Welspun Living Ltd.
•2026-08-21
PROS
- Latest quarter profit grew 105.0% YoY, showing strong momentum
- Strong cash generation - operating cash flow backs reported profits (CFO/PAT 0.96x)
- Company has been maintaining a healthy dividend payout of 32.2%
- 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 16.3% versus prior year
- Promoter holding has decreased over last 2 years: -4.1pp
- Company has a low return on capital employed of 11.8%
- Company has delivered a poor profit growth of 1.3% over past five years
- Operating margins have contracted to 10.5% from 14.6%
* 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
Standalone Figures in Rs. Crores / View Consolidated
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,895 | 2,269 | 1,865 | 2,056 | 2,170 | 2,396 | 1,970 | 2,086 | 1,883 | 1,843 | 1,961 | 1,905 | 2,083 | |
| 1,622 | 1,977 | 1,664 | 1,810 | 1,928 | 2,132 | 1,782 | 1,874 | 1,718 | 1,784 | 1,882 | 1,813 | 1,978 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 30 | 38 | 42 | 42 | 48 | 69 | 30 | 3 | 23 | 173 | 15 | 11 | 86 |
| Interest | 13 | 19 | 25 | 34 | 27 | 31 | 38 | 33 | 21 | 21 | 18 | 15 | 15 |
| Depreciation | 74 | 74 | 75 | 71 | 68 | 66 | 74 | 69 | 65 | 65 | 65 | 64 | 62 |
| 216 | 238 | 143 | 183 | 195 | 236 | 107 | 113 | 102 | 146 | -2 | 24 | 191 | |
| Tax % | 24.61% | 23.33% | 27.09% | 19.79% | 25.52% | 25.52% | 17.95% | 13.23% | 25.63% | -1.05% | -478.09% | -14.88% | 18.55% |
| Net Profit | 163 | 182 | 104 | 147 | 145 | 176 | 88 | 98 | 76 | 148 | -10 | 27 | 156 |
| 2 | 2 | 108 | 2 | 2 | 2 | 1 | 1 | 1 | 2 | -0 | 0 | 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% |
- 1,895
- 1,622
- Operating Profit
- —
- OPM %
- —
- Other Income
- 30
- Interest
- 13
- Depreciation
- 74
- 216
- Tax %
- 24.61%
- Net Profit
- 163
- 2
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,269
- 1,977
- Operating Profit
- —
- OPM %
- —
- Other Income
- 38
- Interest
- 19
- Depreciation
- 74
- 238
- Tax %
- 23.33%
- Net Profit
- 182
- 2
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 1,865
- 1,664
- Operating Profit
- —
- OPM %
- —
- Other Income
- 42
- Interest
- 25
- Depreciation
- 75
- 143
- Tax %
- 27.09%
- Net Profit
- 104
- 108
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,056
- 1,810
- Operating Profit
- —
- OPM %
- —
- Other Income
- 42
- Interest
- 34
- Depreciation
- 71
- 183
- Tax %
- 19.79%
- Net Profit
- 147
- 2
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,170
- 1,928
- Operating Profit
- —
- OPM %
- —
- Other Income
- 48
- Interest
- 27
- Depreciation
- 68
- 195
- Tax %
- 25.52%
- Net Profit
- 145
- 2
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 97
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,396
- 2,132
- Operating Profit
- —
- OPM %
- —
- Other Income
- 69
- Interest
- 31
- Depreciation
- 66
- 236
- Tax %
- 25.52%
- Net Profit
- 176
- 2
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 1,970
- 1,782
- Operating Profit
- —
- OPM %
- —
- Other Income
- 30
- Interest
- 38
- Depreciation
- 74
- 107
- Tax %
- 17.95%
- Net Profit
- 88
- 1
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,086
- 1,874
- Operating Profit
- —
- OPM %
- —
- Other Income
- 3
- Interest
