Walchand Peoplefirst Ltd

NSE: BSE: 501370

₹127.15

(1.72%)

Thu, 15 Oct 2026, 01:54 am

MTF 5xInvest in Walchand Peoplefirst Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)36.3

PE Ratio8.20

Dividend1.60

Commercial Services

Miscellaneous Commercial Services

24.5K

Walchand Peoplefirst Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Interest expense on debt	-164.00K	-154.00K	-135.00K	-1.92M	-3.63M	-4.01M	-2.76M	-2.12M	-1.39M	-777.00K	0	0	0	-306.00K	-2.02M	-239.00K	-189.00K	-877.00K	-654.00K	-521.00K
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	170.46M	204.42M	424.57M	164.01M	166.28M	162.46M	164.96M	166.58M	160.91M	166.59M	198.69M	206.85M	255.66M	228.64M	247.86M	207.07M	245.90M	284.26M	313.70M	342.19M
Total current assets	72.82M	66.55M	331.59M	91.97M	102.20M	105.69M	105.89M	69.64M	65.94M	76.48M	107.59M	118.67M	171.00M	134.00M	147.49M	146.38M	139.01M	160.24M	156.77M	151.75M
Cash and short term investments	13.45M	7.08M	5.66M	4.57M	3.90M	4.22M	28.51M	31.84M	35.36M	39.72M	44.94M	67.77M	60.95M	76.51M	95.04M	117.07M	109.40M	113.14M	107.59M	101.76M
Cash & equivalents	13.45M	7.08M	5.66M	4.57M	3.90M	4.22M	7.80M	11.29M	12.89M	9.31M	2.70M	2.72M	5.03M	16.08M	9.67M	7.74M	10.87M	9.71M	32.92M	22.55M
Short term investments	0	0	0	0	0	0	20.70M	20.55M	22.48M	30.40M	42.24M	65.05M	55.92M	60.42M	85.37M	109.33M	98.54M	103.43M	74.68M	79.21M
Total receivables, net	26.56M	25.34M	272.95M	18.29M	23.49M	19.22M	30.16M	37.20M	29.38M	35.59M	57.20M	44.80M	106.61M	54.45M	49.47M	26.65M	26.55M	43.42M	45.13M	46.59M
Accounts receivable - trade, net	6.58M	13.64M	20.28M	13.65M	16.73M	15.36M	21.22M	34.88M	27.66M	33.49M	54.82M	41.93M	104.45M	51.84M	45.92M	23.75M	24.56M	38.38M	36.26M	34.51M
Other receivables	19.98M	11.70M	252.67M	4.64M	6.77M	3.86M	8.94M	2.32M	1.72M	2.11M	2.38M	2.88M	2.16M	2.62M	3.55M	2.90M	1.99M	5.04M	8.87M	12.07M
Total inventory	0	0	0	0	0	0	1.00K	0	0	170.00K	0	0	0	0	0	0	0	0	0	0
Other current assets, total	4.23M	4.63M	11.28M	11.41M	11.30M	11.07M	2.99M	22.00K	359.00K	276.00K	2.00M	2.80M	52.00K	816.00K	1.14M	1.47M	453.00K	95.00K	293.00K	125.00K
Total non-current assets	97.64M	137.87M	92.98M	72.04M	64.08M	56.77M	59.07M	96.95M	94.97M	90.11M	91.10M	88.17M	84.66M	94.63M	100.37M	60.69M	106.89M	124.02M	156.93M	190.44M
Long term investments	63.41M	79.40M	26.46M	25.31M	24.86M	11.64M	11.12M	14.51M	8.89M	8.79M	3.67M	5.11M	4.33M	1.56M	840.00K	1.33M	51.22M	78.52M	102.22M	124.24M
Note receivable - long term	—	—	—	—	—	—	0	7.61M	5.79M	4.07M	0	0	—	—	—	—	—	—	—	—
