
- 2,204
- Total Assets
- 9,312
- Total Debt
- 3,188
- Net Working Capital
- 1,309
- Contingent Liabilities
- 41
- Book Value per Share
- 40.17
- Face Value
- 1.00
- Total Debt
- 3,188
- Net Working Capital
- 1,309
- Contingent Liabilities
- 41
- Book Value per Share
- 40.17
- Face Value
- 1.00
- Equity Capital
- 99
- 3,985
- 1,378
- Trade Payables
- 870
- 2,196
- Total Liabilities
- 8,527
- 3,918
- Capital Work in Progress
- 46
- 642
- 1,970
- 0
- Cash & Bank
- 181
- 1,771
- Total Assets
- 8,527
- Total Debt
- 2,350
- Net Working Capital
- 1,751
- Contingent Liabilities
- 45
- Book Value per Share
- 41.33
- Face Value
- 1.00
- Total Debt
- 2,350
- Net Working Capital
- 1,751
- Contingent Liabilities
- 45
- Book Value per Share
- 41.33
- Face Value
- 1.00
- Equity Capital
- 97
- 4,412
- 1,566
- Trade Payables
- 909
- 2,501
- Total Liabilities
- 9,485
- 3,813
- Capital Work in Progress
- 47
- 916
- 2,072
- 1,255
- Cash & Bank
- 255
- 1,128
- Total Assets
- 9,485
- Total Debt
- 2,521
- Net Working Capital
- 2,221
- Contingent Liabilities
- 47
- Book Value per Share
- 46.40
- Face Value
- 1.00
- Total Debt
- 2,521
- Net Working Capital
- 2,221
- Contingent Liabilities
- 47
- Book Value per Share
- 46.40
- Face Value
- 1.00
- Equity Capital
- 96
- 4,708
- 1,455
- Trade Payables
- 1,123
- 2,885
- Total Liabilities
- 10,267
- 4,022
- Capital Work in Progress
- 375
- 570
- 2,183
- 1,645
- Cash & Bank
- 306
- 1,166
- Total Assets
- 10,267
- Total Debt
- 2,469
- Net Working Capital
- 2,216
- Contingent Liabilities
- 58
- Book Value per Share
- 50.09
- Face Value
- 1.00
- Total Debt
- 2,469
- Net Working Capital
- 2,216
- Contingent Liabilities
- 58
- Book Value per Share
- 50.09
- Face Value
- 1.00
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 1,328 | 832 | 545 | 807 | 777 | 954 | 587 | 756 | 533 | 688 | |
| Cash from Investing | -801 | -712 | -302 | -540 | -459 | -98 | -600 | 243 | -209 | 57 |
| Cash from Financing | -620 | -99 | -250 | -232 | -269 | -762 | -55 | -1,086 | -269 | -663 |
| -93 | 21 | -6 | 35 | 49 | 93 | -68 | -87 | 55 | 82 | |
| Free Cash Flow | 1,328 | 125 | 278 | 113 | 146 | 592 | 41 | 556 | 309 | -126 |
| OCF / Net Profit | 1.77 | 2.30 | 1.37 | 3.57 | 1.48 | 1.73 | 0.97 | 3.73 | 0.79 | 1.07 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 1,990 | 1,254 | 1,169 | 1,447 | 1,643 | 1,371 |
| OCF / Net Profit | 1.77 | 2.30 | 1.37 | 3.57 | 1.48 | 1.73 | 0.97 | 3.73 | 0.79 | 1.07 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 1,990 | 1,254 | 1,169 | 1,447 | 1,643 | 1,371 |
- 1,328
- Cash from Investing
- -801
- Cash from Financing
- -620
- -93
- Free Cash Flow
- 1,328
- OCF / Net Profit
- 1.77
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 1.77
- Cumulative 5-Year FCF
- 0
- 832
- Cash from Investing
- -712
- Cash from Financing
- -99
- 21
- Free Cash Flow
- 125
- OCF / Net Profit
- 2.30
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 2.30
- Cumulative 5-Year FCF
- 0
- 545
- Cash from Investing
- -302
- Cash from Financing
- -250
- -6
- Free Cash Flow
- 278
- OCF / Net Profit
- 1.37