- 33
- Depreciation
- 69
- 113
- Tax %
- 13.23%
- Net Profit
- 98
- 1
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 1,883
- 1,718
- Operating Profit
- —
- OPM %
- —
- Other Income
- 23
- Interest
- 21
- Depreciation
- 65
- 102
- Tax %
- 25.63%
- Net Profit
- 76
- 1
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 1,843
- 1,784
- Operating Profit
- —
- OPM %
- —
- Other Income
- 173
- Interest
- 21
- Depreciation
- 65
- 146
- Tax %
- -1.05%
- Net Profit
- 148
- 2
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 1,961
- 1,882
- Operating Profit
- —
- OPM %
- —
- Other Income
- 15
- Interest
- 18
- Depreciation
- 65
- -2
- Tax %
- -478.09%
- Net Profit
- -10
- -0
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 1,905
- 1,813
- Operating Profit
- —
- OPM %
- —
- Other Income
- 11
- Interest
- 15
- Depreciation
- 64
- 24
- Tax %
- -14.88%
- Net Profit
- 27
- 0
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 96
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- 2,083
- 1,978
- Operating Profit
- —
- OPM %
- —
- Other Income
- 86
- Interest
- 15
- Depreciation
- 62
- 191
- Tax %
- 18.55%
- Net Profit
- 156
- 0
- Equity Capital
- 94
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 94
- Reserves
- 0
- Promoter Pledge %
- 0.00%
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,885 | 5,639 | 4,977 | 5,395 | 5,324 | 5,956 | 6,703 | 6,298 | 8,085 | 8,622 | 7,793 | |
| 3,618 | 4,270 | 4,083 | 4,600 | 4,314 | 4,878 | 5,813 | 5,843 | 7,073 | 7,716 | 7,456 | |
| Operating Profit | 1,386 | 1,441 | 949 | 878 | 1,052 | 1,166 | 977 | 590 | 1,164 | 1,057 | — |
| OPM % | 28 | 26 | 19 | 16 | 20 | 20 | 15 | 9 | 14 | 12 | — |
| Other Income | 118 | 72 | 56 | 83 | 43 | 88 | 87 | 135 | 152 | 150 | 285 |
| Interest | 154 | 87 | 88 | 92 | 95 | 101 | 81 | 70 | 90 | 129 | 69 |
| Depreciation | 326 | 466 | 467 | 402 | 388 | 330 | 276 | 323 | 294 | 277 | 256 |
| 906 | 427 | 394 | 176 | 613 | 734 | 619 | 197 | 779 | 651 | 359 | |
| Tax % | 28 | 28 | 23 | 19 | 22 | 28 | 37 | 38 | 24 | 22 | 11 |
| Net Profit | 648 | 307 | 304 | 142 | 475 | 527 | 392 | 123 | 596 | 507 | 320 |
| EPS | 6 | 3 | 3 | 1 | 5 | 5 | 4 | 1 | 6 | 5 | — |
| Dividend Payout % | 20 | 21 | 21 | 21 | 21 | 3 | 4 | 8 | 2 | 32 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 6 | 3 | 3 | 1 | 5 | 5 | 4 | 1 | 6 | 5 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 6 | 3 | 3 | 1 | 5 | 5 | 4 | 1 | 6 | 5 | — |
- 4,885
- 3,618
- Operating Profit
- 1,386
- OPM %
- 28
- Other Income
- 118
- Interest
- 154
- Depreciation
- 326
- 906
- Tax %
- 28
- Net Profit
- 648
- EPS
- 6
- Dividend Payout %
- 20
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
- 5,639
- 4,270
- Operating Profit
- 1,441
- OPM %
- 26
- Other Income
- 72
- Interest
- 87
- Depreciation
- 466
- 427
- Tax %
- 28
- Net Profit
- 307
- EPS
- 3
- Dividend Payout %
- 21
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
- 4,977
- 4,083
- Operating Profit
- 949
- OPM %
- 19
- Other Income
- 56
- Interest
- 88
- Depreciation
- 467
- 394
- Tax %
- 23
- Net Profit
- 304
- EPS
- 3
- Dividend Payout %
- 21
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
- 5,395
- 4,600
- Operating Profit
- 878
- OPM %
- 16