Investments in unconsolidated subsidiaries	13.33M	13.33M	13.33M	13.33M	13.33M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	50.08M	66.07M	13.13M	11.98M	11.52M	11.64M	11.12M	6.91M	3.10M	4.72M	3.67M	5.11M	4.33M	1.56M	840.00K	1.33M	51.22M	78.52M	102.22M	124.24M
Net property/plant/equipment	30.99M	29.89M	43.57M	39.49M	37.79M	43.93M	40.00M	32.64M	27.51M	23.23M	24.84M	21.94M	20.35M	18.99M	36.73M	16.21M	26.02M	23.02M	19.94M	18.52M
Gross property/plant/equipment	49.34M	51.34M	67.17M	65.88M	67.97M	77.75M	74.55M	64.60M	61.44M	61.63M	63.49M	25.92M	27.81M	29.25M	54.35M	29.26M	38.80M	40.30M	41.09M	42.04M
Deferred tax assets	—	25.19M	19.74M	5.08M	244.00K	528.00K	2.72M	959.00K	1.34M	2.24M	1.25M	3.08M	4.41M	3.94M	4.35M	4.78M	3.64M	4.79M	3.26M	7.13M
Net intangible assets	3.24M	3.38M	3.20M	2.15M	1.19M	668.00K	978.00K	575.00K	1.19M	1.27M	2.40M	3.76M	3.33M	2.65M	2.38M	1.30M	2.30M	2.36M	1.56M	987.00K
Goodwill, net	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	—	—	—	—	1.19M	668.00K	978.00K	575.00K	1.19M	1.27M	2.40M	3.76M	3.33M	2.65M	2.38M	1.30M	2.30M	2.36M	1.56M	987.00K
Other long term assets, total	0	0	0	0	0	0	4.25M	4.02M	0	0	1.60M	1.51M	1.52M	67.49M	56.07M	37.07M	23.71M	15.33M	29.96M	39.55M
Short term debt	0	0	0	8.03M	15.43M	14.10M	10.63M	7.73M	6.22M	0	0	0	0	0	5.00M	0	971.00K	941.00K	1.03M	1.13M
Current portion of LT debt and capital leases	0	0	0	0	—	4.09M	5.74M	1.59M	526.00K	0	0	0	0	0	5.00M	0	0	941.00K	1.03M	1.13M
Short term debt excl. current portion of LT debt	0	0	0	8.03M	15.43M	10.02M	4.89M	6.14M	5.70M	0	0	0	0	0	0	0	971.00K	0	0	0
Accounts payable	—	—	—	—	21.96M	15.59M	4.19M	5.68M	5.53M	6.01M	7.01M	8.04M	12.71M	6.41M	8.84M	3.44M	3.29M	4.28M	5.82M	10.22M
Income tax payable	10.66M	11.47M	20.48M	21.37M	20.75M	22.45M	17.72M	494.00K	—	591.00K	—	—	—	—	—	—	—	—	—	—
Long term debt	1.44M	1.68M	251.31M	10.37M	22.41M	15.66M	7.70M	6.53M	6.00M	0	0	0	0	0	17.47M	0	4.58M	3.70M	2.67M	1.54M
Long term debt excl. lease liabilities	0	0	250.00M	9.83M	22.18M	15.66M	7.70M	6.53M	6.00M	0	0	0	0	0	17.47M	0	4.58M	3.70M	2.67M	1.54M
Total equity	142.17M	164.10M	100.11M	74.09M	61.31M	70.42M	89.67M	103.92M	108.43M	115.18M	135.62M	143.84M	164.86M	173.51M	175.28M	175.46M	194.98M	226.92M	257.92M	273.39M
Shareholders' equity	142.17M	164.10M	100.11M	69.94M	61.31M	70.42M	89.67M	103.92M	108.43M	115.18M	135.62M	143.84M	164.86M	173.51M	175.28M	175.46M	194.98M	226.92M	257.92M	273.39M
