VA Tech Wabag Peer Comparison
NSE: WABAG | BSE: 533269
₹2,086.10
As on 28-Aug-2026IST
Market cap
₹13,009 Cr
Revenue (TTM)
₹4,097 Cr
P/E Ratio
32.9
P/B Ratio
4.9
Div. Yield
0.2 %
| VA Tech Wabag | Taylormade Rene | Gujarat Gas | Schneider Electric | Indraprastha Gas | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
13,009 | 77 | 33,414 | 28,678 | 20,664 |
Revenue (₹ Cr) |
4,097 | 40 | 23,618 | 2,920 | 18,563 |
Net Profit (₹ Cr) |
388.00 | 0.92 | 1,655.26 | 183.76 | 1,070.56 |
Net Margin (%) |
9.14 | 1.98 | 6.87 | 6.25 | 5.65 |
RoE (%) |
16.29 | 0.96 | 15.06 | 27.30 | 11.98 |
Price to Earnings |
32.94 | 87.04 | 17.61 | 156.06 | 15.18 |
Price-To-Book |
4.93 | 0.81 | 1.71 | 37.08 | 1.77 |
Income Statement (₹ Cr)
| VA Tech Wabag | Taylormade Rene | Gujarat Gas | Schneider Electric | Indraprastha Gas | |
|---|---|---|---|---|---|
|
Operating Revenue
|
3,944.20 | 71.14 | 16,486.95 | 2,890.63 | 14,927.80 |
|
Total Income
|
4,038.90 | 71.19 | 16,695.24 | 2,912.29 | 15,261.92 |
|
Total Expenditure
|
3,467.20 | 50.85 | 14,587.88 | 2,523.52 | 12,938.48 |
|
EBITDA
|
477.00 | 20.29 | 1,899.07 | 367.11 | 1,989.32 |
|
Depreciation
|
6.20 | 1.57 | 510.64 | 32.27 | 475.86 |
|
EBIT
|
470.80 | 18.73 | 1,388.43 | 334.84 | 1,513.46 |
|
Interest
|
72.90 | 0.61 | 51.80 | 50.75 | 26.34 |
|
Other Income
|
94.70 | 0.05 | 208.29 | 21.66 | 334.12 |
|
Exceptional Items
|
-4.70 | -- | -- | -14.17 | -- |
|
Profit before Tax
|
488.60 | 18.16 | 1,549.41 | 291.58 | 2,182.53 |
|
Provision for Tax
|
118.80 | 5.85 | 401.09 | 79.02 | 469.52 |
|
Profit after Tax
|
369.80 | 12.31 | 1,148.32 | 212.56 | 1,713.01 |
Liabilities (₹ Cr)
| VA Tech Wabag | Taylormade Rene | Gujarat Gas | Schneider Electric | Indraprastha Gas | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,568.50 | 94.35 | 8,489.64 | 774.42 | 10,615.77 |
|
Minority Interest
|
5.20 | 0.16 | -- | -- | 26.69 |
|
Non-Current Liabilities
|
527.80 | 0.41 | 1,197.14 | 598.42 | 624.70 |
|
Current Liabilities
|
2,981.90 | 46.37 | 2,964.33 | 970.99 | 4,314.20 |
|
Total Liabilities
|
6,122.40 | 141.40 | 12,651.11 | 2,343.83 | 15,581.36 |
Assets (₹ Cr)
| VA Tech Wabag | Taylormade Rene | Gujarat Gas | Schneider Electric | Indraprastha Gas | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
994.80 | 33.89 | 9,685.92 | 664.17 | 10,938.01 |
|
Current Assets
|
5,088.60 | 107.39 | 2,965.19 | 1,679.66 | 4,643.35 |
|
Total Assets
|
6,122.40 | 141.40 | 12,651.11 | 2,343.83 | 15,581.36 |
|
Total Debt*
|
225.50 | 10.07 | 0.00 | 443.76 | 7.46 |
|
Net Current Assets
|
2,106.70 | 61.02 | 0.86 | 708.67 | 329.15 |
|
Contingent Liabilities
|
249.80 | 0.15 | 578.12 | 278.92 | 530.12 |
Cashflow (₹ Cr)
