Williamson Magor
NSE: WILLAMAGOR · Investment Company · sector
₹21.08NSE close 2026-10-26
Key numbers
Market cap₹23 cr
Price₹21.08
52w high / low₹36 / ₹19
P/E–Sector median 24.0x
P/B–Sector median 0.7x
Book value₹-197.1
Dividend yield–Sector median 0.54%
ROE–Sector median 1.2%
ROA-3.87%Sector median 0.93%
Gross NPA–
Net NPA–
CET1–
Sales growth 3y-20.4%Sector median +13.4%
Profit growth 3y–Sector median +13.1%
PEG–
Last 12 months to Jun 2026, Standalone. "Sector median" = middle value of 59 companies in Investment Company (P/E median leaves out loss-making companies). Tap ? for what a number means.
Things to know
- No promoter shares are pledged.
- Net loss in 3 of the last 8 quarters.
- Total income was higher than a year earlier in 1 of the last 4 quarters.
- No dividend in the last 5 financial years.
- Price ₹21.08 on 2026-10-26: -41.3% from the 52-week high, +9.8% from the 52-week low.
Plain facts from the filings, built by the same fixed rules for every company. A line appears only when the data for it is available. Not a view on the stock.
Charts
Weekly close · high ₹39.08 · low ₹20.18
Total incomeNet profit
Total incomeNet profit
Quarterly results
| ₹ cr | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Total income | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Net interest income | – | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Other income | 0 | 0 | 45 | 1 | 150 | 0 | 0 | 1 |
| Net profit | 4 | 6 | 15 | 2 | -23 | 23 | -3 | -13 |
| EPS (₹) | 3.98 | 5.23 | 14.06 | 1.61 | -21.18 | 20.73 | -2.31 | -11.45 |
| Revenue YoY | -95.6% | +87.8% | -87.8% | -100.0% | ||||
| Profit YoY | -631.1% | +295.0% | -116.4% | -808.5% |
Standalone figures where filed. Latest quarter Jun 2026.
Profit & loss (yearly)
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 | TTM |
|---|---|---|---|---|---|---|
| Revenue | 26 | 3 | 3 | 3 | 2 | 1 |
| Net profit | -14 | 17 | -50 | -181 | -1 | -16 |
| EPS (₹) | -13.23 | 15.62 | -46.02 | -165.56 | -1.14 | -14.21 |
| Revenue growth | -88.2% | -5.6% | -1.4% | -46.0% | -63.0% | |
| Profit growth | – | -394.5% | – | – | -157.1% | |
| Dividend / share (₹) | – | – | – | – | – |
| Compounded growth | 3 years | 5 years | Last 12 months |
|---|---|---|---|
| Sales | -20.4% | -40.2% | -63.0% |
| Net profit | – | – | -157.0% |
| EPS | – | – | – |
| Share price | – | -22.1% (2y) | -35.6% |
Balance sheet
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| Shareholders' equity | – | -122 | -63 | -222 | -216 |
| Borrowings | – | 513 | 561 | 521 | 520 |
| Cash & equivalents | – | 1 | 1 | 0 | 0 |
| Total assets | – | 530 | 598 | 396 | 402 |
| Fixed assets | – | 0 | 0 | 0 | 0 |
| Capital work in progress | – | 0 | – | 0 | 0 |
| Inventory | – | 0 | 0 | 0 | 0 |
Year-end figures from the March annual filing.
Cash flow
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| Cash from operations | 2 | -29 | 10 | 45 | 1 |
| Cash from investing | 4 | 53 | 0 | 0 | 0 |
| Cash from financing | -7 | -23 | -11 | -45 | -1 |
| Capex | 0 | 0 | 0 | 0 | 0 |
| Free cash flow | 2 | -29 | 10 | 45 | 1 |
Free cash flow = cash from operations − capex.