Common equity, total	142.17M	164.10M	100.11M	69.94M	61.31M	70.42M	89.67M	103.92M	108.43M	115.18M	135.62M	143.84M	164.86M	173.51M	175.28M	175.46M	194.98M	226.92M	257.92M	273.39M
Other common equity	95.54M	117.47M	53.48M	18.36M	9.18M	18.29M	37.54M	51.79M	10.02M	10.02M	10.02M	10.02M	10.02M	10.02M	10.02M	10.02M	10.02M	10.02M	10.02M	10.02M
Total debt	1.44M	1.68M	251.31M	18.41M	37.84M	29.76M	18.32M	14.26M	12.22M	0	0	0	0	0	22.47M	0	5.55M	4.64M	3.70M	2.67M
Net debt	-12.00M	-5.39M	245.65M	13.84M	33.94M	25.54M	-10.19M	-17.58M	-23.14M	-39.72M	-44.94M	-67.77M	-60.95M	-76.51M	-72.57M	-117.07M	-103.85M	-108.50M	-103.89M	-99.09M
Change in accounts receivable	16.20M	2.37M	—	243.78M	-4.35M	5.33M	-960.00K	-12.15M	—	—	—	—	—	—	—	26.59M	2.30M	-13.64M	2.50M	2.61M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	8.40M	5.32M	—	10.09M	-1.97M	-1.54M	143.00K	—	—	—	0	1.40M	28.93M	—	—	—	—	—	—	14.79M
Change in other assets/liabilities	0	0	—	0	0	0	0	-898.00K	—	—	-18.16M	10.88M	-60.38M	37.03M	-2.87M	-21.67M	14.67M	7.34M	-1.04M	0
Sale of fixed assets & businesses	650.00K	0	—	737.00K	59.00K	33.00K	2.64M	236.00K	199.00K	485.00K	134.00K	339.00K	52.00K	23.00K	0	122.00K	910.00K	0	0	68.00K
Purchase/sale of investments, net	-8.11M	-10.61M	—	828.00K	760.00K	13.24M	-46.00K	4.81M	5.23M	-79.00K	-11.92M	-22.91M	9.03M	-4.54M	-24.35M	-24.56M	-39.06M	-13.69M	16.08M	-21.57M
Sale/maturity of investments	171.97M	152.52M	—	3.14M	1.00M	13.33M	0	4.81M	5.23M	8.00K	0	73.05M	100.09M	569.00K	0	129.47M	0	20.00M	41.83M	0
Purchase of investments	-180.08M	-163.13M	—	-2.31M	-244.00K	-88.00K	-46.00K	0	0	-87.00K	-11.92M	-95.96M	-91.06M	-5.11M	-24.35M	-154.03M	-39.06M	-33.69M	-25.75M	-21.57M
Other investing cash flow items, total	0	0	—	5.20M	2.00K	0	0	0	0	0	0	0	0	7.59M	7.92M	6.70M	8.71M	8.94M	8.12M	8.08M
Issuance/retirement of debt, net	1.20M	242.00K	—	-232.91M	19.43M	-8.07M	-11.44M	-4.07M	-2.04M	-12.22M	0	0	0	0	—	0	5.55M	-909.00K	-942.00K	-1.03M
Issuance/retirement of long term debt	1.20M	242.00K	—	-232.91M	19.43M	-8.07M	-11.44M	-4.07M	-2.04M	-6.00M	0	0	0	0	—	0	5.55M	0	0	0
Issuance/retirement of short term debt	—	—	—	—	—	0	0	0	0	-6.22M	0	0	0	0	—	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-909.00K	-942.00K	-1.03M
Total cash dividends paid	-1.48M	-1.53M	—	-2.77M	-9.00K	-1.00K	-23.00K	-2.77M	-2.98M	-117.00K	-3.47M	-4.14M	0	-60.00K	-176.00K	-155.00K	0	-3.63M	-2.90M	-2.90M
Other financing cash flow items, total	-236.00K	-228.00K	—	-484.00K	0	0	0	-471.00K	-494.00K	0	0	0	6.00K	0	0	0	0	0	0	0

