D P WIRES LIMITED
DPWIRES · General/Diversified · NSE
₹175
Current Market Price
Fair Value (DCF)
₹112
Discount to FV
-36.2%
Updated just now
YieldIQ Score
17/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
41%
ROE
6.6%
Debt/Equity
0.01
WACC
11.1%
Market Cap
₹271.49 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.3%
Return on capital employed
EV / EBITDA
6.1×
Enterprise multiple
Debt / EBITDA
0.2×
Leverage vs earnings
Interest Coverage
23.2×
EBIT covers interest
Current Ratio
2.84×
Short-term liquidity
Asset Turnover
1.61×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-26.6%
3-year revenue growth
Revenue CAGR (5Y)
0.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹175.14
Bear case
Margin of Safety —
Implied upside -120.8%
Base case
Margin of Safety -130.7%
Implied upside -56.7%
Bull case
Margin of Safety -15.2%
Implied upside -13.2%
Ratio Trends
DPWIRES · last 7 annual periods
ROE
6.6%
ROCE
10.3%
Operating Margin
—
Debt / Equity
0.01×
PE
11.2×
EV / EBITDA
6.1×
Historical Financials
DPWIRES · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹613 Cr | ₹1214 Cr | ₹997 Cr | ₹621 Cr | ₹481 Cr | -5.9% |
| EBITDA | ₹43.4 Cr | ₹60.5 Cr | ₹55.6 Cr | ₹35.2 Cr | ₹27.7 Cr | -10.6% |
| EBIT | ₹40.9 Cr | ₹57.3 Cr | ₹51.7 Cr | — | — | +6.0% |
| PAT | ₹29.1 Cr | ₹41.0 Cr | ₹36.3 Cr | ₹22.2 Cr | ₹17.6 Cr | -11.8% |
| EPS (diluted) | ₹21.41 | ₹30.23 | ₹23.43 | — | — | +2.3% |
| CFO | ₹4.5 Cr | ₹45.5 Cr | ₹23.6 Cr | ₹51.8 Cr | ₹28.1 Cr | +58.2% |
| CapEx | ₹-7.4 Cr | ₹-7.2 Cr | ₹-5.0 Cr | ₹-0.9 Cr | ₹-0.9 Cr | — |
| FCF | ₹-3.0 Cr | ₹38.4 Cr | ₹18.5 Cr | ₹50.9 Cr | ₹27.2 Cr | — |
| Total Assets | ₹196 Cr | ₹251 Cr | ₹262 Cr | ₹299 Cr | ₹289 Cr | +10.1% |
| Total Debt | ₹13.2 Cr | ₹2.1 Cr | ₹1.1 Cr | ₹27.9 Cr | ₹2.5 Cr | -34.2% |
| Shareholders' Equity | ₹152 Cr | ₹191 Cr | ₹226 Cr | ₹248 Cr | ₹266 Cr | +15.1% |
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 | 9.8% | — |
DCM DCM | — | — | Pending | 6.2% | — |
TIRUPATIFL TIRUPATIFL | — | — | Pending | 7.3% | — |
HILTON HILTON | — | — | Pending | 2.3% | — |
SGIL SGIL | — | — | Pending | 15.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹1.93/sh
Last payout
2023-09-22
₹1.05
Peak payout
₹1.05
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. D P WIRES LIMITED (DPWIRES.NS) trades at 175.14 vs a model fair value of 111.80, a gap of -36.2%. Piotroski F-score: 5/9. Moat label: Non...
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.