Vol. No. : 28 Issue No. : 23 15 April 2022 Pumped up Armed with wide range of products and services in fluid handling value chain and strong global footprint, the company sees strong order inflow on the back of look up in investment in processing/energy/municipal/industrial sector
Company
|
WPIL
|
BSE Code
|
505872
|
BSE Group
|
X
|
NSE Code
|
Not Listed
|
ISIN Demat
|
INE765D01014
|
Bloomberg
|
WPI.IN
|
Reuters
|
WRTH.BO
|
Par Value
|
Rs 10
|
52-week High/Low
|
Rs 1122 / Rs 550
|
Current Price
|
Rs 881 on BSE (as on 15 Apr 2022)
|
WPIL is engaged in manufacturing
& sale of different types of pumps, spares & accessories and execution
of water supply projects on a turnkey basis for industrial units, power
utilities, irrigation departments, etc. The Company has to its credit a rich
experience of more than 65 years in Designing, Developing, Manufacturing,
Erecting, Commissioning and Servicing of Pumps & Pumping Systems.
WPIL incorporated in 1952 as
Johnston Pump India renamed as Worthington Pump India in 1983 became WPIL in
1996. In 2002, Prakash Agarwal of Kolkata acquired controlling stake in the company
from B. M. Khaitan group. Currently in
India WPIL has two operational manufacturing units in Kolkata, one in Ganipur (24
Parganas District of West Bengal), one unit in Ghaziabad (in UP near Delhi) and
two units in Maharashtra.
Twelve manufacturing locations
covering the entire process of pump manufacture from Casting, fabrication,
machining, assembly and testing along with constant investment in manufacturing
and R&D allows the company to deliver great value to its client by
enhancing efficiencies at every step.
Focused on the complete value
chain of fluid handling – from supply of pumps to turnkey project execution
WPIL has an established position
in the domestic pump industry with wide product range comprising Vertical
Turbine/Mixed & Axial Flow Pumps, Horizontal Split Case, End Suction,
Multistage, Non Clog and Submersible Motor Pumps, Volute Pumps both metallic
and concrete as well as turnkey solution in the area of water handling.
The
domestic Conventional Pump Division located near Delhi is the only manufacturer
of large submersible sea water lift pumps in India upto 1500 KW. The product
basket of this division comprise Vertical Turbine/Mixed & Axial Flow Pumps,
Horizontal Split Case, End Suction, Multistage, Non Clog and Submersible Motor
Pumps.
The
domestic Engineered Pump Division is based in Kolkata and has 3 plants with
manufacturing area of 20000 square meters and has more than 50 years of
supplying engineered pumps for Critical applications. It has capabilities to
manufacture Metallic Volute Pumps for high head Irrigation Applications and
Concrete Volute Pumps for large flows upto 80000 M³/H for Drainage
Applications.
In
2008, the company formed a JV with Clyde pumps U.K. to manufacture boiler feed/
concrete volte and other special pumps for power sector including nuclear power
plants and O&G sector. The JV was named Clyde Pumps India. So the company continues its expansion into
newer markets and is focused on becoming a Global leader in its sector.
While the Product Division
supplies a comprehensive range of pumps to the Municipal, Industrial, and
irrigation sectors. The Project Division
undertakes water management contracts in the above sectors.
The
domestic turnkey project division of the company has over 50 years of experience in providing
complete turnkey solutions from concept to commissioning in the field of water
handling covering the complete domain of Hydraulic / Civil / Mechanical /
Electrical and instrumentation engineering etc., in the verticals of power,
irrigation, municipal and industry.
The
client portfolio of the company is moderately diversified comprising irrigation
and water departments of various states especially Telangana, Madhya Pradesh,
Assam, Maharashtra, West Bengal, central utilities, PSUs and various private
sector entities.
After
consolidating its position as a leading pump and pumping systems company in
India the company has expanded its operations globally both organically and
inorganic route. Since 2011, WPIL has expanded its operation in the international
market by acquiring pump companies in different regions of the world.
Strong
overseas business through its vast global manufacturing footprint
The company has expanded its
operations globally via synergistic acquisitions or joint ventures made since
2011 which has given both access to market as well as technology apart from
strong brands to explore more global markets.
WPIL
now has manufacturing operations in United Kingdom, Italy, France, Switzerland,
South Africa, Zambia, Australia and Thailand through its Group companies. While
the domestic operations are mainly driven by water pumps, it also has presence
in nuclear pumps and pumps relating to oil & gas sector apart from water
and industrial pumps in its overseas operations.
