OSWAL PUMPS LIMITED
OSWALPUMPS · General/Diversified · NSE
₹400
Current Market Price
Fair Value (DCF)
₹356
Margin of Safety
-10.8%
Updated just now
YieldIQ Score
73/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
33%
ROE
—
Debt/Equity
0.08
WACC
11.1%
Market Cap
₹4,556 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
70.0%
Return on capital employed
EV / EBITDA
8.1×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
10.7×
EBIT covers interest
Current Ratio
1.30×
Short-term liquidity
Asset Turnover
1.46×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹399.75
Bear case
₹190.45
MoS -109.9%
Base case
₹356.43
MoS -12.2%
Bull case
₹398.38
MoS -0.3%
Ratio Trends
OSWALPUMPS · last 3 annual periods
ROE
54.5%
ROCE
38.0%
Operating Margin
—
Debt / Equity
1.23×
PE
—
EV / EBITDA
—
Historical Financials
OSWALPUMPS · Annual, last 3 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | CAGR |
|---|---|---|---|---|
| Revenue | ₹345 Cr | ₹370 Cr | ₹745 Cr | +46.8% |
| EBITDA | ₹38.8 Cr | ₹59.9 Cr | ₹152 Cr | +97.8% |
| EBIT | — | — | — | — |
| PAT | ₹16.9 Cr | ₹34.2 Cr | ₹97.7 Cr | +140.2% |
| EPS (diluted) | — | — | — | — |
| CFO | ₹64.9 Cr | ₹49.9 Cr | ₹16.9 Cr | -48.9% |
| CapEx | ₹-35.1 Cr | ₹-25.0 Cr | ₹-25.5 Cr | — |
| FCF | ₹29.8 Cr | ₹24.9 Cr | ₹-8.6 Cr | — |
| Total Assets | ₹222 Cr | ₹252 Cr | ₹511 Cr | +51.8% |
| Total Debt | ₹90.5 Cr | ₹67.8 Cr | ₹221 Cr | +56.2% |
| Shareholders' Equity | ₹43.7 Cr | ₹79.1 Cr | ₹179 Cr | +102.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
OSWALPUMPS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| KSHINTL KSHINTL | — | — | Pending | 22.8% | — |
| RAMRAT RAMRAT | — | — | Pending | 14.4% | — |
| BBL BBL | — | — | Pending | 6.9% | — |
| HIRECT HIRECT | — | — | Pending | 23.2% | — |
| UNIVCABLES UNIVCABLES | — | — | Pending | 5.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for OSWALPUMPS in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. OSWAL PUMPS LIMITED (OSWALPUMPS.NS) trades at 399.75 vs a model fair value of 356.43, a gap of -10.8%. Piotroski F-score: 6/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of OSWALPUMPS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for OSWALPUMPS →
Compare
Head-to-head with peers
Compare OSWALPUMPS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse OSWALPUMPSNow →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.