- Other Income
- 83
- Interest
- 92
- Depreciation
- 402
- 176
- Tax %
- 19
- Net Profit
- 142
- EPS
- 1
- Dividend Payout %
- 21
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
- 5,324
- 4,314
- Operating Profit
- 1,052
- OPM %
- 20
- Other Income
- 43
- Interest
- 95
- Depreciation
- 388
- 613
- Tax %
- 22
- Net Profit
- 475
- EPS
- 5
- Dividend Payout %
- 21
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
- 5,956
- 4,878
- Operating Profit
- 1,166
- OPM %
- 20
- Other Income
- 88
- Interest
- 101
- Depreciation
- 330
- 734
- Tax %
- 28
- Net Profit
- 527
- EPS
- 5
- Dividend Payout %
- 3
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
- 6,703
- 5,813
- Operating Profit
- 977
- OPM %
- 15
- Other Income
- 87
- Interest
- 81
- Depreciation
- 276
- 619
- Tax %
- 37
- Net Profit
- 392
- EPS
- 4
- Dividend Payout %
- 4
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 4
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 4
- 6,298
- 5,843
- Operating Profit
- 590
- OPM %
- 9
- Other Income
- 135
- Interest
- 70
- Depreciation
- 323
- 197
- Tax %
- 38
- Net Profit
- 123
- EPS
- 1
- Dividend Payout %
- 8
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 1
- 8,085
- 7,073
- Operating Profit
- 1,164
- OPM %
- 14
- Other Income
- 152
- Interest
- 90
- Depreciation
- 294
- 779
- Tax %
- 24
- Net Profit
- 596
- EPS
- 6
- Dividend Payout %
- 2
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
- 8,622
- 7,716
- Operating Profit
- 1,057
- OPM %
- 12
- Other Income
- 150
- Interest
- 129
- Depreciation
- 277
- 651
- Tax %
- 22
- Net Profit
- 507
- EPS
- 5
- Dividend Payout %
- 32
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
- 7,793
- 7,456
- Operating Profit
- —
- OPM %
- —
- Other Income
- 285
- Interest
- 69
- Depreciation
- 256
- 359
- Tax %
- 11
- Net Profit
- 320
- EPS
- —
- Dividend Payout %
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
COMPOUNDED SALES GROWTH
- 10 Years:
- 7%
- 5 Years:
- 10%
- 3 Years:
- 9%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- 0%
- 5 Years:
- 1%
- 3 Years:
- 9%
STOCK PRICE CAGR
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- 1 Year:
- 56%
RETURN ON EQUITY
- 10 Years:
- 15%
- 5 Years:
- 12%
- 3 Years:
- 11%
- Last Year:
- 13%
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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - | - | - | - |
| Equity Capital | 100 | 100 | 100 | 100 | 100 | 100 | 99 | 99 | 97 | 96 |
| 1,799 | 2,101 | 2,329 | 2,389 | 2,707 | 3,238 | 3,374 | 3,304 | 3,637 | 3,792 | |
| 977 | 814 | 1,130 | 1,260 | 1,503 | 1,134 | 1,161 | 974 | 1,168 | 966 | |
| Trade Payables | 363 | 619 | 527 | 562 | 583 | 637 | 570 | 750 | 506 | 599 |
| 2,597 | 2,613 | 2,163 | 1,952 | 1,329 | 988 | 987 | 1,752 | 2,107 | 2,055 | |
| Total Liabilities | 5,837 | 6,248 | 6,248 | 6,264 | 6,221 | 6,098 | 6,191 | 6,880 | 7,515 | 7,508 |
| ASSETS | - | - | - | - | - | - | - | - | - | - |
| 2,649 | 3,009 | 2,776 | 2,625 | 2,361 | 2,133 | 1,979 | 2,904 | 2,833 | 2,834 | |
| Capital Work in Progress | 181 | 48 | 52 | 27 | 22 | 23 | 42 | 34 | 44 | 94 |
| 692 | 826 | 903 | 1,079 | 1,350 | 1,411 | 1,896 | 1,303 | 1,567 | 1,295 | |
