BANSAL WIRE INDUSTRIES L
BANSALWIRE · General/Diversified · NSE
₹310
Current Market Price
Fair Value (DCF)
₹161
Margin of Safety
-48.2%
Updated 2d ago
YieldIQ Score
49/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
21%
ROE
—
Debt/Equity
0.44
WACC
11.1%
Market Cap
₹4,855 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.4%
Return on capital employed
EV / EBITDA
18.5×
Enterprise multiple
Debt / EBITDA
2.1×
Leverage vs earnings
Interest Coverage
7.9×
EBIT covers interest
Current Ratio
1.83×
Short-term liquidity
Asset Turnover
1.61×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹310.13
Bear case
₹90.08
MoS -244.3%
Base case
₹160.75
MoS -92.9%
Bull case
₹210.35
MoS -47.4%
Ratio Trends
BANSALWIRE · last 4 annual periods
ROE
11.4%
ROCE
14.4%
Operating Margin
—
Debt / Equity
0.48×
PE
—
EV / EBITDA
—
Historical Financials
BANSALWIRE · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹2182 Cr | ₹2394 Cr | ₹2449 Cr | ₹3490 Cr | +17.0% |
| EBITDA | ₹111 Cr | ₹113 Cr | ₹150 Cr | ₹271 Cr | +34.5% |
| EBIT | — | — | — | — | — |
| PAT | ₹57.3 Cr | ₹59.9 Cr | ₹73.6 Cr | ₹145 Cr | +36.2% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-11.5 Cr | ₹103 Cr | ₹-541 Cr | ₹-151 Cr | — |
| CapEx | ₹-18.9 Cr | ₹-46.5 Cr | ₹-471 Cr | ₹-463 Cr | — |
| FCF | ₹-30.4 Cr | ₹56.0 Cr | ₹-1011 Cr | ₹-613 Cr | — |
| Total Assets | ₹695 Cr | ₹749 Cr | ₹1264 Cr | ₹2168 Cr | +46.1% |
| Total Debt | ₹406 Cr | ₹415 Cr | ₹681 Cr | ₹608 Cr | +14.4% |
| Shareholders' Equity | ₹223 Cr | ₹283 Cr | ₹461 Cr | ₹1269 Cr | +78.5% |
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 |
|---|---|---|---|---|---|
| SUNFLAG SUNFLAG IRON AND STEEL CO | -41.9% | 46 | Overvalued | 1.8% | — |
| GOODLUCK GOODLUCK INDIA LIMITED | -38.5% | 44 | Overvalued | 12.2% | — |
| MANINDS MAN INDUSTRIES (I) LTD. | +45.0% | 58 | Data Limited | 9.5% | — |
| SAMBHV SAMBHV | — | — | Pending | 18.8% | — |
| KSL KALYANI STEELS LIMITED | +62.0% | 79 | Undervalued | 13.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BANSALWIRE in the last 10 years.
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.