The
company in 2011 acquired Mathers Foundry, and in 2012 it acquired APE Pumps,
Mather & Platt SA and PSV Zambia. Latter in 2015 it acquired Gruppo Aturia
and Rutschi. Further in April 2019,
Gruppo Aturia S.p.A (a step down subsidiary of the company) has acquired Finder
Pompe Sri, an Italian Company which has become a subsidiary of Gruppo Aturia
S.p.A. Gruppo Aturia is fast emerging as a strong engineered pump company
supplying to the global industrial, oil & gas and nuclear EPC space. During the quarter ended Dec 2019, Finder
Pompe Sri got merged with Gruppo Aturia S.p.A.
Sterling
pump Australia has acquired UCP Australia which is the leading Australian
supplier to the Oil & Gas sector. The acquisition of UCP would ensure
strong operational synergies between Sterling and UCP which would be leveraged
to increase the combined efficiency in areas of Engineering, Operations, supply
chain etc. The combined entity would be an important part of the Australian
engineered pump segment.
Strong
installed base of both Finder Pompe and UCP Australia facilitates strong
replacement demand.
Combining country
specific experience and optimizing synergies within the Group the aim is to
cover the Global spectrum of pumps and pumping systems.
Currently
for the company about 45% of the consolidated revenue came from domestic market
and balance from international market.
Strong order book at both standalone
and overseas subsidiaries provides medium term revenue visibility
Unexecuted
standalone order book of the company as end of December 31, 2021 was around Rs
2248 crore, which translates into about 6 times of its FY21 standalone
revenue. Majority of the same is
expected to be executed over a period of next 12 – 18 months.
The
company have booked major orders from Madhya Pradesh Jal Nigam and a piped
irrigation project in Maharashtra during H2FY21 and the execution of it to
boost topline going-forward. Major/large turnkey contracts numbering about
three orders accounts for 62% of the standalone order book of the company.
In
addition to the above domestic orders, the company had unexecuted order book of
around Euro 28 million in its Italian subsidiary, AUD 9 million in Australia
and around Rand 80 million Rand in South Africa. The consolidated order book
stood at around 2.56 times of its consolidated TOI for FY21.
Good operating show in Q3FY22
For
the quarter ended Dec 2021, consolidated sales declined 4% to Rs 246.57 crore. However with operating profit
margin jump by 340 bps to 13.6%, the operating profit grew by 28% to Rs 33.54
crore. Other income fell 86% to Rs 0.89 crore and thus the
growth at PBIDT was restricted at 5% to Rs 34.43 crore. Provision
for interest rose 13% to Rs 5.5 crore. PBDT rose 4% to Rs 28.93
crore. Provision for depreciation fell 17% to Rs 8.84
crore. Profit before tax grew 17% to Rs 20.09
crore. Share of profit/loss from associate was 91% lower at Rs 0.19
crore. EO was nil for both periods. Thus PBT before EO was up 5% to
Rs 20.28 crore. Provision for tax was expense of Rs 5.29 crore, compared to Rs
5.94 crore. Thus PAT was up 13% to Rs 14.99 crore. Minority interest decreased 62.90% to Rs 1.84
crore. Net profit attributable to owners of the company increased 58%
to Rs 13.15 crore.
For nine month ended Dec 2021, the sales was up 18% to Rs 758.71 crore. Further
with OPM was higher by 480 bps to 15.6% and thus the OP was up 71% to Rs 118.40
crore. The PBT before SOTP was up 106% to Rs 78.32 crore. SOTP was down 78% to
Rs 0.54 crore. Thus PBT was up 95% to Rs 78.86 crore. Taxation was up 93% to Rs 21.28 crore. Thus
PAT was up 96% to Rs 57.57 crore. Eventually
net profit attributable to owners of the company was up by strong 84% to Rs
48.11 crore.
Overseas subsidiaries to gain
from increase in investment on the back of rise in commodity prices
Performance
of overseas subsidiaries of the company in 2020-21 was impacted by lockdown to
control Covid pandemic and supply chain disruptions. Especially the Italian
subsidiary Gruppo Aturia that was severely impacted by pandemic despite sitting
with strong order book, is now seeing steady improvement in execution with
increased vaccination and return of normalcy.
Similarly,
the sharp rise in crude oil prices globally has triggered investment in
Exploration and production of Oil & Gas globally and this is facilitating
improved demand (including strong replacement demand) for oil & gas
business of Finder Pompe acquired by the company in 2019. Likewise United Pumps Australia, a leading
oil and gas supplier and acquired by Sterling Pumps, the Australian subsidiary
of the company in early 2020 is expected to be major beneficiary of the large
investments planned in Asia Pacific area subsequent to surge in oil prices. CLYDE
INDIA also gains with strong investment in Indian O&G sector as it supplies
API range of pumps to the Indian downstream oil and gas sector.
Performance
of Sterling Pumps that faced the impact of acquisition challenges (of United
Pumps of Australia) and Covid crisis in the last year, has streamlined the
operations of the acquired company and improved its water business.