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Interest expense on debt	-164.00K	-154.00K	-135.00K	-1.92M	-3.63M	-4.01M	-2.76M	-2.12M	-1.39M	-777.00K	0	0	0	-306.00K	-2.02M	-239.00K	-189.00K	-877.00K	-654.00K	-521.00K
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	170.46M	204.42M	424.57M	164.01M	166.28M	162.46M	164.96M	166.58M	160.91M	166.59M	198.69M	206.85M	255.66M	228.64M	247.86M	207.07M	245.90M	284.26M	313.70M	342.19M
Total current assets	72.82M	66.55M	331.59M	91.97M	102.20M	105.69M	105.89M	69.64M	65.94M	76.48M	107.59M	118.67M	171.00M	134.00M	147.49M	146.38M	139.01M	160.24M	156.77M	151.75M
Cash and short term investments	13.45M	7.08M	5.66M	4.57M	3.90M	4.22M	28.51M	31.84M	35.36M	39.72M	44.94M	67.77M	60.95M	76.51M	95.04M	117.07M	109.40M	113.14M	107.59M	101.76M
Cash & equivalents	13.45M	7.08M	5.66M	4.57M	3.90M	4.22M	7.80M	11.29M	12.89M	9.31M	2.70M	2.72M	5.03M	16.08M	9.67M	7.74M	10.87M	9.71M	32.92M	22.55M
Short term investments	0	0	0	0	0	0	20.70M	20.55M	22.48M	30.40M	42.24M	65.05M	55.92M	60.42M	85.37M	109.33M	98.54M	103.43M	74.68M	79.21M
Total receivables, net	26.56M	25.34M	272.95M	18.29M	23.49M	19.22M	30.16M	37.20M	29.38M	35.59M	57.20M	44.80M	106.61M	54.45M	49.47M	26.65M	26.55M	43.42M	45.13M	46.59M
Accounts receivable - trade, net	6.58M	13.64M	20.28M	13.65M	16.73M	15.36M	21.22M	34.88M	27.66M	33.49M	54.82M	41.93M	104.45M	51.84M	45.92M	23.75M	24.56M	38.38M	36.26M	34.51M
Other receivables	19.98M	11.70M	252.67M	4.64M	6.77M	3.86M	8.94M	2.32M	1.72M	2.11M	2.38M	2.88M	2.16M	2.62M	3.55M	2.90M	1.99M	5.04M	8.87M	12.07M
Total inventory	0	0	0	0	0	0	1.00K	0	0	170.00K	0	0	0	0	0	0	0	0	0	0
Other current assets, total	4.23M	4.63M	11.28M	11.41M	11.30M	11.07M	2.99M	22.00K	359.00K	276.00K	2.00M	2.80M	52.00K	816.00K	1.14M	1.47M	453.00K	95.00K	293.00K	125.00K
Total non-current assets	97.64M	137.87M	92.98M	72.04M	64.08M	56.77M	59.07M	96.95M	94.97M	90.11M	91.10M	88.17M	84.66M	94.63M	100.37M	60.69M	106.89M	124.02M	156.93M	190.44M
Long term investments	63.41M	79.40M	26.46M	25.31M	24.86M	11.64M	11.12M	14.51M	8.89M	8.79M	3.67M	5.11M	4.33M	1.56M	840.00K	1.33M	51.22M	78.52M	102.22M	124.24M
Note receivable - long term	—	—	—	—	—	—	0	7.61M	5.79M	4.07M	0	0	—	—	—	—	—	—	—	—
Investments in unconsolidated subsidiaries	13.33M	13.33M	13.33M	13.33M	13.33M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	50.08M	66.07M	13.13M	11.98M	11.52M	11.64M	11.12M	6.91M	3.10M	4.72M	3.67M	5.11M	4.33M	1.56M	840.00K	1.33M	51.22M	78.52M	102.22M	124.24M