| 812 | 898 | 926 | 892 | 1,056 | 1,072 | 1,070 | 1,404 | 1,553 | 1,535 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 632 | 751 | |
| Cash & Bank | 62 | 104 | 101 | 82 | 80 | 223 | 80 | 84 | 134 | 183 |
| 1,442 | 1,362 | 1,490 | 1,558 | 1,352 | 1,235 | 1,125 | 1,151 | 753 | 816 | |
| Total Assets | 5,837 | 6,248 | 6,248 | 6,264 | 6,221 | 6,098 | 6,191 | 6,880 | 7,515 | 7,508 |
| Total Debt | 2,566 | 2,738 | 2,721 | 2,510 | 2,260 | 1,394 | 1,308 | 1,754 | 1,930 | 1,642 |
| Net Working Capital | 190 | 687 | 657 | 320 | 325 | 512 | 639 | 1,014 | 1,396 | 1,292 |
| Contingent Liabilities | 41 | 382 | 362 | 538 | 934 | 1,194 | 1,662 | 673 | 599 | 842 |
| Book Value per Share | 18.91 | 21.91 | 24.18 | 24.78 | 27.94 | 33.23 | 35.14 | 34.44 | 38.42 | 40.54 |
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
| Total Debt | 2,566 | 2,738 | 2,721 | 2,510 | 2,260 | 1,394 | 1,308 | 1,754 | 1,930 | 1,642 |
| Net Working Capital | 190 | 687 | 657 | 320 | 325 | 512 | 639 | 1,014 | 1,396 | 1,292 |
| Contingent Liabilities | 41 | 382 | 362 | 538 | 934 | 1,194 | 1,662 | 673 | 599 | 842 |
| Book Value per Share | 18.91 | 21.91 | 24.18 | 24.78 | 27.94 | 33.23 | 35.14 | 34.44 | 38.42 | 40.54 |
| 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
- 1,799
- 977
- Trade Payables
- 363
- 2,597
- Total Liabilities
- 5,837
- 2,649
- Capital Work in Progress
- 181
- 692
- 812
- 0
- Cash & Bank
- 62
- 1,442
- Total Assets
- 5,837
- Total Debt
- 2,566
- Net Working Capital
- 190
- Contingent Liabilities
- 41
- Book Value per Share
- 18.91
- Face Value
- 1.00
- Total Debt
- 2,566
- Net Working Capital
- 190
- Contingent Liabilities
- 41
- Book Value per Share
- 18.91
- Face Value
- 1.00
- Equity Capital
- 100
- 2,101
- 814
- Trade Payables
- 619
- 2,613
- Total Liabilities
- 6,248
- 3,009
- Capital Work in Progress
- 48
- 826
- 898
- 0
- Cash & Bank
- 104
- 1,362
- Total Assets
- 6,248
- Total Debt
- 2,738
- Net Working Capital
- 687
- Contingent Liabilities
- 382
- Book Value per Share
- 21.91
- Face Value
- 1.00
- Total Debt
- 2,738
- Net Working Capital
- 687
- Contingent Liabilities
- 382
- Book Value per Share
- 21.91
- Face Value
- 1.00
- Equity Capital
- 100
- 2,329
- 1,130
- Trade Payables
- 527
- 2,163
- Total Liabilities
- 6,248
- 2,776
- Capital Work in Progress
- 52
- 903
- 926
- 0
- Cash & Bank
- 101
- 1,490
- Total Assets
- 6,248
- Total Debt
- 2,721
- Net Working Capital
- 657
- Contingent Liabilities
- 362
- Book Value per Share
- 24.18
- Face Value
- 1.00
- Total Debt
- 2,721
- Net Working Capital
- 657
- Contingent Liabilities
- 362
- Book Value per Share
- 24.18
- Face Value
- 1.00
- Equity Capital
- 100
- 2,389
- 1,260
- Trade Payables
- 562
- 1,952
- Total Liabilities
- 6,264
- 2,625
- Capital Work in Progress
- 27
- 1,079
- 892
- 0
- Cash & Bank
- 82
- 1,558
- Total Assets
- 6,264
- Total Debt
- 2,510
- Net Working Capital
- 320
- Contingent Liabilities
- 538
- Book Value per Share
- 24.78
- Face Value
- 1.00
- Total Debt
- 2,510
- Net Working Capital
- 320
- Contingent Liabilities
- 538
- Book Value per Share
- 24.78
- Face Value
- 1.00
- Equity Capital
- 100
- 2,707
- 1,503
- Trade Payables
- 583
- 1,329
- Total Liabilities
- 6,221
- 2,361
- Capital Work in Progress
- 22
- 1,350
- 1,056
