OSWAL PUMPS LIMITED
OSWALPUMPS · General/Diversified · NSE
₹387
Current Market Price
Fair Value (DCF)
₹323
Discount to FV
-16.5%
Updated just now
YieldIQ Score
65/100
Piotroski F-Score
5/9
Economic Moat
Wide
Confidence
34%
ROE
54.5%
Debt/Equity
1.23
WACC
11.1%
Market Cap
₹4,416 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
35.8%
Return on capital employed
EV / EBITDA
7.2×
Enterprise multiple
Debt / EBITDA
0.5×
Leverage vs earnings
Interest Coverage
10.7×
EBIT covers interest
Current Ratio
1.30×
Short-term liquidity
Asset Turnover
4.04×
Revenue per ₹ of assets
Revenue CAGR (3Y)
77.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹387.35
Bear case
Margin of Safety —
Implied upside -122.7%
Base case
Margin of Safety -24.6%
Implied upside -19.8%
Bull case
Margin of Safety +0.2%
Implied upside +0.2%
Ratio Trends
OSWALPUMPS · last 3 annual periods
ROE
54.5%
ROCE
35.8%
Operating Margin
—
Debt / Equity
1.23×
PE
—
EV / EBITDA
—
Historical Financials
OSWALPUMPS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹345 Cr | ₹370 Cr | ₹745 Cr | ₹1430 Cr | ₹2064 Cr | +56.3% |
| EBITDA | ₹38.8 Cr | ₹59.9 Cr | ₹152 Cr | ₹422 Cr | ₹534 Cr | +92.6% |
| EBIT | ₹31.9 Cr | ₹52.2 Cr | ₹143 Cr | — | — | +45.6% |
| PAT | ₹16.9 Cr | ₹34.2 Cr | ₹97.7 Cr | ₹281 Cr | ₹376 Cr | +117.1% |
| EPS (diluted) | ₹1.49 | ₹3.00 | ₹8.57 | — | — | +55.0% |
| CFO | ₹64.9 Cr | ₹49.9 Cr | ₹16.9 Cr | ₹-142 Cr | ₹-77.1 Cr | — |
| CapEx | ₹-35.1 Cr | ₹-25.0 Cr | ₹-25.5 Cr | ₹-49.4 Cr | ₹-137 Cr | — |
| FCF | ₹29.8 Cr | ₹24.9 Cr | ₹-8.6 Cr | ₹-192 Cr | ₹-214 Cr | — |
| Total Assets | ₹222 Cr | ₹252 Cr | ₹511 Cr | — | ₹2146 Cr | +76.4% |
| Total Debt | ₹90.5 Cr | ₹67.8 Cr | ₹221 Cr | — | ₹237 Cr | +27.3% |
| Shareholders' Equity | ₹43.7 Cr | ₹79.1 Cr | ₹179 Cr | — | ₹1683 Cr | +149.2% |
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 | 13.6% | — |
 RAMRAT RAMRAT | — | — | Pending | 14.4% | — |
 BBL BBL | — | — | Pending | 5.9% | 19.5× |
HIRECT HIRECT | — | — | Pending | 21.6% | — |
 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 387.35 vs a model fair value of 323.45, a gap of -16.5%. Piotroski F-score: 5/9. 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.