BANSAL WIRE INDUSTRIES L
BANSALWIRE · General/Diversified · NSE
₹328
Current Market Price
Fair Value (DCF)
₹219
Discount to FV
-33.2%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
38%
ROE
11.2%
Debt/Equity
0.39
WACC
11.1%
Market Cap
₹5,137 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.1%
Return on capital employed
EV / EBITDA
17.9×
Enterprise multiple
Debt / EBITDA
1.8×
Leverage vs earnings
Interest Coverage
7.9×
EBIT covers interest
Current Ratio
1.83×
Short-term liquidity
Asset Turnover
—
Revenue per ₹ of assets
Revenue CAGR (3Y)
20.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹328.1
Bear case
Discount -160.1%
Base case
Discount -49.7%
Bull case
Discount -15.9%
Ratio Trends
BANSALWIRE · last 5 annual periods
ROE
11.2%
ROCE
16.1%
Operating Margin
—
Debt / Equity
0.39×
PE
—
EV / EBITDA
—
Historical Financials
BANSALWIRE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2182 Cr | ₹2394 Cr | ₹2449 Cr | ₹3507 Cr | ₹4160 Cr | +17.5% |
| EBITDA | ₹111 Cr | ₹113 Cr | ₹150 Cr | ₹276 Cr | ₹321 Cr | +30.3% |
| EBIT | ₹103 Cr | ₹103 Cr | ₹136 Cr | ₹241 Cr | — | +23.7% |
| PAT | ₹57.3 Cr | ₹59.9 Cr | ₹73.6 Cr | ₹145 Cr | ₹161 Cr | +29.5% |
| EPS (diluted) | ₹3.66 | ₹3.83 | ₹4.70 | ₹9.73 | — | +27.7% |
| CFO | ₹-11.5 Cr | ₹103 Cr | ₹-541 Cr | ₹-153 Cr | ₹333 Cr | — |
| CapEx | ₹-18.9 Cr | ₹-46.5 Cr | ₹-471 Cr | ₹-463 Cr | ₹-233 Cr | — |
| FCF | ₹-30.4 Cr | ₹56.0 Cr | ₹-1011 Cr | ₹-616 Cr | ₹101 Cr | — |
| Total Assets | ₹695 Cr | ₹749 Cr | ₹1264 Cr | ₹2168 Cr | ₹2517 Cr | +37.9% |
| Total Debt | ₹406 Cr | ₹415 Cr | ₹681 Cr | ₹608 Cr | ₹555 Cr | +8.1% |
| Shareholders' Equity | ₹223 Cr | ₹283 Cr | ₹422 Cr | ₹1269 Cr | ₹1431 Cr | +59.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BANSALWIRE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 GOODLUCK GOODLUCK | — | — | Pending | 12.1% | — |
MANINDS MANINDS | — | — | Pending | 8.2% | — |
 KSL KSL | — | — | Pending | 12.3% | 9.8× |
SAMBHV SAMBHV | — | — | Pending | 18.8% | — |
 MAITHANALL MAITHANALL | — | — | Pending | 10.5% | 5.6× |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BANSALWIRE in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. BANSAL WIRE INDUSTRIES L (BANSALWIRE.NS) trades at 328.10 vs a model fair value of 219.24, a gap of -33.2%. Piotroski F-score: 6/9. Moat ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BANSALWIRE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BANSALWIRE →
Compare
Head-to-head with peers
Compare BANSALWIRE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BANSALWIRENow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.