Welspun Corp Ltd

NSE: WELCORP BSE: 532144

₹2490.10

-143.70 (5.46%)

Thu, 22 Oct 2026, 08:08 pm

MTF 5xInvest in Welspun Corp Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)69467.95

PE Ratio28.45

Dividend0.19

Producer Manufacturing

Industrial Machinery

24.5K

Welspun Corp Financials

Income Statement Balance Sheet Cashflow

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	17.88B	25.64B	38.59B	56.09B	72.33B	78.91B	85.35B	102.23B	72.86B	80.71B	71.46B	57.60B	62.00B	88.28B	98.68B	69.92B	64.75B	97.04B	172.60B	137.59B
Gross profit	1.25B	1.69B	4.88B	3.87B	14.72B	18.08B	9.54B	7.65B	9.12B	6.63B	12.72B	5.20B	7.96B	12.43B	20.29B	10.98B	7.44B	9.32B	25.44B	22.32B
Operating expenses (excl. COGS)	-37.12M	-65.05M	-265.80M	-654.97M	-3.42B	-6.79B	-5.66B	-10.22B	-6.21B	-5.24B	-7.59B	-5.20B	-5.11B	-7.27B	-9.68B	-7.04B	-5.19B	-6.83B	-13.35B	-10.97B
Selling/general/admin expenses, total	—	—	—	—	-2.71B	-6.40B	-6.12B	-9.21B	-7.19B	-6.07B	-8.08B	-5.12B	-5.79B	-7.59B	-9.78B	-7.03B	-5.09B	-6.73B	-13.23B	-10.71B
Research & development	—	—	—	—	—	—	—	—	—	—	-12.18M	-27.04M	-12.67M	—	-86.31M	-24.99M	-25.20M	-35.10M	-46.30M	-14.80M
Selling/general/admin expenses, other	—	—	—	—	-2.71B	-6.40B	-6.12B	-9.21B	-7.19B	-6.07B	-8.08B	-5.12B	-5.79B	-7.59B	-9.69B	-7.03B	-5.07B	-6.69B	-13.18B	-10.70B
Other operating expenses, total	-37.12M	-65.05M	-265.80M	-654.97M	-701.55M	-391.36M	455.54M	-1.01B	982.79M	825.55M	487.66M	-76.65M	681.62M	322.86M	98.03M	-12.14M	-96.31M	-99.60M	-124.20M	-260.60M
Operating income	1.21B	1.63B	4.61B	3.21B	11.30B	11.29B	3.88B	-2.58B	2.91B	1.38B	5.13B	-650.00K	2.85B	5.17B	10.62B	3.93B	2.25B	2.49B	12.09B	11.35B
Non-operating income, total	-315.13M	553.91M	642.95M	109.89M	-2.06B	-2.19B	-144.57M	2.08B	-1.50B	927.94M	-2.49B	2.72B	-29.53M	-2.46B	-1.63B	5.65B	4.42B	93.90M	476.30M	8.96B
Interest expense, net of interest capitalized	-530.28M	-360.23M	-1.23B	-2.79B	-2.33B	-2.32B	-3.73B	-4.93B	-2.96B	-2.83B	-2.14B	-1.97B	-1.65B	-1.77B	-1.43B	-844.48M	-1.01B	-2.39B	-2.95B	-3.15B
Interest capitalized	—	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	215.15M	1.22B	1.85B	2.90B	310.11M	2.34B	5.94B	8.29B	5.10B	3.76B	-313.18M	4.76B	1.43B	1.96B	-184.66M	4.16B	5.54B	2.09B	3.22B	11.62B
Non-operating interest income	111.43M	41.77M	413.96M	1.02B	258.48M	850.73M	1.34B	1.92B	1.41B	968.04M	1.04B	1.17B	868.63M	861.37M	483.26M	518.87M	1.50B	921.40M	933.70M	878.60M
Miscellaneous non-operating expense	103.72M	1.18B	1.43B	1.88B	51.63M	1.49B	4.61B	6.37B	3.69B	2.79B	-1.35B	2.80B	558.62M	1.10B	-667.92M	3.65B	4.04B	1.17B	2.29B	10.74B
Unusual income/expense	—	-302.98M	28.98M	-1.06M	-42.16M	-2.20B	-2.36B	-1.27B	-3.64B	—	-37.94M	-62.82M	194.63M	-2.65B	-15.59M	2.33B	-114.30M	393.40M	201.50M	496.50M