| VA Tech Wabag | Taylormade Rene | Gujarat Gas | Schneider Electric | Indraprastha Gas | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
206.70 | -12.48 | 1,805.86 | 224.50 | 2,198.80 |
|
Cash Flow from Investing Activities
|
-20.40 | -8.37 | -1,921.25 | -92.97 | -1,519.09 |
|
Cash from Financing Activities
|
-184.90 | 20.75 | -473.73 | -35.45 | -754.13 |
|
Net Cash Inflow / Outflow
|
1.40 | -0.10 | -589.12 | 96.08 | -74.42 |
Ratios
Profitability Ratios
| VA Tech Wabag | Taylormade Rene | Gujarat Gas | Schneider Electric | Indraprastha Gas | |
|---|---|---|---|---|---|
|
ROCE (%)
|
21.22 | 21.58 | 19.75 | 31.01 | 21.81 |
|
ROE (%)
|
15.84 | 18.16 | 14.17 | 32.46 | 16.92 |
|
ROA (%)
|
6.54 | 10.22 | 9.43 | 9.94 | 11.50 |
|
EBIT Margin (%)
|
14.49 | 28.59 | 12.78 | 13.45 | 15.56 |
|
Net Margin (%)
|
9.16 | 17.29 | 6.88 | 7.30 | 11.22 |
|
Cash Profit Margin (%)
|
9.53 | 19.50 | 9.65 | 8.43 | 13.29 |
Growth Ratios
| VA Tech Wabag | Taylormade Rene | Gujarat Gas | Schneider Electric | Indraprastha Gas | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
19.74 | 51.69 | 5.08 | 9.63 | 6.63 |
|
EBIT Growth (%)
|
22.45 | 21.72 | 5.02 | -4.56 | -12.09 |
|
Net Profit Growth (%)
|
25.44 | 12.03 | 0.40 | -20.65 | -13.63 |
|
EPS Growth (%)
|
24.46 | 0.32 | 0.40 | -20.65 | -13.47 |
|
Book Value Growth (%)
|
19.87 | 78.78 | 9.93 | 38.75 | 10.20 |
Valuation Ratios
| VA Tech Wabag | Taylormade Rene | Gujarat Gas | Schneider Electric | Indraprastha Gas | |
|---|---|---|---|---|---|
|
Price / Earnings
|
19.53 | 19.27 | 24.73 | 94.96 | 16.52 |
|
Price / Book Value
|
2.84 | 2.72 | 3.35 | 26.52 | 2.67 |
|
Dividend Yield (%)
|
0.43 | 0.00 | 1.41 | 0.00 | 3.45 |
|
EV/EBITDA
|
11.20 | 12.09 | 13.31 | 52.14 | 11.24 |
|
Market Cap (₹ Cr)
|
7,236.42 | 236.44 | 28,403.72 | 20,184.69 | 28,377.75 |
Solvency Ratios
| VA Tech Wabag | Taylormade Rene | Gujarat Gas | Schneider Electric | Indraprastha Gas | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.09 | 0.12 | 0.00 | 0.58 | 0.00 |
|
Short term debt to equity ratio
|
0.02 | 0.11 | -- | -- | -- |
|
Current Ratio
|
1.71 | 2.32 | 1.00 | 1.73 | 1.08 |
|
Quick Ratio
|
1.69 | 1.83 | 0.98 | 1.30 | 1.07 |
|
Interest Coverage
|
7.70 | 30.66 | 30.91 | 6.75 | 83.86 |
Operating Efficiency Ratios
| VA Tech Wabag | Taylormade Rene | Gujarat Gas | Schneider Electric | Indraprastha Gas | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
63.98 | 83.76 | 6.21 | 28.11 | 4.73 |
|
Asset Turnover
|
0.70 | 0.59 | 1.41 | 1.36 | 1.11 |
|
Receivable days
|
209.91 | 226.78 | 21.81 | 92.97 | 19.12 |
|
Inventory Days
|
3.31 | 87.53 | 1.28 | 47.72 | 1.12 |
|
Payable days
|
239.62 | 153.23 | 20.64 | 112.85 | 31.64 |
|
Cash Conversion Cycle
|
-26.40 | 161.08 | 2.45 | 27.85 | -11.39 |