Price
Financials
Standalone, Rs crore| Jun 2013 | Sep 2013 | Dec 2013 | Mar 2014 | Jun 2014 | Sep 2014 | Dec 2014 | Mar 2015 | Jun 2015 | Sep 2015 | Dec 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 15 | 14 | 5 | 6 | 6 | 11 | 5 | 7 | 2 | 3 | 1 | 1 |
| Expenses | 12 | 13 | 9 | 17 | 11 | 12 | 12 | 14 | 6 | 7 | 5 | 6 |
| Operating Profit | 3 | 1 | -4 | -11 | -6 | -1 | -7 | -7 | -4 | -4 | -4 | -5 |
| OPM % | 21% | 8% | -72% | -199% | -98% | -7% | -135% | -101% | -280% | -113% | -415% | -394% |
| Other Income | 0 | 0 | 0 | 6 | 2 | 1 | 2 | 1 | 0 | 0 | 0 | 0 |
| Interest | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 1 | 2 | 2 | 3 | 2 |
| Depreciation | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 3 | 3 | 4 |
| Profit before tax | -2 | -4 | -9 | -12 | -9 | -5 | -10 | -10 | -10 | -9 | -10 | -11 |
| Tax % | 0% | 0% | 0% | 3% | 0% | 0% | 0% | -1% | 0% | 0% | 0% | 0% |
| Net Profit | -2 | -4 | -9 | -12 | -9 | -5 | -10 | -9 | -10 | -9 | -10 | -11 |
| EPS in Rs | -0.08 | -0.13 | -0.29 | -0.41 | -0.31 | -0.15 | -0.35 | -0.32 | -0.32 | -0.30 | -0.35 | -0.36 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 47 | 63 | 35 | 62 | 60 | 91 | 142 | 73 | 39 | 28 | 7 |
| Expenses | 41 | 55 | 45 | 58 | 95 | 54 | 110 | 69 | 51 | 48 | 24 |
| Operating Profit | 6 | 8 | -9 | 3 | -34 | 37 | 32 | 4 | -12 | -20 | -17 |
| OPM % | 13% | 13% | -26% | 6% | -57% | 41% | 23% | 6% | -30% | -70% | -242% |
| Other Income | -8 | -3 | 13 | 11 | 101 | 1 | 3 | 12 | 6 | 4 | 0 |
| Interest | 14 | 16 | 21 | 25 | 6 | 12 | 12 | 13 | 8 | 7 | 10 |
| Depreciation | 9 | 11 | 11 | 11 | 11 | 11 | 10 | 13 | 13 | 12 | 13 |
| Profit before tax | -24 | -21 | -29 | -21 | 50 | 15 | 12 | -10 | -27 | -35 | -39 |
| Tax % | 0% | 0% | 0% | 0% | 0% | 0% | 1% | 1% | 1% | -0% | 0% |
| Net Profit | -24 | -21 | -29 | -21 | 50 | 15 | 12 | -10 | -27 | -35 | -39 |
| EPS in Rs | -2.92 | -2.48 | -2.65 | -1.83 | 1.69 | 0.52 | 0.41 | -0.33 | -0.91 | -1.18 | -1.34 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | -17% | -40% | -54% | -75% | ||
| Compounded Profit Growth | % | % | % | -18% | ||
| Stock Price CAGR | -1% | % | % | % | ||
| Return on Equity | % | % | % | % |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 84 | 109 | 22 | 23 | 59 | 59 | 59 | 59 | 59 | 59 | 59 |
| Reserves | -187 | -208 | -149 | -167 | -59 | -48 | -36 | -45 | -72 | -112 | -152 |
| Borrowings | 250 | 245 | 259 | 276 | 157 | 161 | 195 | 174 | 141 | 131 | 130 |
| Other Liabilities | 26 | 25 | 28 | 36 | 40 | 48 | 75 | 39 | 71 | 120 | 84 |
| Total Liabilities | 173 | 171 | 160 | 169 | 197 | 221 | 294 | 227 | 199 | 197 | 122 |
| Fixed Assets | 119 | 114 | 104 | 94 | 84 | 75 | 77 | 64 | 51 | 34 | 21 |
| CWIP | 4 | 0 | 0 | 0 | 0 | 6 | 7 | 16 | 20 | 23 | 23 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 51 | 57 | 56 | 75 | 113 | 140 | 210 | 146 | 128 | 140 | 77 |
| Total Assets | 173 | 171 | 160 | 169 | 197 | 221 | 294 | 227 | 199 | 197 | 122 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -4 | -0 | -12 | -5 | -14 | 14 | 48 | 47 | 19 | -35 | 9 |
| Cash from Investing Activity | -5 | -2 | -0 | -1 | -1 | -7 | -14 | -10 | -4 | -4 | -0 |
| Cash from Financing Activity | 6 | 5 | 13 | 2 | 19 | -11 | -34 | -38 | -15 | 40 | -8 |
| Net Cash Flow | -3 | 2 | 1 | -4 | 4 | -4 | 0 | -1 | 0 | 1 | 1 |
| Free Cash Flow | -8 | -2 | -12 | -5 | -16 | 7 | 34 | 38 | 15 | -39 | 8 |
| CFO/OP | -68% | -2% | 123% | -140% | 41% | 37% | 149% | 1,122% | -164% | 179% | -50% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 203 | 181 | 266 | 247 | 202 | 101 | 28 | 211 | 179 | 1,407 | 2,032 |
| Inventory Days | 396 | 68 | 255 | 369 | 744 | 142 | 999 | 945 | 3,580 | ||
| Days Payable | 324 | 212 | 398 | 529 | 204 | 368 | 1,735 | 7,354 | 24,855 | ||
| Cash Conversion Cycle | 276 | 37 | 123 | 87 | 202 | 101 | 569 | -16 | -557 | -5,002 | -19,242 |
| Working Capital Days | 175 | 162 | 237 | 224 | 406 | 168 | 172 | 239 | -76 | 107 | -987 |
| ROCE % | -0% | -10% | -0% | 5% | 17% | 12% | -0% | -12% | -26% | -52% |
Fundamentals
Market Cap₹ 25.9 Cr.