Net property/plant/equipment	30.99M	29.89M	43.57M	39.49M	37.79M	43.93M	40.00M	32.64M	27.51M	23.23M	24.84M	21.94M	20.35M	18.99M	36.73M	16.21M	26.02M	23.02M	19.94M	18.52M
Gross property/plant/equipment	49.34M	51.34M	67.17M	65.88M	67.97M	77.75M	74.55M	64.60M	61.44M	61.63M	63.49M	25.92M	27.81M	29.25M	54.35M	29.26M	38.80M	40.30M	41.09M	42.04M
Deferred tax assets	—	25.19M	19.74M	5.08M	244.00K	528.00K	2.72M	959.00K	1.34M	2.24M	1.25M	3.08M	4.41M	3.94M	4.35M	4.78M	3.64M	4.79M	3.26M	7.13M
Net intangible assets	3.24M	3.38M	3.20M	2.15M	1.19M	668.00K	978.00K	575.00K	1.19M	1.27M	2.40M	3.76M	3.33M	2.65M	2.38M	1.30M	2.30M	2.36M	1.56M	987.00K
Goodwill, net	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	—	—	—	—	1.19M	668.00K	978.00K	575.00K	1.19M	1.27M	2.40M	3.76M	3.33M	2.65M	2.38M	1.30M	2.30M	2.36M	1.56M	987.00K
Other long term assets, total	0	0	0	0	0	0	4.25M	4.02M	0	0	1.60M	1.51M	1.52M	67.49M	56.07M	37.07M	23.71M	15.33M	29.96M	39.55M
Short term debt	0	0	0	8.03M	15.43M	14.10M	10.63M	7.73M	6.22M	0	0	0	0	0	5.00M	0	971.00K	941.00K	1.03M	1.13M
Current portion of LT debt and capital leases	0	0	0	0	—	4.09M	5.74M	1.59M	526.00K	0	0	0	0	0	5.00M	0	0	941.00K	1.03M	1.13M
Short term debt excl. current portion of LT debt	0	0	0	8.03M	15.43M	10.02M	4.89M	6.14M	5.70M	0	0	0	0	0	0	0	971.00K	0	0	0
Accounts payable	—	—	—	—	21.96M	15.59M	4.19M	5.68M	5.53M	6.01M	7.01M	8.04M	12.71M	6.41M	8.84M	3.44M	3.29M	4.28M	5.82M	10.22M
Income tax payable	10.66M	11.47M	20.48M	21.37M	20.75M	22.45M	17.72M	494.00K	—	591.00K	—	—	—	—	—	—	—	—	—	—
Long term debt	1.44M	1.68M	251.31M	10.37M	22.41M	15.66M	7.70M	6.53M	6.00M	0	0	0	0	0	17.47M	0	4.58M	3.70M	2.67M	1.54M
Long term debt excl. lease liabilities	0	0	250.00M	9.83M	22.18M	15.66M	7.70M	6.53M	6.00M	0	0	0	0	0	17.47M	0	4.58M	3.70M	2.67M	1.54M
Total equity	142.17M	164.10M	100.11M	74.09M	61.31M	70.42M	89.67M	103.92M	108.43M	115.18M	135.62M	143.84M	164.86M	173.51M	175.28M	175.46M	194.98M	226.92M	257.92M	273.39M
Shareholders' equity	142.17M	164.10M	100.11M	69.94M	61.31M	70.42M	89.67M	103.92M	108.43M	115.18M	135.62M	143.84M	164.86M	173.51M	175.28M	175.46M	194.98M	226.92M	257.92M	273.39M
Common equity, total	142.17M	164.10M	100.11M	69.94M	61.31M	70.42M	89.67M	103.92M	108.43M	115.18M	135.62M	143.84M	164.86M	173.51M	175.28M	175.46M	194.98M	226.92M	257.92M	273.39M