- 0
- Cash & Bank
- 80
- 1,352
- Total Assets
- 6,221
- Total Debt
- 2,260
- Net Working Capital
- 325
- Contingent Liabilities
- 934
- Book Value per Share
- 27.94
- Face Value
- 1.00
- Total Debt
- 2,260
- Net Working Capital
- 325
- Contingent Liabilities
- 934
- Book Value per Share
- 27.94
- Face Value
- 1.00
- Equity Capital
- 100
- 3,238
- 1,134
- Trade Payables
- 637
- 988
- Total Liabilities
- 6,098
- 2,133
- Capital Work in Progress
- 23
- 1,411
- 1,072
- 0
- Cash & Bank
- 223
- 1,235
- Total Assets
- 6,098
- Total Debt
- 1,394
- Net Working Capital
- 512
- Contingent Liabilities
- 1,194
- Book Value per Share
- 33.23
- Face Value
- 1.00
- Total Debt
- 1,394
- Net Working Capital
- 512
- Contingent Liabilities
- 1,194
- Book Value per Share
- 33.23
- Face Value
- 1.00
- Equity Capital
- 99
- 3,374
- 1,161
- Trade Payables
- 570
- 987
- Total Liabilities
- 6,191
- 1,979
- Capital Work in Progress
- 42
- 1,896
- 1,070
- 0
- Cash & Bank
- 80
- 1,125
- Total Assets
- 6,191
- Total Debt
- 1,308
- Net Working Capital
- 639
- Contingent Liabilities
- 1,662
- Book Value per Share
- 35.14
- Face Value
- 1.00
- Total Debt
- 1,308
- Net Working Capital
- 639
- Contingent Liabilities
- 1,662
- Book Value per Share
- 35.14
- Face Value
- 1.00
- Equity Capital
- 99
- 3,304
- 974
- Trade Payables
- 750
- 1,752
- Total Liabilities
- 6,880
- 2,904
- Capital Work in Progress
- 34
- 1,303
- 1,404
- 0
- Cash & Bank
- 84
- 1,151
- Total Assets
- 6,880
- Total Debt
- 1,754
- Net Working Capital
- 1,014
- Contingent Liabilities
- 673
- Book Value per Share
- 34.44
- Face Value
- 1.00
- Total Debt
- 1,754
- Net Working Capital
- 1,014
- Contingent Liabilities
- 673
- Book Value per Share
- 34.44
- Face Value
- 1.00
- Equity Capital
- 97
- 3,637
- 1,168
- Trade Payables
- 506
- 2,107
- Total Liabilities
- 7,515
- 2,833
- Capital Work in Progress
- 44
- 1,567
- 1,553
- 632
- Cash & Bank
- 134
- 753
- Total Assets
- 7,515
- Total Debt
- 1,930
- Net Working Capital
- 1,396
- Contingent Liabilities
- 599
- Book Value per Share
- 38.42
- Face Value
- 1.00
- Total Debt
- 1,930
- Net Working Capital
- 1,396
- Contingent Liabilities
- 599
- Book Value per Share
- 38.42
- Face Value
- 1.00
- Equity Capital
- 96
- 3,792
- 966
- Trade Payables
- 599
- 2,055
- Total Liabilities
- 7,508
- 2,834
- Capital Work in Progress
- 94
- 1,295
- 1,535
- 751
- Cash & Bank
- 183
- 816
- Total Assets
- 7,508
- Total Debt
- 1,642
- Net Working Capital
- 1,292
- Contingent Liabilities
- 842
- Book Value per Share
- 40.54
- Face Value
- 1.00
- Total Debt
- 1,642
- Net Working Capital
- 1,292
- Contingent Liabilities
- 842
- Book Value per Share
- 40.54
- Face Value
- 1.00
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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 1,272 | 652 | 491 | 615 | 752 | 970 | 560 | 279 | 372 | 531 | |
| Cash from Investing | -801 | -720 | -293 | -222 | -238 | 59 | -241 | 278 | -156 | 336 |
| Cash from Financing | -568 | 94 | -184 | -407 | -525 | -914 | -421 | -586 | -170 | -785 |
| -97 | 25 | 14 | -14 | -11 | 116 | -102 | -29 | 46 | 82 | |
| Free Cash Flow | 1,272 | -30 | 267 | 398 | 661 | 934 | 508 | -1,075 | 186 | 216 |