Pretax income	895.52M	2.18B	5.23B	3.32B	9.24B	9.10B	3.73B	-493.81M	1.41B	2.31B	2.63B	1.15B	2.82B	2.71B	8.99B	9.58B	6.66B	2.58B	12.57B	20.31B
Taxes	-281.80M	-756.15M	-1.82B	-1.19B	-3.14B	-2.87B	-1.50B	-390.31M	-431.58M	-177.45M	-792.20M	-258.04M	-202.14M	-1.22B	-4.12B	-2.55B	-2.16B	-1.34B	-2.77B	-3.60B
Non-controlling/minority interest	0	230.00K	0	-100.00K	-140.00K	100.01M	141.90M	218.85M	-246.63M	-1.44B	-274.67M	163.10M	52.94M	83.93M	-185.96M	-590.65M	-53.55M	75.20M	-256.00M	58.60M
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	613.72M	1.43B	3.41B	2.14B	6.10B	6.33B	2.39B	-703.23M	733.90M	690.41M	1.52B	264.25M	1.81B	682.35M	6.74B	7.79B	4.39B	2.07B	11.10B	19.08B
Net income	613.72M	1.43B	3.41B	2.14B	6.10B	6.33B	2.39B	-703.23M	733.90M	690.41M	1.52B	264.25M	1.58B	-132.58M	6.35B	7.68B	4.39B	2.07B	11.10B	19.08B
Dilution adjustment	4.54M	0	0	0	87.51M	233.98M	315.59M	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	23.33M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	594.93M	1.43B	3.41B	2.14B	6.19B	6.56B	2.70B	-703.23M	733.90M	690.41M	1.52B	264.25M	1.58B	-132.58M	6.35B	7.68B	4.39B	2.07B	11.10B	19.08B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	1.56B	2.10B	5.22B	4.65B	13.32B	13.73B	7.39B	2.18B	6.98B	5.75B	8.99B	3.86B	5.43B	7.76B	12.95B	6.40B	4.79B	5.52B	15.57B	14.86B
EBIT	1.21B	1.63B	4.61B	3.21B	11.30B	11.29B	3.88B	-2.58B	2.91B	1.38B	5.13B	-650.00K	2.85B	5.17B	10.62B	3.93B	2.25B	2.49B	12.09B	11.35B
Total operating expenses	-16.67B	-24.02B	-33.98B	-52.87B	-61.03B	-67.62B	-81.47B	-104.81B	-69.95B	-79.33B	-66.33B	-57.60B	-59.16B	-83.11B	-88.07B	-65.99B	-62.50B	-94.55B	-160.51B	-126.25B
Prepaid expenses	909.27M	859.78M	—	—	—	—	114.38M	213.45M	2.39B	310.95M	109.03M	82.12M	112.21M	137.45M	713.32M	280.66M	249.79M	258.60M	343.80M	578.50M
Deferred income, current	—	—	—	—	—	—	—	—	—	—	3.57B	1.58B	841.76M	—	—	2.46B	—	—	—	16.24B
Capital and operating lease obligations	0	0	6.54M	6.54M	2.54M	0	0	0	29.62M	6.83M	0	0	134.15M	134.15M	461.25M	188.96M	188.96M	354.10M	315.70M	1.59B
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	704.78M	798.13M	1.80B	2.53B	3.42B	4.41B	6.30B	7.23B	6.78B	6.93B	7.40B	6.72B	3.44B	2.18B	2.66B	2.66B	2.40B	2.91B	3.95B	4.65B
Deferred income, non-current	—	—	—	—	0	0	0	0	0	0	876.00M	—	—	—	—	0	0	—	—	—
Minority interest	0	69.43M	50.00K	400.00K	60.00K	2.02B	3.43B	3.55B	1.01B	3.56B	1.32B	1.14B	566.12M	-50.66M	141.18M	1.27B	992.28M	1.12B	1.18B	2.66B
Change in accrued expenses	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-6.52M	-98.59M	-179.34M	-325.88M	-326.71M	-475.65M	-475.07M	-132.47M	-152.74M	-154.67M	-158.38M	-159.61M	-160.47M	-160.16M	-2.74B	-129.00M	-1.30B	-1.30B	-1.31B	-1.31B
