Williamson Magor & Company Ltd

₹22.89▼ -2.55%29 Sept

📊 Stock Analysis

Market Data

Market Cap₹25.08 Cr.

52W High₹42.7

Current Price₹22.89

52W Low₹21.01

Down from 52W High46.4 %

Face Value₹10

Performance

ROCE0.38 %

ROE7.04 %

EPS (TTM)₹-11.45

EPS Prev Qtr₹-2.31

EPS Last Year₹-21.18

EBITDA Qtr₹-0.5 Cr.

Book Value₹-208

Financial Health

Debt/Equity-2.5

Debt/Profit-35.58

Total Assets₹396.574 Cr.

Promoter Holding62.01 %

Earning Power-37.98 %

Valuation

Industry P/E18.07

Price to Book-0.11

Price to Sales24.12

Key Metrics

__derived

Face Value

₹10

About Williamson Magor & Company Ltd

Financial Services · Finance

Williamson Magor & Company Ltd is listed on NSE in the Financial Services / Finance sector. Face value ₹10. Market cap ₹25.08 Cr.

Price Chart

Peer Comparison

Name	CMP	P/E	Market Cap	Div Yield	NP Qtr	Qtr Profit Var%	Sales Qtr	Qtr Sales Var%	ROCE%	Debt/Eq
Bajaj Finance Ltd	-	29.81	₹6,06,096.65 Cr	0.62%	₹20,647.67 Cr	-	₹85,963.63 Cr	-	10.43%	3.82
Bajaj Finserv Ltd	-	27.44	₹2,79,295.97 Cr	0.09%	₹20,636.97 Cr	-	₹1,57,641.68 Cr	-	11.43%	5.5
Shriram Finance Ltd	-	17.17	₹2,28,938.64 Cr	1.11%	₹11,295.71 Cr	-	₹49,997.06 Cr	-	11.48%	3.8
ICICI Prudential Asset Management Co Ltd	-	32.07	₹1,60,021.14 Cr	-	₹3,485.73 Cr	-	₹6,040.44 Cr	-	111.52%	0
Jio Financial Services Ltd	-	67.67	₹1,43,882.46 Cr	0.28%	₹2,066.49 Cr	-	₹4,905.27 Cr	-	2.33%	0.17
Tata Capital Ltd	-	25.68	₹1,40,526.39 Cr	0.17%	₹5,478.16 Cr	-	₹32,695.45 Cr	-	8.42%	5.28
Cholamandalam Investment & Finance Company Ltd	-	24.05	₹1,39,099.51 Cr	0.12%	₹5,751 Cr	-	₹32,662.59 Cr	-	9.35%	6.93
Bajaj Holdings & Investment Ltd	-	13.4	₹1,18,683.4 Cr	1.83%	₹8,993.16 Cr	-	₹1,139.25 Cr	-	12.4%	0
Muthoot Finance Ltd	-	9.7	₹1,10,363.68 Cr	1.09%	₹11,457.46 Cr	-	₹33,430.7 Cr	-	14.43%	3.88
Power Finance Corporation Ltd	-	4.12	₹1,07,187.31 Cr	5.71%	₹33,641.82 Cr	-	₹1,15,431.43 Cr	-	9.81%	7.62
SBI Funds Management Ltd	-	-	₹1,05,477.12 Cr	-	-	-	-	-	-	0
Aditya Birla Capital Ltd	-	24.9	₹1,03,558.06 Cr	-	₹4,118.85 Cr	-	₹48,185.84 Cr	-	8.39%	5.2
Indian Railway Finance Corporation Ltd	-	14.18	₹1,01,934.35 Cr	1.35%	₹7,190.69 Cr	-	₹28,630.42 Cr	-	5.78%	7.69
HDFC Asset Management Company Ltd	-	26.29	₹96,489.85 Cr	2.4%	₹2,947.64 Cr	-	₹4,253.73 Cr	-	41.46%	0
REC Ltd	-	4.83	₹77,258.79 Cr	6.32%	₹16,035.21 Cr	-	₹59,202.49 Cr	-	9.42%	6.09
Nippon Life India Asset Management Ltd	-	41.61	₹68,334.34 Cr	2.01%	₹1,635.54 Cr	-	₹2,869 Cr	-	45.49%	0
L&T Finance Ltd	-	21.35	₹67,999.44 Cr	1.01%	₹3,198.02 Cr	-	₹18,897.97 Cr	-	8.23%	3.93
Bajaj Housing Finance Ltd	-	25.18	₹67,758.55 Cr	-	₹2,692.32 Cr	-	₹11,604.2 Cr	-	8.35%	4.6
SBI Cards & Payment Services Ltd	-	24.43	₹55,564.77 Cr	0.43%	₹2,275.15 Cr	-	₹20,063.29 Cr	-	10.14%	2.8
HDB Financial Services Ltd	-	23.02	₹52,384.31 Cr	0.16%	₹2,175.9 Cr	-	₹16,300.3 Cr	-	9.03%	5.52