| OCF / Net Profit | 1.96 | 2.13 | 1.62 | 4.34 | 1.58 | 1.84 | 1.43 | 2.27 | 0.62 | 1.05 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 2,568 | 2,230 | 2,768 | 1,426 | 1,214 | 769 |
| OCF / Net Profit | 1.96 | 2.13 | 1.62 | 4.34 | 1.58 | 1.84 | 1.43 | 2.27 | 0.62 | 1.05 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 2,568 | 2,230 | 2,768 | 1,426 | 1,214 | 769 |
- 1,272
- Cash from Investing
- -801
- Cash from Financing
- -568
- -97
- Free Cash Flow
- 1,272
- OCF / Net Profit
- 1.96
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 1.96
- Cumulative 5-Year FCF
- 0
- 652
- Cash from Investing
- -720
- Cash from Financing
- 94
- 25
- Free Cash Flow
- -30
- OCF / Net Profit
- 2.13
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 2.13
- Cumulative 5-Year FCF
- 0
- 491
- Cash from Investing
- -293
- Cash from Financing
- -184
- 14
- Free Cash Flow
- 267
- OCF / Net Profit
- 1.62
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 1.62
- Cumulative 5-Year FCF
- 0
- 615
- Cash from Investing
- -222
- Cash from Financing
- -407
- -14
- Free Cash Flow
- 398
- OCF / Net Profit
- 4.34
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 4.34
- Cumulative 5-Year FCF
- 0
- 752
- Cash from Investing
- -238
- Cash from Financing
- -525
- -11
- Free Cash Flow
- 661
- OCF / Net Profit
- 1.58
- Cumulative 5-Year FCF
- 2,568
- OCF / Net Profit
- 1.58
- Cumulative 5-Year FCF
- 2,568
- 970
- Cash from Investing
- 59
- Cash from Financing
- -914
- 116
- Free Cash Flow
- 934
- OCF / Net Profit
- 1.84
- Cumulative 5-Year FCF
- 2,230
- OCF / Net Profit
- 1.84
- Cumulative 5-Year FCF
- 2,230
- 560
- Cash from Investing
- -241
- Cash from Financing
- -421
- -102
- Free Cash Flow
- 508
- OCF / Net Profit
- 1.43
- Cumulative 5-Year FCF
- 2,768
- OCF / Net Profit
- 1.43
- Cumulative 5-Year FCF
- 2,768
- 279
- Cash from Investing
- 278
- Cash from Financing
- -586
- -29
- Free Cash Flow
- -1,075
- OCF / Net Profit
- 2.27
- Cumulative 5-Year FCF
- 1,426
- OCF / Net Profit
- 2.27
- Cumulative 5-Year FCF
- 1,426
- 372
- Cash from Investing
- -156
- Cash from Financing
- -170
- 46
- Free Cash Flow
- 186
- OCF / Net Profit
- 0.62
- Cumulative 5-Year FCF
- 1,214
- OCF / Net Profit
- 0.62
- Cumulative 5-Year FCF
- 1,214
- 531
- Cash from Investing
- 336
- Cash from Financing
- -785
- 82
- Free Cash Flow
- 216
- OCF / Net Profit
- 1.05
- Cumulative 5-Year FCF
- 769
- OCF / Net Profit
- 1.05
- Cumulative 5-Year FCF
- 769
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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - | - | - | - | - | - |
| EPS (₹) | 6.45 | 3.05 | 3.03 | 1.41 | 4.73 | 5.24 | 3.97 | 1.24 | 6.13 | 5.29 |
| Book Value (₹) | 18.91 | 21.91 | 24.18 | 24.78 | 27.94 | 33.23 | 35.14 | 34.44 | 38.42 | 40.54 |
| 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 (₹) | 9.69 | 7.69 | 7.68 | 5.41 | 8.59 | 8.53 | 6.76 | 4.51 | 9.16 | 8.18 |
| PROFITABILITY | - | - | - | - | - | - | - | - | - | - |
| Operating Margin % | 28.14% | 25.19% | 18.99% | 16.27% | 19.77% | 19.57% | 14.57% | 9.37% | 12.51% | 10.52% |
| Net Margin % | 13.17% | 5.36% | 6.08% | 2.63% | 8.92% | 8.84% | 5.85% | 1.95% | 7.37% | 5.88% |
| ROE % | 38.91% | 14.95% | 13.14% | 5.76% | 17.93% | 17.14% | 11.51% | 3.57% | 16.70% | 13.30% |