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2006	Mar 2007	Mar 2008	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	17.88B	25.64B	38.59B	56.09B	72.33B	78.91B	85.35B	102.23B	72.86B	80.71B	71.46B	57.60B	62.00B	88.28B	98.68B	69.92B	64.75B	97.04B	172.60B	137.59B
Gross profit	1.25B	1.69B	4.88B	3.87B	14.72B	18.08B	9.54B	7.65B	9.12B	6.63B	12.72B	5.20B	7.96B	12.43B	20.29B	10.98B	7.44B	9.32B	25.44B	22.32B
Operating expenses (excl. COGS)	-37.12M	-65.05M	-265.80M	-654.97M	-3.42B	-6.79B	-5.66B	-10.22B	-6.21B	-5.24B	-7.59B	-5.20B	-5.11B	-7.27B	-9.68B	-7.04B	-5.19B	-6.83B	-13.35B	-10.97B
Selling/general/admin expenses, total	—	—	—	—	-2.71B	-6.40B	-6.12B	-9.21B	-7.19B	-6.07B	-8.08B	-5.12B	-5.79B	-7.59B	-9.78B	-7.03B	-5.09B	-6.73B	-13.23B	-10.71B
Research & development	—	—	—	—	—	—	—	—	—	—	-12.18M	-27.04M	-12.67M	—	-86.31M	-24.99M	-25.20M	-35.10M	-46.30M	-14.80M
Selling/general/admin expenses, other	—	—	—	—	-2.71B	-6.40B	-6.12B	-9.21B	-7.19B	-6.07B	-8.08B	-5.12B	-5.79B	-7.59B	-9.69B	-7.03B	-5.07B	-6.69B	-13.18B	-10.70B
Other operating expenses, total	-37.12M	-65.05M	-265.80M	-654.97M	-701.55M	-391.36M	455.54M	-1.01B	982.79M	825.55M	487.66M	-76.65M	681.62M	322.86M	98.03M	-12.14M	-96.31M	-99.60M	-124.20M	-260.60M
Operating income	1.21B	1.63B	4.61B	3.21B	11.30B	11.29B	3.88B	-2.58B	2.91B	1.38B	5.13B	-650.00K	2.85B	5.17B	10.62B	3.93B	2.25B	2.49B	12.09B	11.35B
Non-operating income, total	-315.13M	553.91M	642.95M	109.89M	-2.06B	-2.19B	-144.57M	2.08B	-1.50B	927.94M	-2.49B	2.72B	-29.53M	-2.46B	-1.63B	5.65B	4.42B	93.90M	476.30M	8.96B
Interest expense, net of interest capitalized	-530.28M	-360.23M	-1.23B	-2.79B	-2.33B	-2.32B	-3.73B	-4.93B	-2.96B	-2.83B	-2.14B	-1.97B	-1.65B	-1.77B	-1.43B	-844.48M	-1.01B	-2.39B	-2.95B	-3.15B
Interest capitalized	—	—	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	215.15M	1.22B	1.85B	2.90B	310.11M	2.34B	5.94B	8.29B	5.10B	3.76B	-313.18M	4.76B	1.43B	1.96B	-184.66M	4.16B	5.54B	2.09B	3.22B	11.62B
Non-operating interest income	111.43M	41.77M	413.96M	1.02B	258.48M	850.73M	1.34B	1.92B	1.41B	968.04M	1.04B	1.17B	868.63M	861.37M	483.26M	518.87M	1.50B	921.40M	933.70M	878.60M
Miscellaneous non-operating expense	103.72M	1.18B	1.43B	1.88B	51.63M	1.49B	4.61B	6.37B	3.69B	2.79B	-1.35B	2.80B	558.62M	1.10B	-667.92M	3.65B	4.04B	1.17B	2.29B	10.74B
Unusual income/expense	—	-302.98M	28.98M	-1.06M	-42.16M	-2.20B	-2.36B	-1.27B	-3.64B	—	-37.94M	-62.82M	194.63M	-2.65B	-15.59M	2.33B	-114.30M	393.40M	201.50M	496.50M
Pretax income	895.52M	2.18B	5.23B	3.32B	9.24B	9.10B	3.73B	-493.81M	1.41B	2.31B	2.63B	1.15B	2.82B	2.71B	8.99B	9.58B	6.66B	2.58B	12.57B	20.31B