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 1.37
- Cumulative 5-Year FCF
- 0
- 807
- Cash from Investing
- -540
- Cash from Financing
- -232
- 35
- Free Cash Flow
- 113
- OCF / Net Profit
- 3.57
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 3.57
- Cumulative 5-Year FCF
- 0
- 777
- Cash from Investing
- -459
- Cash from Financing
- -269
- 49
- Free Cash Flow
- 146
- OCF / Net Profit
- 1.48
- Cumulative 5-Year FCF
- 1,990
- OCF / Net Profit
- 1.48
- Cumulative 5-Year FCF
- 1,990
- 954
- Cash from Investing
- -98
- Cash from Financing
- -762
- 93
- Free Cash Flow
- 592
- OCF / Net Profit
- 1.73
- Cumulative 5-Year FCF
- 1,254
- OCF / Net Profit
- 1.73
- Cumulative 5-Year FCF
- 1,254
- 587
- Cash from Investing
- -600
- Cash from Financing
- -55
- -68
- Free Cash Flow
- 41
- OCF / Net Profit
- 0.97
- Cumulative 5-Year FCF
- 1,169
- OCF / Net Profit
- 0.97
- Cumulative 5-Year FCF
- 1,169
- 756
- Cash from Investing
- 243
- Cash from Financing
- -1,086
- -87
- Free Cash Flow
- 556
- OCF / Net Profit
- 3.73
- Cumulative 5-Year FCF
- 1,447
- OCF / Net Profit
- 3.73
- Cumulative 5-Year FCF
- 1,447
- 533
- Cash from Investing
- -209
- Cash from Financing
- -269
- 55
- Free Cash Flow
- 309
- OCF / Net Profit
- 0.79
- Cumulative 5-Year FCF
- 1,643
- OCF / Net Profit
- 0.79
- Cumulative 5-Year FCF
- 1,643
- 688
- Cash from Investing
- 57
- Cash from Financing
- -663
- 82
- Free Cash Flow
- -126
- OCF / Net Profit
- 1.07
- Cumulative 5-Year FCF
- 1,371
- OCF / Net Profit
- 1.07
- Cumulative 5-Year FCF
- 1,371
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - | - | - | - | - | - |
| EPS (₹) | 7.30 | 3.56 | 3.83 | 2.09 | 5.05 | 5.37 | 6.08 | 2.01 | 7.01 | 6.66 |
| Book Value (₹) | 19.61 | 23.86 | 25.93 | 27.66 | 29.58 | 36.28 | 40.17 | 41.33 | 46.40 | 50.09 |
| Dividend per Share (₹) | 1.30 | 0.65 | 0.65 | 0.30 | 1.00 | 0.15 | 0.15 | 0.10 | 0.10 | 1.70 |
| Cash EPS (₹) | 11.16 | 8.64 | 8.98 | 6.59 | 10.01 | 10.00 | 10.40 | 6.52 | 10.98 | 10.61 |
| PROFITABILITY | - | - | - | - | - | - | - | - | - | - |
| Operating Margin % | 28.41% | 25.06% | 19.21% | 17.57% | 19.43% | 19.34% | 15.30% | 10.80% | 14.14% | 12.31% |
| Net Margin % | 12.65% | 5.46% | 6.35% | 3.47% | 7.78% | 7.50% | 6.52% | 2.50% | 6.95% | 6.11% |
| ROE % | 44.04% | 16.60% | 15.92% | 8.40% | 18.23% | 16.65% | 15.94% | 5.03% | 15.66% | 13.83% |
| ROCE % | 26.94% | 12.70% | 12.08% | 7.45% | 13.95% | 14.98% | 14.72% | 6.35% | 16.63% | 15.04% |
| 12.31% | 5.28% | 5.51% | 3.04% | 6.61% | 6.57% | 6.79% | 2.27% | 7.47% | 6.52% | |
| EFFICIENCY | - | - | - | - | - | - | - | - | - | - |
| Debtor Days | 40 | 50 | 55 | 56 | 59 | 56 | 43 | 44 | 42 | 50 |
| Inventory Days | 68 | 66 | 75 | 74 | 78 | 82 | 74 | 89 | 76 | 74 |
| Payable Days | 82 | 92 | 91 | 79 | 96 | 110 | 77 | 77 | 68 | 70 |
| 26 | 23 | 39 | 50 | 40 | 28 | 39 | 56 | 50 | 54 | |
| FINANCIAL HEALTH | - | - | - | - | - | - | - | - | - | - |
| Debt to Equity (x) | 1.65x | 1.38x | 1.26x | 1.19x | 1.16x | 0.78x | 0.80x | 0.58x | 0.56x | 0.51x |
| Interest Coverage (x) | 5.54x | 4.38x | 4.98x | 2.80x | 4.91x | 4.89x | 7.65x | 3.32x | 7.30x | 4.96x |