Other common equity	95.54M	117.47M	53.48M	18.36M	9.18M	18.29M	37.54M	51.79M	10.02M	10.02M	10.02M	10.02M	10.02M	10.02M	10.02M	10.02M	10.02M	10.02M	10.02M	10.02M
Total debt	1.44M	1.68M	251.31M	18.41M	37.84M	29.76M	18.32M	14.26M	12.22M	0	0	0	0	0	22.47M	0	5.55M	4.64M	3.70M	2.67M
Net debt	-12.00M	-5.39M	245.65M	13.84M	33.94M	25.54M	-10.19M	-17.58M	-23.14M	-39.72M	-44.94M	-67.77M	-60.95M	-76.51M	-72.57M	-117.07M	-103.85M	-108.50M	-103.89M	-99.09M
Change in accounts receivable	16.20M	2.37M	—	243.78M	-4.35M	5.33M	-960.00K	-12.15M	—	—	—	—	—	—	—	26.59M	2.30M	-13.64M	2.50M	2.61M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	8.40M	5.32M	—	10.09M	-1.97M	-1.54M	143.00K	—	—	—	0	1.40M	28.93M	—	—	—	—	—	—	14.79M
Change in other assets/liabilities	0	0	—	0	0	0	0	-898.00K	—	—	-18.16M	10.88M	-60.38M	37.03M	-2.87M	-21.67M	14.67M	7.34M	-1.04M	0
Sale of fixed assets & businesses	650.00K	0	—	737.00K	59.00K	33.00K	2.64M	236.00K	199.00K	485.00K	134.00K	339.00K	52.00K	23.00K	0	122.00K	910.00K	0	0	68.00K
Purchase/sale of investments, net	-8.11M	-10.61M	—	828.00K	760.00K	13.24M	-46.00K	4.81M	5.23M	-79.00K	-11.92M	-22.91M	9.03M	-4.54M	-24.35M	-24.56M	-39.06M	-13.69M	16.08M	-21.57M
Sale/maturity of investments	171.97M	152.52M	—	3.14M	1.00M	13.33M	0	4.81M	5.23M	8.00K	0	73.05M	100.09M	569.00K	0	129.47M	0	20.00M	41.83M	0
Purchase of investments	-180.08M	-163.13M	—	-2.31M	-244.00K	-88.00K	-46.00K	0	0	-87.00K	-11.92M	-95.96M	-91.06M	-5.11M	-24.35M	-154.03M	-39.06M	-33.69M	-25.75M	-21.57M
Other investing cash flow items, total	0	0	—	5.20M	2.00K	0	0	0	0	0	0	0	0	7.59M	7.92M	6.70M	8.71M	8.94M	8.12M	8.08M
Issuance/retirement of debt, net	1.20M	242.00K	—	-232.91M	19.43M	-8.07M	-11.44M	-4.07M	-2.04M	-12.22M	0	0	0	0	—	0	5.55M	-909.00K	-942.00K	-1.03M
Issuance/retirement of long term debt	1.20M	242.00K	—	-232.91M	19.43M	-8.07M	-11.44M	-4.07M	-2.04M	-6.00M	0	0	0	0	—	0	5.55M	0	0	0
Issuance/retirement of short term debt	—	—	—	—	—	0	0	0	0	-6.22M	0	0	0	0	—	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-909.00K	-942.00K	-1.03M
Total cash dividends paid	-1.48M	-1.53M	—	-2.77M	-9.00K	-1.00K	-23.00K	-2.77M	-2.98M	-117.00K	-3.47M	-4.14M	0	-60.00K	-176.00K	-155.00K	0	-3.63M	-2.90M	-2.90M
Other financing cash flow items, total	-236.00K	-228.00K	—	-484.00K	0	0	0	-471.00K	-494.00K	0	0	0	6.00K	0	0	0	0	0	0	0