MANGALAM WORLDWIDE LTD
MWL · General/Diversified · NSE
₹283
Current Market Price
Fair Value (DCF)
₹143
Margin of Safety
-49.5%
Updated 1d ago
YieldIQ Score
32/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
8%
ROE
—
Debt/Equity
0.79
WACC
11.1%
Market Cap
₹841 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
18.2%
Return on capital employed
EV / EBITDA
13.6×
Enterprise multiple
Debt / EBITDA
2.5×
Leverage vs earnings
Interest Coverage
2.3×
EBIT covers interest
Current Ratio
1.41×
Short-term liquidity
Asset Turnover
1.67×
Revenue per ₹ of assets
Revenue CAGR (3Y)
26.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹283.2
Bear case
₹143.08
MoS -97.9%
Base case
₹143.08
MoS -97.9%
Bull case
₹215.81
MoS -31.2%
Ratio Trends
MWL · last 4 annual periods
ROE
11.3%
ROCE
13.4%
Operating Margin
—
Debt / Equity
0.73×
PE
—
EV / EBITDA
—
Historical Financials
MWL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹523 Cr | ₹644 Cr | ₹818 Cr | ₹1060 Cr | +26.6% |
| EBITDA | ₹21.8 Cr | ₹24.2 Cr | ₹41.6 Cr | ₹60.7 Cr | +40.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹12.4 Cr | ₹17.2 Cr | ₹21.8 Cr | ₹29.5 Cr | +33.5% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹1.6 Cr | ₹-61.3 Cr | ₹-10.0 Cr | ₹-86.8 Cr | — |
| CapEx | ₹-50.2 Cr | ₹-39.8 Cr | ₹-11.0 Cr | ₹-4.3 Cr | — |
| FCF | ₹-48.6 Cr | ₹-101 Cr | ₹-21.0 Cr | ₹-91.1 Cr | — |
| Total Assets | ₹124 Cr | ₹259 Cr | ₹414 Cr | ₹636 Cr | +72.4% |
| Total Debt | ₹47.7 Cr | ₹84.8 Cr | ₹103 Cr | ₹192 Cr | +59.0% |
| Shareholders' Equity | ₹45.5 Cr | ₹140 Cr | ₹186 Cr | ₹262 Cr | +79.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MWL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| SALSTEEL SALSTEEL | — | — | Pending | -16.6% | — |
| SCODATUBES SCODATUBES | — | — | Pending | 28.8% | — |
| ELECTHERM ELECTHERM | — | — | Pending | — | — |
| RAMASTEEL RAMASTEEL | — | — | Pending | 6.1% | — |
| HARIOMPIPE HARIOMPIPE | — | — | Pending | 10.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MWL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MWL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MWL →
Compare
Head-to-head with peers
Compare MWL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MWLNow →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.