| ROCE % | 25.34% | 10.94% | 9.55% | 5.29% | 14.05% | 17.05% | 14.73% | 5.36% | 16.05% | 13.90% |
| 11.83% | 5.07% | 4.87% | 2.27% | 7.61% | 8.55% | 6.38% | 1.88% | 8.28% | 6.75% | |
| EFFICIENCY | - | - | - | - | - | - | - | - | - | - |
| Debtor Days | 28 | 35 | 54 | 53 | 55 | 46 | 42 | 42 | 29 | 29 |
| Inventory Days | 59 | 55 | 67 | 62 | 67 | 65 | 58 | 72 | 67 | 65 |
| Payable Days | 56 | 73 | 92 | 75 | 87 | 77 | 60 | 63 | 49 | 40 |
| 30 | 17 | 29 | 40 | 34 | 34 | 40 | 51 | 46 | 54 | |
| FINANCIAL HEALTH | - | - | - | - | - | - | - | - | - | - |
| Debt to Equity (x) | 1.35x | 1.24x | 1.12x | 1.01x | 0.81x | 0.42x | 0.38x | 0.52x | 0.52x | 0.42x |
| Interest Coverage (x) | 6.89x | 5.90x | 5.48x | 2.90x | 7.46x | 8.24x | 8.62x | 3.84x | 9.66x | 6.07x |
| 1.12x | 1.40x | 1.36x | 1.15x | 1.15x | 1.26x | 1.33x | 1.52x | 1.64x | 1.63x | |
| GROWTH | - | - | - | - | - | - | - | - | - | - |
| Revenue Growth % | 10.94% | 15.44% | -11.75% | 8.41% | -1.33% | 11.89% | 12.54% | -6.06% | 28.38% | 6.65% |
| Operating Profit Growth % | 22.35% | 4.01% | -34.15% | -7.51% | 19.87% | 10.76% | -16.20% | -39.60% | 97.29% | -9.21% |
| Net Profit Growth % | 27.09% | -52.72% | -0.80% | -53.38% | 234.99% | 10.90% | -25.55% | -68.66% | 384.98% | -14.94% |
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 393.11% | -13.82% | |
| VALUATION | - | - | - | - | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 22.45x | 25.55x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 3.58x | 3.33x |
| 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 | 13.04x | 13.64x |
- EPS (₹)
- 6.45
- Book Value (₹)
- 18.91
- Dividend per Share (₹)
- 1.30
- Cash EPS (₹)
- 9.69
- Operating Margin %
- 28.14%
- Net Margin %
- 13.17%
- ROE %
- 38.91%
- ROCE %
- 25.34%
- 11.83%
- Debtor Days
- 28
- Inventory Days
- 59
- Payable Days
- 56
- 30
- Debt to Equity (x)
- 1.35x
- Interest Coverage (x)
- 6.89x
- 1.12x
- Revenue Growth %
- 10.94%
- Operating Profit Growth %
- 22.35%
- Net Profit Growth %
- 27.09%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 3.05
- Book Value (₹)
- 21.91
- Dividend per Share (₹)
- 0.65
- Cash EPS (₹)
- 7.69
- Operating Margin %
- 25.19%
- Net Margin %
- 5.36%
- ROE %
- 14.95%
- ROCE %
- 10.94%
- 5.07%
- Debtor Days
- 35
- Inventory Days
- 55
- Payable Days
- 73
- 17
- Debt to Equity (x)
- 1.24x
- Interest Coverage (x)
- 5.90x
- 1.40x
- Revenue Growth %
- 15.44%
- Operating Profit Growth %
- 4.01%
- Net Profit Growth %
- -52.72%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 3.03
- Book Value (₹)
- 24.18
- Dividend per Share (₹)
- 0.65
- Cash EPS (₹)
- 7.68
- Operating Margin %
- 18.99%
- Net Margin %
- 6.08%
- ROE %
- 13.14%
- ROCE %
- 9.55%
- 4.87%
- Debtor Days
- 54
- Inventory Days
- 67
- Payable Days
- 92
- 29
- Debt to Equity (x)
- 1.12x
- Interest Coverage (x)
- 5.48x
- 1.36x
- Revenue Growth %
- -11.75%
- Operating Profit Growth %
- -34.15%
- Net Profit Growth %
- -0.80%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 1.41
- Book Value (₹)
- 24.78
- Dividend per Share (₹)
- 0.30
- Cash EPS (₹)
- 5.41
- Operating Margin %
- 16.27%
- Net Margin %
- 2.63%
- ROE %
- 5.76%
- ROCE %
- 5.29%
- 2.27%
- Debtor Days