Quarterly Results

📊 Jun 2026: Revenue fell 100.0% YoY, Profit fell 808.5% YoY

	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Sales	0.49	0.06	0.92	0.06	0
↳ QoQ Growth	-	-87.8%	+1433.3%	-93.5%	-100.0%
Expenses	0.25	150.44	0.35	0.37	0.5
Operating Profit	0.24	-150.38	0.58	-0.31	-0.5
OPM %	48.98%	-2,50,633.33%	63.04%	-516.67%	-
Other Income	0.8	150.13	0.05	0.2	1.17
Interest	0.01	0.06	0.02	0.01	0.22
Depreciation	0	0	0	0	0
EBITDA	0.24	-150.38	0.58	-0.31	-0.5
EBITDA Margin %	48.98%	-2,50,633.33%	63.04%	-516.67%	-
Profit Before Tax	1.03	-0.24	0.62	-0.11	0.67
Tax %	-70.87%	-9,566.67%	-3,562.9%	-2,190.91%	1,971.64%
Net Profit	1.77	-23.21	22.71	-2.53	-12.54
↳ QoQ Growth	-	-1411.3%	+197.8%	-111.1%	-395.7%
EPS	1.61	-21.18	20.73	-2.31	-11.45

Profit & Loss

	Mar 2026	TTM
Sales	1.53	1.04
Expenses	151.41	151.66
Operating Profit	-149.87	-150.61
OPM %	-9795.42%	-14481.73%
Other Income	151.18	151.55
Interest	0.1	0.31
Depreciation	0	0
Profit Before Tax	1.3	0.94
Tax %	196.15%	1754.26%
Net Profit	-1.26	-15.57
EPS	-1.15	-14.21

Compounded Sales Growth

10Y

TTM

Compounded Profit Growth

10Y

TTM

Stock Price CAGR

10Y

-32.16%

Return on Equity

10Y

Last Year

7.04%

Balance Sheet

	Mar 2025	Mar 2026
Equity Capital	10.96	10.9564
Reserves	-238.47	-232.2444
Borrowings	554.7	553.94
Other Liabilities	63.75	63.92
Total Liabilities	390.94	396.5739
Fixed Assets	0.07	0.0653
CWIP	0	0
Investments	178.9	197.66
Other Assets	211.97	198.85
Total Assets	390.94	396.5739

Cash Flows

	Mar 2025	Mar 2026
Cash from Operating Activity	44.6464	1.0495
Cash from Investing Activity	0	0
Cash from Financing Activity	-44.8249	-0.8637
Net Cash Flow	-0.1785	0.1858

Ratios

	Mar 2026
Debtor Days	-
Inventory Days	-
Days Payable	-
Cash Conversion Cycle	-
Working Capital Days	-37541.59
ROCE %	95.24%

Shareholding Pattern

	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Promoters %	62.01%	62.01%	62.01%	62.01%
FIIs %	0%	0%	0%	0%
DIIs %	0.06%	0.06%	0.06%	0.06%
Public %	34.43%	34.05%	34.26%	34.2%
No. of Shareholders	8,307	8,176	8,133	8,106

Major Shareholders (>1%)

As of 2026-06-30View all shareholders →

Tools