1. At a Glance
Imagine a company that can literally sell you back your own pee after purifying it. That’s Denta Water & Infra Solutions Ltd (DWISL) – a Bengaluru-based EPC player that makes a living turning sewage into salvation. They’ve recharged lakes, built lift irrigation systems, and even starred in Bengaluru’s “world’s second-largest treated wastewater” flex. But beneath the sparkling water projects lies a messy truth: ballooning receivables, working capital tighter than your uncle’s wallet at weddings, and cash flows that look more like a desert mirage. Still, they’re now listed, debt-free, and carrying a juicy ₹7,524 Cr order book. Let’s splash into the details.
2. Introduction
Denta Water & Infra isn’t some fancy mineral water start-up promising pH-balanced liquid to Instagram influencers. Nope. This is hardcore infra—dirty trenches, recycled wastewater, government tenders, and a LOT of JCBs. Founded in 2016, the company jumped from zero to ₹221 Cr sales in FY25, mostly from water management (93%), with sprinklings of roads, railways, and random side hustles like coffee plantations and a 21-room beachside homestay. Yes, this company simultaneously recharges aquifers and serves cappuccinos in Udupi. Talk about diversification.
But here’s the catch: while the topline is growing (CAGR 19% over 3 years), cash flow has taken a nosedive. Debtor days shot from 39 to 154 in FY25, and working capital days ballooned to 322. Translation: they’re running massive projects, but government clients are paying on “BBMP time” (read: whenever they feel like).
The IPO in Jan 2025 gave them ₹220 Cr fresh ammo, and they boast about being “virtually debt-free.” The stock listed at ₹251, shot to ₹396, and is now hanging at ₹384, trading at 17.6× earnings—cheaper than peers like Va Tech Wabag and ION Exchange. But cheaper doesn’t always mean better—sometimes it’s just the “watered-down” option.
3. Business Model (WTF Do They Even Do?)
DWISL operates as an EPC (engineering, procurement & construction) contractor in water infra. Their “concept-to-commissioning” menu is basically:
- Feasibility studies (translation: sending interns to measure mud).
- Designing irrigation & lift water systems.
- Building dams, reservoirs, and water supply projects.
- Running O&M contracts so pipes don’t become snake dens.
- Speciality: groundwater recharge using treated wastewater.
They’ve executed 32 projects so far, with 17 more worth ₹11,004 Cr running, including KC Valley (Bengaluru’s sewage recycling poster child) and Jal Jeevan Mission projects. 97% of revenues come from government contracts—meaning predictable work but unpredictable payments.
And then comes their side quests:
- Agriculture: 98 acres of coffee, pepper, and cardamom farms.
- Hospitality: A 21-room beach resort in Udupi run by a group company.In short: a serious
- water infra company with “dad’s weekend hobby projects” thrown in.
4. Financials Overview
Quarterly Snapshot (Q1 FY26 vs YoY & QoQ):
Metric | Latest Qtr (Jun 2025) | YoY Qtr (Jun 2024) | Prev Qtr (Mar 2025) | YoY % | QoQ % |
---|---|---|---|---|---|
Revenue | ₹672.8 Cr | ₹494 Cr | ₹543.9 Cr | +36.1% | +23.7% |
EBITDA | ₹250.0 Cr | ₹178.9 Cr | ₹170.0 Cr | +39.7% | +47.0% |
PAT | ₹185.5 Cr | ₹131.5 Cr | ₹139.0 Cr | +41.1% | +33.5% |
EPS (₹) | 6.95 | 4.92 | 5.14 | +41.3% | +35.3% |
Commentary:
- Revenue jumped like a monsoon river, +36% YoY.
- PAT margin is a fat27.5%, better than bottled water companies.
- EPS annualised = ₹27.8 → P/E recalculated = ~13.8× (vs reported 17.6×).
- In short, profitable AF. But remember: profits ≠ cash.
5. Valuation (Fair Value RANGE only)
Method 1: P/E Method
- EPS (TTM) = ₹25.6
- Apply peer band: 20–28× (ION & Wabag are 30+×, but Denta deserves a discount for cash flow chaos).
- FV Range = ₹512 – ₹717
Method 2: EV/EBITDA Method
- EBITDA (TTM) = ₹73 Cr
- EV = ₹826 Cr → EV/EBITDA = 11.3×
- Sector average ~15× → FV = ₹540 – ₹660
Method 3: DCF (Simplified)
- Assume FCF = PAT × 60% (since WC sucks) → ~₹35 Cr/year.
- Growth 12% for 5 yrs, 6% terminal, 12% discount.
- FV ≈ ₹450 – ₹500
Final FV Range:₹450 – ₹660This FV range is for educational purposes only and is not investment advice.
6. What’s Cooking – News, Triggers, Drama
- IPO (Jan 2025):Raised ₹220 Cr, oversubscribed, used for working capital. Listed strong.
- Order Book:Still ₹7,524 Cr, giving ~7× FY25 revenues visibility.
- KC Valley Project:Bengaluru’s water recycling poster child; if successful, could set DWISL as the “go-to” for