Simultaneously,
the uptick in infrastructure investments in the Middle East North Africa also
augurs well for growth in supply of large pumps. Rutschi Pompe, the nuclear
subsidiary of Gruppo Aturia also performed well with consistent business in the
nuclear aftermarket business along with special nuclear projects which leverage
its tremendous expertise and brand potential in the sector.
Reflecting
this the performance of overseas subsidiaries (obtained by deducting the
standalone financials from consolidated financials) reported an operating
profit of Rs 74.16 crore, a jump of 161% for 9mFY22 facilitated by 14% growth
in sales and 880 bps expansion in OPM to 15.6%. Thus at PBT level it was a
profit of Rs 35.08 crore against a loss of Rs 14.77 crore in the corresponding
previous period.
Execution of strong order book
and improvement in order finalisation to boost domestic performance
Despite
selective order picking, the domestic order book of the company continue to be
strong.
The
Company is seeing demand traction emerging across all three sectors of municipal,
irrigation and industrial. While municipal segment is boosted by Jal Jeevan
Mission, the irrigation was gained by growth in demand for piped irrigation.
The industrial demand has got the boost of O&G sector on the back of surge
in oil and gas prices along with increase in investment in steel and cement
sector.
The
product division of the company is also developing new products in the energy
efficiency sector which will help growth in the Indian market and also meet
product needs for the Developed markets.
The
Government focus on water supply augurs well for the future along with new
initiatives like piped irrigation. The infrastructure division continues to
strengthen its operations with new water supply contracts and expects good
growth going forward.
The
Engineered pump division has a sizable order book and hopes for an improved
performance as the pending projects gain traction. Some significant projects
are for ONGC offshore platforms and power projects along with export Irrigation
projects.
Similarly
completion of two major Telengana irrigation project as well as that of Gujarat
and MP and execution of Dibrugarh Water Supply project is expected to drive the
growth for turnkey division of the company.
The
Conventional Pump Division that sits with a stable order book aims to improve
its performance going forward. The division has been constantly expanding its
product portfolio and market presence and sees considerable opportunities in
the near future. The division has been focusing on improving its manufacturing
infrastructure which is now strengthening its positioning as a supplier of
choice in the growing rural water supply market. The focus going forward
remains on energy efficient pumps across its product range.
Outlook
The
Company being one of the leaders in the pump industry foresees good growth in
both domestic and international operations and continues to strengthen its
business by diversifying across geographies and product categories to both de-risk
and grow business.
The
Company continues its development of International markets and its focus on
various product groups which along with growth of its Project Division should
further strengthen its business for the medium term.
Considering
accelerated vaccination key markets of the company are expected to return to
normalcy and step up investment in infrastructure and core sectors provided no
further waves of Covid pandemic as threatening as in the first wave.
In
domestic market while public investment to see steady growth with renewed focus
on the Government on infrastructure development to boos economy, the private
sector investment is also to recover due to the rise in commodity prices and
resurgence in demand. In the domestic
market, major opportunities exist in the mega Jal Jeevan Mission to be executed
by 2024 which aims to provide water to every household in India. Apart from
this there also exists opportunity in energy efficiency projects across the
country.
All
divisions are well equipped to deal with their growing order book and provide
good quality and delivery of products to further enhance market share.
Post
COVID and Ukraine war, both Europe and other development markets of North
America, which hitherto largely witnessed replacement/modernisation capex in
processing/conventional energy/fluid handling industries are expected to go for
fresh capacities to lessen the dependence on China and Russia. This will augur
well for international subsidiaries.
On
profitability front though volatility in pig iron prices a concern, the company
however has cost escalation clauses in most of its contracts for supply of
engineered pumps & execution of EPC contracts to insulate itself from
vagaries of RM price volatility.
The
company has been focussing on consolidating its operations and critically
reviewing its operations from aspects of cost efficiency and sustainability to
emerge stronger from this crisis. Considering its diversified operations in
terms of products and services, sectors and geographies the company is better
placed compared to its peers.
Valuation
We
expect the company to register consolidated EPS of Rs 92.1 in FY22 and Rs 110.1
in FY23. At current market price of Rs 881, the scrip trades at 8 times its
expected FY23 EPS.