- 53
- Inventory Days
- 62
- Payable Days
- 75
- 40
- Debt to Equity (x)
- 1.01x
- Interest Coverage (x)
- 2.90x
- 1.15x
- Revenue Growth %
- 8.41%
- Operating Profit Growth %
- -7.51%
- Net Profit Growth %
- -53.38%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 4.73
- Book Value (₹)
- 27.94
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 8.59
- Operating Margin %
- 19.77%
- Net Margin %
- 8.92%
- ROE %
- 17.93%
- ROCE %
- 14.05%
- 7.61%
- Debtor Days
- 55
- Inventory Days
- 67
- Payable Days
- 87
- 34
- Debt to Equity (x)
- 0.81x
- Interest Coverage (x)
- 7.46x
- 1.15x
- Revenue Growth %
- -1.33%
- Operating Profit Growth %
- 19.87%
- Net Profit Growth %
- 234.99%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 5.24
- Book Value (₹)
- 33.23
- Dividend per Share (₹)
- 0.15
- Cash EPS (₹)
- 8.53
- Operating Margin %
- 19.57%
- Net Margin %
- 8.84%
- ROE %
- 17.14%
- ROCE %
- 17.05%
- 8.55%
- Debtor Days
- 46
- Inventory Days
- 65
- Payable Days
- 77
- 34
- Debt to Equity (x)
- 0.42x
- Interest Coverage (x)
- 8.24x
- 1.26x
- Revenue Growth %
- 11.89%
- Operating Profit Growth %
- 10.76%
- Net Profit Growth %
- 10.90%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 3.97
- Book Value (₹)
- 35.14
- Dividend per Share (₹)
- 0.15
- Cash EPS (₹)
- 6.76
- Operating Margin %
- 14.57%
- Net Margin %
- 5.85%
- ROE %
- 11.51%
- ROCE %
- 14.73%
- 6.38%
- Debtor Days
- 42
- Inventory Days
- 58
- Payable Days
- 60
- 40
- Debt to Equity (x)
- 0.38x
- Interest Coverage (x)
- 8.62x
- 1.33x
- Revenue Growth %
- 12.54%
- Operating Profit Growth %
- -16.20%
- Net Profit Growth %
- -25.55%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 1.24
- Book Value (₹)
- 34.44
- Dividend per Share (₹)
- 0.10
- Cash EPS (₹)
- 4.51
- Operating Margin %
- 9.37%
- Net Margin %
- 1.95%
- ROE %
- 3.57%
- ROCE %
- 5.36%
- 1.88%
- Debtor Days
- 42
- Inventory Days
- 72
- Payable Days
- 63
- 51
- Debt to Equity (x)
- 0.52x
- Interest Coverage (x)
- 3.84x
- 1.52x
- Revenue Growth %
- -6.06%
- Operating Profit Growth %
- -39.60%
- Net Profit Growth %
- -68.66%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
- EPS (₹)
- 6.13
- Book Value (₹)
- 38.42
- Dividend per Share (₹)
- 0.10
- Cash EPS (₹)
- 9.16
- Operating Margin %
- 12.51%
- Net Margin %
- 7.37%
- ROE %
- 16.70%
- ROCE %
- 16.05%
- 8.28%
- Debtor Days
- 29
- Inventory Days
- 67
- Payable Days
- 49
- 46
- Debt to Equity (x)
- 0.52x
- Interest Coverage (x)
- 9.66x
- 1.64x
- Revenue Growth %
- 28.38%
- Operating Profit Growth %
- 97.29%
- Net Profit Growth %
- 384.98%
- 393.11%
- P/E (x)
- 22.45x
- P/B (x)
- 3.58x
- Dividend Yield %
- 0.07%
- 13.04x
- EPS (₹)
- 5.29
- Book Value (₹)
- 40.54
- Dividend per Share (₹)
- 1.70
- Cash EPS (₹)
- 8.18
- Operating Margin %
- 10.52%
- Net Margin %
- 5.88%
- ROE %
- 13.30%
- ROCE %
- 13.90%
- 6.75%
- Debtor Days
- 29
- Inventory Days
- 65
- Payable Days
- 40
- 54
- Debt to Equity (x)
- 0.42x
- Interest Coverage (x)
- 6.07x
- 1.63x
- Revenue Growth %
- 6.65%
- Operating Profit Growth %
- -9.21%
- Net Profit Growth %
- -14.94%
- -13.82%
- P/E (x)
- 25.55x
- P/B (x)
- 3.33x
- Dividend Yield %
- 1.26%
- 13.64x
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