Current Price₹ 0.88
Book Value₹ -3.15
ROCE-52.0 %
ROE%
Dividend Yield0.00 %
Face Value₹ 2.00
Compounded Sales Growth (TTM)-75%
Compounded Profit Growth (TTM)-18%
Standalone figures.
Valuation
P/B, 3-year average-1.95x
P/E, 5-year average16.20x
P/B, 5-year average1.72x
Profitability
Operating margin (excl. other income)-241.64%
Operating margin (incl. other income)-236.40%
EBITDA margin-239.09%
Pre-tax margin-558.07%
Net profit margin-558.22%
Net margin, latest quarter-862.10%
ROE54.02%
ROCE-51.81%
ROA-24.71%
ROE, 3-year average-9910.27%
ROCE, 3-year average-30.40%
ROA, 3-year average-18.29%
ROE, 5-year average-5942.64%
ROCE, 5-year average-15.46%
ROA, 5-year average-10.78%
ROIC (approx.)-84.01%
Other income / net worth-0.40%
Growth
Sales growth (latest year)-75.00%
Sales CAGR, 3 years-54.09%
Sales CAGR, 5 years-39.99%
Sales growth QoQ24.00%
Sales growth YoY (latest quarter)-82.58%
Per share
EPS (TTM)Rs -1.34
EPS (latest year)Rs -1.34
EPS (latest quarter)Rs -0.36
EPS, 3-year averageRs -1.14
EPS, 5-year averageRs -0.67
Book value per shareRs -3.15
Sales per shareRs 0.24
Cash flow per shareRs 0.29
Free cash flow per shareRs 0.27
Efficiency
Asset turnover0.06x
Fixed asset turnover0.33x
Inventory turnover1.11x
Inventory days328 days
Debtor days2032 days
Debtors turnover0.18x
Creditor days24855 days
Cash conversion cycle-19242 days
Working capital days-987 days
Leverage
Total debtRs 130 Cr
Cash and bankRs 2 Cr
Net debtRs 128 Cr
Debt to equity-1.41x
Interest coverage-3.17x
Owners' fund to total sources-76.14%
Debt to assets107.00%
Cash flow
Cash from Operating Activity (latest year)Rs 9 Cr
Cash from Investing Activity (latest year)Rs -0 Cr
Cash from Financing Activity (latest year)Rs -8 Cr
Net Cash Flow (latest year)Rs 1 Cr
Free cash flow (latest year)Rs 8 Cr
FCFE (approx.: FCF + change in debt)Rs 8 Cr
Sales to cash flow0.82x
Statement figures
Net sales (TTM)Rs 7 Cr
Net sales (latest year)Rs 7 Cr
Sales (latest quarter)Rs 1 Cr
Operating profit excl. other income (latest year)Rs -17 Cr
Operating profit (latest quarter)Rs -5 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs -17 Cr
PBDT (TTM)Rs -26 Cr
Profit before tax (TTM)Rs -39 Cr
Net profit (TTM)Rs -39 Cr
Net profit (latest year)Rs -39 Cr
Net profit (latest quarter)Rs -11 Cr
Depreciation (TTM)Rs 13 Cr
Depreciation (latest quarter)Rs 4 Cr
Interest (TTM)Rs 9 Cr
Cost of goods sold (latest year)Rs 5 Cr
Total expenditure (latest year)Rs 24 Cr
Total income (latest year)Rs 7 Cr
Share capitalRs 59 Cr
ReservesRs -152 Cr
Shareholders' fundsRs -93 Cr
Total assetsRs 122 Cr
Net blockRs 21 Cr
Capital work in progressRs 23 Cr
InvestmentsRs 0 Cr
ReceivablesRs 39 Cr
InventoryRs 4 Cr
Other liabilitiesRs 84 Cr
Shares outstanding (crore)29.46
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 3 of 8| serious | Negative equity Shareholders' equity is negative |
| look | Inventory outrunning sales Inventory grew -9% vs sales -75% in 2016 |
| look | Repeated losses Net loss in each of the last two years |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Mar 2016Sales ₹1 Cr -85.7% vs Mar 2015.
Net loss ₹11 Cr.
Activity
CompareNo listed peers in this industry.
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Western India Shipyard Ltd?
Western India Shipyard Ltd (531217) has a market capitalisation of Rs 25.9 Cr. at the close.
What were Western India Shipyard Ltd's latest quarterly results?
In the Mar 2016 quarter, Western India Shipyard Ltd sales was Rs 1 Cr (-85.7% vs Mar 2015) with a net loss of Rs 11 Cr.