D P WIRES LIMITED
DPWIRES · General/Diversified · NSE
₹186
Current Market Price
Fair Value (DCF)
₹333
Margin of Safety
+79.3%
Updated 16h ago
YieldIQ Score
37/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
42%
ROE
—
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹288 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.6%
Return on capital employed
EV / EBITDA
18.9×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
23.2×
EBIT covers interest
Current Ratio
2.84×
Short-term liquidity
Asset Turnover
2.07×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹185.86
Bear case
₹222.28
MoS +16.4%
Base case
₹333.16
MoS +44.2%
Bull case
₹492.38
MoS +62.3%
Ratio Trends
DPWIRES · last 4 annual periods
ROE
8.9%
ROCE
12.7%
Operating Margin
—
Debt / Equity
0.11×
PE
13.7×
EV / EBITDA
8.8×
Historical Financials
DPWIRES · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹613 Cr | ₹1214 Cr | ₹997 Cr | ₹620 Cr | +0.4% |
| EBITDA | ₹43.4 Cr | ₹60.5 Cr | ₹55.6 Cr | ₹35.1 Cr | -6.8% |
| EBIT | — | — | — | — | — |
| PAT | ₹29.1 Cr | ₹41.0 Cr | ₹36.3 Cr | ₹22.2 Cr | -8.6% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹4.5 Cr | ₹45.5 Cr | ₹23.6 Cr | ₹51.8 Cr | +126.0% |
| CapEx | ₹-7.4 Cr | ₹-7.2 Cr | ₹-5.0 Cr | ₹-0.9 Cr | — |
| FCF | ₹-3.0 Cr | ₹38.4 Cr | ₹18.5 Cr | ₹50.9 Cr | — |
| Total Assets | ₹196 Cr | ₹251 Cr | ₹262 Cr | ₹299 Cr | +15.1% |
| Total Debt | ₹13.2 Cr | ₹2.1 Cr | ₹1.1 Cr | ₹27.9 Cr | +28.5% |
| Shareholders' Equity | ₹152 Cr | ₹191 Cr | ₹226 Cr | ₹248 Cr | +17.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
DPWIRES vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MANAKSIA MANAKSIA | — | — | Pending | 9.4% | — |
| TIRUPATIFL TIRUPATIFL | — | — | Pending | 7.3% | — |
| DCM DCM | — | — | Pending | 51.1% | — |
| HILTON HILTON | — | — | Pending | 5.3% | — |
| SMLT SMLT | — | — | Pending | 3.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for DPWIRES in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. D P WIRES LIMITED (DPWIRES.NS) trades at 185.86 vs a model fair value of 333.16, a gap of 79.3%. Piotroski F-score: 5/9. Moat label: None...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of DPWIRES →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for DPWIRES →
Compare
Head-to-head with peers
Compare DPWIRES side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse DPWIRESNow →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.