| 1.16x | 1.41x | 1.42x | 1.25x | 1.19x | 1.33x | 1.37x | 1.66x | 1.72x | 1.68x | |
| GROWTH | - | - | - | - | - | - | - | - | - | - |
| Revenue Growth % | 11.68% | 12.09% | -8.86% | 7.88% | 3.29% | 8.89% | 26.86% | -13.08% | 19.59% | 8.95% |
| Operating Profit Growth % | 22.93% | -1.14% | -27.60% | -4.81% | 14.22% | 8.40% | 0.34% | -38.66% | 73.33% | -4.23% |
| Net Profit Growth % | 37.63% | -51.63% | 9.88% | -43.20% | 131.84% | 5.04% | 10.16% | -66.62% | 232.20% | -4.27% |
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 248.31% | -4.91% | |
| VALUATION | - | - | - | - | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 19.64x | 20.27x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 2.97x | 2.70x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.07% | 1.26% |
| 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 10.33x | 10.42x |
- EPS (₹)
- 7.30
- Book Value (₹)
- 19.61
- Dividend per Share (₹)
- 1.30
- Cash EPS (₹)
- 11.16
- Operating Margin %
- 28.41%
- Net Margin %
- 12.65%
- ROE %
- 44.04%
- ROCE %
- 26.94%
- 12.31%
- Debtor Days
- 40
- Inventory Days
- 68
- Payable Days
- 82
- 26
- Debt to Equity (x)
- 1.65x
- Interest Coverage (x)
- 5.54x
- 1.16x
- Revenue Growth %
- 11.68%
- Operating Profit Growth %
- 22.93%
- Net Profit Growth %
- 37.63%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 3.56
- Book Value (₹)
- 23.86
- Dividend per Share (₹)
- 0.65
- Cash EPS (₹)
- 8.64
- Operating Margin %
- 25.06%
- Net Margin %
- 5.46%
- ROE %
- 16.60%
- ROCE %
- 12.70%
- 5.28%
- Debtor Days
- 50
- Inventory Days
- 66
- Payable Days
- 92
- 23
- Debt to Equity (x)
- 1.38x
- Interest Coverage (x)
- 4.38x
- 1.41x
- Revenue Growth %
- 12.09%
- Operating Profit Growth %
- -1.14%
- Net Profit Growth %
- -51.63%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 3.83
- Book Value (₹)
- 25.93
- Dividend per Share (₹)
- 0.65
- Cash EPS (₹)
- 8.98
- Operating Margin %
- 19.21%
- Net Margin %
- 6.35%
- ROE %
- 15.92%
- ROCE %
- 12.08%
- 5.51%
- Debtor Days
- 55
- Inventory Days
- 75
- Payable Days
- 91
- 39
- Debt to Equity (x)
- 1.26x
- Interest Coverage (x)
- 4.98x
- 1.42x
- Revenue Growth %
- -8.86%
- Operating Profit Growth %
- -27.60%
- Net Profit Growth %
- 9.88%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 2.09
- Book Value (₹)
- 27.66
- Dividend per Share (₹)
- 0.30
- Cash EPS (₹)
- 6.59
- Operating Margin %
- 17.57%
- Net Margin %
- 3.47%
- ROE %
- 8.40%
- ROCE %
- 7.45%
- 3.04%
- Debtor Days
- 56
- Inventory Days
- 74
- Payable Days
- 79
- 50
- Debt to Equity (x)
- 1.19x
- Interest Coverage (x)
- 2.80x
- 1.25x
- Revenue Growth %
- 7.88%
- Operating Profit Growth %
- -4.81%
- Net Profit Growth %
- -43.20%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 5.05
- Book Value (₹)
- 29.58
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 10.01
- Operating Margin %
- 19.43%
- Net Margin %
- 7.78%
- ROE %
- 18.23%
- ROCE %
- 13.95%
- 6.61%
- Debtor Days
- 59
- Inventory Days
- 78
- Payable Days
- 96
- 40
- Debt to Equity (x)
- 1.16x
- Interest Coverage (x)
- 4.91x
- 1.19x