Ratios by year
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ROE % | – | -14.0% | 79.8% | 81.7% | 0.6% |
Shareholding
| Holder | % (2026-09-30) |
|---|---|
| Promoters | 62.01% |
| DIIs | 0.06% |
| Public (non-institutions) | 37.92% |
| Quarter | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|
| Promoters % | 62.01% | 62.01% | 62.01% | 62.01% | 62.01% | 62.01% | 62.01% | 62.01% |
| Promoter group | % |
|---|---|
| Bishnauth Investments Limited | 45.97% |
| United Machine Co. Ltd. | 8.28% |
| Ichamati Investments Ltd. | 7.62% |
| Late B M Khaitan | 0.14% |
| Public holders above 1% | % |
|---|---|
| Hitesh Ramji Javeri | 3.74% |
| Harsha Hitesh Javeri | 1.65% |
| Sudhaben Prafulchandra Vaidya | 1.28% |
8,066 shareholders. Pledged: 0.00% of promoter shares.
Peers in Investment Company
| Company | Market cap | P/E | P/B | ROE | ROA | Gross NPA | Sales 3y | Div yield |
|---|---|---|---|---|---|---|---|---|
| YAMNINV | ₹25,76,059 cr | 24.5x | 37,152.7x | 0.1% | 0.05% | – | +14.7% | – |
| TVSHLTD | ₹10,37,013 cr | 3,252.4x | 591.1x | 18.9% | 8.80% | – | -37.1% | 0.02% |
| JIOFIN | ₹1,35,516 cr | 160.3x | 3.8x | 2.6% | 2.34% | – | – | 0.24% |
| ABCAPITAL | ₹96,531 cr | 27.8x | 3.4x | 12.3% | 1.95% | – | +330.8% | – |
| TATAINVEST | ₹28,000 cr | 105.6x | 1.0x | 1.3% | 1.16% | – | +13.4% | 0.49% |
| CHOLAHLDNG | ₹23,552 cr | 324.1x | 16.8x | 5.3% | 5.18% | – | +2.3% | 0.11% |
| MAHSCOOTER | ₹13,529 cr | 44.4x | 0.4x | 0.9% | 0.83% | – | +13.1% | 1.85% |
| JSWHL | ₹12,536 cr | 101.6x | 0.4x | 0.4% | 0.34% | – | -23.9% | – |
| RELIGARE | ₹7,147 cr | – | 2.9x | -1.6% | -1.45% | – | -43.2% | – |
| WILLAMAGOR | ₹23 cr | – | – | – | -3.87% | – | -20.4% | – |
Dividends & corporate actions
| Ex-date | Action | Detail |
|---|---|---|
| 2019-09-18 | Other | Annual General Meeting |
| 2018-09-10 | Other | Annual General Meeting |
| 2017-09-13 | Other | Annual General Meeting |
| 2016-07-29 | Other | Annual General Meeting |
| 2015-08-07 | Other | Annual General Meeting |
| 2014-09-01 | Other | Annual General Meeting |
| 2013-07-23 | Other | Annual General Meeting |
| 2012-09-11 | Other | Annual General Meeting |
| 2011-09-19 | Other | Annual General Meeting |
| 2010-09-17 | Other | Annual General Meeting |
| 2009-08-17 | Other | Annual General Meeting |
| 2008-08-12 | Other | Annual General Meeting |
| 2007-07-20 | Other | Agm |
| 2006-09-08 | Other | Agm |
| 2005-08-19 | Other | Agm |
Documents
- Annual report FY24
- Annual report FY23
- Annual report FY22
- Annual report FY21
- Annual report FY20
- Announcements NSE filings
- Latest results (data file) XBRL
- Announcements BSE filings
Links go to the original files on the exchange website.
About the company
| Sector | Financial Services |
| Industry | Investment Company |
| Sub-industry | Investment Company |
| Symbol | WILLAMAGOR |
| BSE code | 519224 |
| ISIN | INE210A01017 |
| Face value | ₹10.0 |
| Incorporated | – |
| Website | – |
| Plants (India / abroad) | – |
Data built 2026-10-23 from NSE company filings (XBRL: Integrated Filing - Financials + financial results), NSE shareholding & pledge data; price = NSE close 2026-10-26.