WPIL: Consolidated Financials
|
|
|
|
|
|
|
|
|
1903 (12)
|
2003 (12)
|
2103 (12)
|
2203(12P)
|
2303(12P)
|
|
|
Sales
|
1156.47
|
908.89
|
994.83
|
1198.33
|
1354.00
|
|
|
OPM (%)
|
20.2
|
13.0
|
15.1
|
17.5
|
17.9
|
|
|
OP
|
234.01
|
118.34
|
150.69
|
210.26
|
242.21
|
|
|
Other inc.
|
20.65
|
16.20
|
15.35
|
11.85
|
13.27
|
|
|
PBIDT
|
254.66
|
134.55
|
166.05
|
222.10
|
255.48
|
|
|
Interest
|
13.12
|
20.99
|
22.50
|
21.57
|
22.82
|
|
|
PBDT
|
241.53
|
113.55
|
143.54
|
200.54
|
232.66
|
|
|
Dep.
|
19.42
|
37.55
|
36.95
|
40.61
|
41.83
|
|
|
PBT
|
222.12
|
76.00
|
106.59
|
159.92
|
190.83
|
|
|
Share of P(L) from Associates
|
0.76
|
1.13
|
2.17
|
2.25
|
2.27
|
|
|
PBT
before EO
|
222.88
|
77.13
|
108.76
|
162.18
|
193.10
|
|
|
EO
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|
|
PBT after EO
|
222.88
|
77.13
|
108.76
|
162.18
|
193.10
|
|
|
Taxation
|
65.55
|
23.30
|
30.50
|
47.08
|
57.93
|
|
|
PAT
|
157.33
|
53.84
|
78.25
|
115.10
|
135.17
|
|
|
Minority Interest
|
31.63
|
-2.38
|
14.51
|
25.17
|
27.68
|
|
|
Net profit
|
125.70
|
56.22
|
63.75
|
89.93
|
107.49
|
|
|
EPS (Rs)*
|
128.7
|
57.6
|
65.3
|
92.1
|
110.1
|
|
|
* EPS
is on current equity of Rs 9.7671 crore, Face value of Rs 10
|
|
|
|
# EPS is not annualised due to
seasonality of business
|
|
|
|
|
Figures in Rs crore
|
|
|
|
|
|
|
|
|
(P) Projections
|
|
|
|
|
|
|
|
|
Source: Capitaline Corporate Database
|
|
|
|
|
|
WPIL:
Consolidated Results
|
|
|
|
|
|
|
|
|
|
2112
(3)
|
2012
(3)
|
Var.(%)
|
2112
(9)
|
2012
(9)
|
Var.(%)
|
2103
(12)
|
2003
(12)
|
Var. (%)
|
Sales
|
246.57
|
257.16
|
-4
|
758.71
|
641.61
|
18
|
994.83
|
908.89
|
9
|
OPM (%)
|
13.6
|
10.2
|
|
15.6
|
10.8
|
|
15.1
|
13.2
|
|
OP
|
33.54
|
26.25
|
28
|
118.40
|
69.17
|
71
|
150.69
|
120.17
|
25
|
Other inc.
|
0.89
|
6.48
|
-86
|
2.51
|
12.62
|
-80
|
15.35
|
15.31
|
0
|
PBIDT
|
34.43
|
32.73
|
5
|
120.91
|
81.79
|
48
|
166.05
|
135.48
|
23
|
Interest
|
5.50
|
4.85
|
13
|
15.65
|
15.95
|
-2
|
22.50
|
20.99
|
7
|
PBDT
|
28.93
|
27.87
|
4
|
105.26
|
65.84
|
60
|
143.54
|
114.49
|
25
|
Dep.
|
8.84
|
10.64
|
-17
|
26.94
|
27.82
|
-3
|
36.95
|
37.26
|
-1
|
PBT
|
20.09
|
17.24
|
17
|
78.32
|
38.03
|
106
|
106.59
|
77.23
|
38
|
Share of P(L) from Associates
|
0.19
|
1.99
|
-91
|
0.54
|
2.45
|
-78
|
2.17
|
1.13
|
91
|
PBT
before EO
|
20.28
|
19.23
|
5
|
78.86
|
40.48
|
95
|
108.76
|
78.36
|
39
|
EO
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
0.00
|
0.00
|
|
PBT after EO
|
20.28
|
19.23
|
5
|
78.86
|
40.48
|
95
|
108.76
|
78.36
|
39
|
Taxation
|
5.29
|
5.94
|
-11
|
21.28
|
11.04
|
93
|
30.50
|
22.80
|
34
|
PAT
of Continuing Operations
|
14.99
|
13.29
|
13
|
57.57
|
29.45
|
96
|
78.25
|
55.56
|
41
|
Minority
Interest
|
1.84
|
4.96
|
-63
|
9.46
|
3.23
|
193
|
14.51
|
-2.38
|
PL
|
Net profit
|
13.15
|
8.32
|
58
|
48.11
|
26.22
|
84
|
63.75
|
57.94
|
10
|
EPS (Rs)*
|
#
|
#
|
|
#
|
#
|
|
65.3
|
59.3
|
|
* EPS
is on current equity of Rs 9.7671 crore, Face value of Rs 10
|
|
|
|
|
|
# EPS is not annualised due to
seasonality of business
|
|
|
|
|
|
Figures in Rs crore
|
|
|
|
|
|
|
|
|
|
Source: Capitaline Corporate Database
|
|
|
|
|
|
|
|
Top |