- Revenue Growth %
- 3.29%
- Operating Profit Growth %
- 14.22%
- Net Profit Growth %
- 131.84%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 5.37
- Book Value (₹)
- 36.28
- Dividend per Share (₹)
- 0.15
- Cash EPS (₹)
- 10.00
- Operating Margin %
- 19.34%
- Net Margin %
- 7.50%
- ROE %
- 16.65%
- ROCE %
- 14.98%
- 6.57%
- Debtor Days
- 56
- Inventory Days
- 82
- Payable Days
- 110
- 28
- Debt to Equity (x)
- 0.78x
- Interest Coverage (x)
- 4.89x
- 1.33x
- Revenue Growth %
- 8.89%
- Operating Profit Growth %
- 8.40%
- Net Profit Growth %
- 5.04%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 6.08
- Book Value (₹)
- 40.17
- Dividend per Share (₹)
- 0.15
- Cash EPS (₹)
- 10.40
- Operating Margin %
- 15.30%
- Net Margin %
- 6.52%
- ROE %
- 15.94%
- ROCE %
- 14.72%
- 6.79%
- Debtor Days
- 43
- Inventory Days
- 74
- Payable Days
- 77
- 39
- Debt to Equity (x)
- 0.80x
- Interest Coverage (x)
- 7.65x
- 1.37x
- Revenue Growth %
- 26.86%
- Operating Profit Growth %
- 0.34%
- Net Profit Growth %
- 10.16%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 2.01
- Book Value (₹)
- 41.33
- Dividend per Share (₹)
- 0.10
- Cash EPS (₹)
- 6.52
- Operating Margin %
- 10.80%
- Net Margin %
- 2.50%
- ROE %
- 5.03%
- ROCE %
- 6.35%
- 2.27%
- Debtor Days
- 44
- Inventory Days
- 89
- Payable Days
- 77
- 56
- Debt to Equity (x)
- 0.58x
- Interest Coverage (x)
- 3.32x
- 1.66x
- Revenue Growth %
- -13.08%
- Operating Profit Growth %
- -38.66%
- Net Profit Growth %
- -66.62%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 7.01
- Book Value (₹)
- 46.40
- Dividend per Share (₹)
- 0.10
- Cash EPS (₹)
- 10.98
- Operating Margin %
- 14.14%
- Net Margin %
- 6.95%
- ROE %
- 15.66%
- ROCE %
- 16.63%
- 7.47%
- Debtor Days
- 42
- Inventory Days
- 76
- Payable Days
- 68
- 50
- Debt to Equity (x)
- 0.56x
- Interest Coverage (x)
- 7.30x
- 1.72x
- Revenue Growth %
- 19.59%
- Operating Profit Growth %
- 73.33%
- Net Profit Growth %
- 232.20%
- 248.31%
- P/E (x)
- 19.64x
- P/B (x)
- 2.97x
- Dividend Yield %
- 0.07%
- 10.33x
- EPS (₹)
- 6.66
- Book Value (₹)
- 50.09
- Dividend per Share (₹)
- 1.70
- Cash EPS (₹)
- 10.61
- Operating Margin %
- 12.31%
- Net Margin %
- 6.11%
- ROE %
- 13.83%
- ROCE %
- 15.04%
- 6.52%
- Debtor Days
- 50
- Inventory Days
- 74
- Payable Days
- 70
- 54
- Debt to Equity (x)
- 0.51x
- Interest Coverage (x)
- 4.96x
- 1.68x
- Revenue Growth %
- 8.95%
- Operating Profit Growth %
- -4.23%
- Net Profit Growth %
- -4.27%
- -4.91%
- P/E (x)
- 20.27x
- P/B (x)
- 2.70x
- Dividend Yield %
- 1.26%
- 10.42x
Documents
Announcements
- Analysts/Institutional Investor Meet/Con. Call Updates
2026-08-17 - Welspun Living Limited has informed the Exchange about Transcript
- Copy of Newspaper Publication
2026-08-14 - Welspun Living Limited has informed the Exchange about Copy of Newspaper Publication with respect to Unaudited Financial Results for the quarter ended June 30, 2026
Annual Reports
Credit Ratings
- Credit Rating
2025-09-05 - Welspun Living Limited has informed the Exchange about Credit Rating
Concalls
Aug 2026
May 2026
Feb 2026