Taxes	-281.80M	-756.15M	-1.82B	-1.19B	-3.14B	-2.87B	-1.50B	-390.31M	-431.58M	-177.45M	-792.20M	-258.04M	-202.14M	-1.22B	-4.12B	-2.55B	-2.16B	-1.34B	-2.77B	-3.60B
Non-controlling/minority interest	0	230.00K	0	-100.00K	-140.00K	100.01M	141.90M	218.85M	-246.63M	-1.44B	-274.67M	163.10M	52.94M	83.93M	-185.96M	-590.65M	-53.55M	75.20M	-256.00M	58.60M
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	613.72M	1.43B	3.41B	2.14B	6.10B	6.33B	2.39B	-703.23M	733.90M	690.41M	1.52B	264.25M	1.81B	682.35M	6.74B	7.79B	4.39B	2.07B	11.10B	19.08B
Net income	613.72M	1.43B	3.41B	2.14B	6.10B	6.33B	2.39B	-703.23M	733.90M	690.41M	1.52B	264.25M	1.58B	-132.58M	6.35B	7.68B	4.39B	2.07B	11.10B	19.08B
Dilution adjustment	4.54M	0	0	0	87.51M	233.98M	315.59M	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	23.33M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	594.93M	1.43B	3.41B	2.14B	6.19B	6.56B	2.70B	-703.23M	733.90M	690.41M	1.52B	264.25M	1.58B	-132.58M	6.35B	7.68B	4.39B	2.07B	11.10B	19.08B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	1.56B	2.10B	5.22B	4.65B	13.32B	13.73B	7.39B	2.18B	6.98B	5.75B	8.99B	3.86B	5.43B	7.76B	12.95B	6.40B	4.79B	5.52B	15.57B	14.86B
EBIT	1.21B	1.63B	4.61B	3.21B	11.30B	11.29B	3.88B	-2.58B	2.91B	1.38B	5.13B	-650.00K	2.85B	5.17B	10.62B	3.93B	2.25B	2.49B	12.09B	11.35B
Total operating expenses	-16.67B	-24.02B	-33.98B	-52.87B	-61.03B	-67.62B	-81.47B	-104.81B	-69.95B	-79.33B	-66.33B	-57.60B	-59.16B	-83.11B	-88.07B	-65.99B	-62.50B	-94.55B	-160.51B	-126.25B
Prepaid expenses	909.27M	859.78M	—	—	—	—	114.38M	213.45M	2.39B	310.95M	109.03M	82.12M	112.21M	137.45M	713.32M	280.66M	249.79M	258.60M	343.80M	578.50M
Deferred income, current	—	—	—	—	—	—	—	—	—	—	3.57B	1.58B	841.76M	—	—	2.46B	—	—	—	16.24B
Capital and operating lease obligations	0	0	6.54M	6.54M	2.54M	0	0	0	29.62M	6.83M	0	0	134.15M	134.15M	461.25M	188.96M	188.96M	354.10M	315.70M	1.59B
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	704.78M	798.13M	1.80B	2.53B	3.42B	4.41B	6.30B	7.23B	6.78B	6.93B	7.40B	6.72B	3.44B	2.18B	2.66B	2.66B	2.40B	2.91B	3.95B	4.65B
Deferred income, non-current	—	—	—	—	0	0	0	0	0	0	876.00M	—	—	—	—	0	0	—	—	—
Minority interest	0	69.43M	50.00K	400.00K	60.00K	2.02B	3.43B	3.55B	1.01B	3.56B	1.32B	1.14B	566.12M	-50.66M	141.18M	1.27B	992.28M	1.12B	1.18B	2.66B
Change in accrued expenses	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-6.52M	-98.59M	-179.34M	-325.88M	-326.71M	-475.65M	-475.07M	-132.47M	-152.74M	-154.67M	-158.38M	-159.61M	-160.47M	-160.16M	-2.74B	-129.00M	-1.30B	-1.30B	-1.31B	-1.31B
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0