Williamson Magor & Company Ltd

NSE: WILLAMAGOR BSE: 519224

₹28.03

(2.15%)

Tue, 10 Mar 2026, 05:33 am

MTF 5xInvest in Williamson Magor & Company Ltd with 5x Leverage Buy with MTF

Market Cap306.78M

PE Ratio1.84

Dividend0

Finance

Financial Conglomerates

24.5K

Williamson Magor & Company Financials

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
Total revenue	185.94M	348.62M	185.02M	166.81M	212.00M	195.59M	276.67M	211.14M	272.23M	345.73M	338.65M	509.82M	480.98M	490.65M	307.36M	201.94M	260.18M	31.48M	28.92M	28.59M
Gross profit	—	—	—	—	—	—	—	—	—	—	—	—	—	483.28M	272.08M	198.54M	259.87M	30.57M	28.79M	26.50M
Operating expenses (excl. COGS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling/general/admin expenses, total	-24.36M	-22.31M	-22.48M	-13.34M	-18.63M	-23.67M	-36.84M	-26.55M	-41.61M	-41.93M	-59.71M	-84.63M	-74.54M	-5.01M	-22.58M	-9.25M	-9.54M	-11.20M	-154.26M	-2.72B
Research & development	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Selling/general/admin expenses, other	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Other operating expenses, total	-60.22M	-47.55M	-32.29M	-45.70M	-32.41M	-18.54M	-138.25M	-45.73M	-25.08M	-70.06M	-10.09M	114.64M	19.17M	-18.62M	-75.21M	-126.53M	-4.83M	7.63M	-4.97M	-4.57M
Operating income	41.74M	227.52M	-6.86M	-99.64M	-59.73M	-52.51M	-184.44M	137.50M	204.33M	231.80M	267.70M	538.92M	424.85M	459.64M	174.29M	-241.28M	245.50M	-289.29M	-119.94M	-2.25B
Non-operating income, total	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest expense, net of interest capitalized	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest capitalized	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non-operating income, excl. interest expenses	411.35M	104.27M	24.97M	94.98M	2.90M	906.00K	295.70M	142.34M	-32.00K	-121.00K	0	0	-1.81M	0	99.50M	787.22M	0	522.32M	0	0
Non-operating interest income	0	0	0	0	0	0	—	—	—	—	—	—	—	0	0	0	0	0	0	0
Miscellaneous non-operating expense	411.35M	104.27M	24.97M	94.98M	2.90M	906.00K	295.70M	142.34M	-32.00K	-121.00K	0	0	-1.81M	0	99.50M	787.22M	0	522.32M	0	0
Unusual income/expense	-51.71M	-9.76M	-47.19M	-4.94M	3.70M	674.00K	-24.57M	15.61M	1.49M	72.41M	-24.06M	395.00K	-4.46M	0	-815.51M	-5.14M	204.00K	2.00K	-243.85M	-34.40M
Pretax income	401.37M	322.03M	-29.08M	-9.61M	-53.13M	-50.93M	86.69M	52.26M	-63.47M	-18.57M	-196.71M	-163.82M	-499.76M	-634.63M	-1.09B	437.98M	-95.74M	132.01M	-393.95M	-2.30B
Taxes	741.00K	-15.06M	-3.20M	15.51M	179.00K	-25.00K	-31.58M	-8.14M	-21.02M	-23.39M	14.97M	0	0	339.33M	-218.28M	67.26M	-49.24M	39.18M	14.76M	484.80M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	403.00M	321.31M	4.24M	287.08M	320.88M	-57.85M	-262.06M	44.12M	-84.49M	-41.96M	-82.27M	-139.94M	-499.44M	-164.16M	-1.35B	505.22M	-145.10M	171.04M	-379.25M	-1.81B
Net income	403.00M	321.31M	4.24M	287.08M	320.88M	-57.85M	-262.06M	44.12M	-84.49M	-41.96M	-82.27M	-139.94M	-499.44M	-164.16M	-1.35B	505.22M	-145.10M	171.04M	-379.25M	-1.81B
Dilution adjustment	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Preferred dividends	0	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	45.40M	229.65M	-4.02M	-97.09M	-57.30M	-50.40M	-182.66M	138.85M	205.53M	233.74M	268.85M	539.84M	425.60M	460.27M	174.76M	63.13M	245.70M	27.10M	-130.41M	-2.70B
EBIT	41.74M	227.52M	-6.86M	-99.64M	-59.73M	-52.51M	-184.44M	137.50M	204.33M	231.80M	267.70M	538.92M	424.85M	459.64M	174.29M	62.77M	245.50M	27.00M	-130.44M	-2.70B
Total operating expenses	-144.21M	-121.10M	-191.88M	-266.46M	-271.73M	-248.09M	-461.11M	-73.64M	-67.90M	-113.93M	-70.95M	29.10M	-56.13M	-31.00M	-133.07M	-443.23M	-14.68M	-320.76M	-148.87M	-2.28B
Prepaid expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred income, current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred tax liabilities	3.60M	3.38M	3.17M	0	0	0	—	—	—	—	—	—	—	4.50M	856.00K	—	—	—	—	—
Deferred income, non-current	0	0	0	0	0	—	0	0	0	0	0	1.00K	0	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	0	0	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Preferred dividends paid	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Open Your Free Demat Account Now!

Step into a world of zero fees and limitless opportunities!

Version -5.76

Stocks:

All A B C D E F G H I J K L M N O P Q R S T U V W X Y Z

Explore

Calculators

Popular Calculators

Group Stocks

Others:

NSE BSE CDSL NSDL SEBI MCX MSEI NCDEX NSE IFSC INDIA INX Account Closure Form DP Investor Charter Broker Investor Charter

Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800