STEEL STRIPS WHEELS LTD.
SSWL · Capital Goods · NSE
₹235
Current Market Price
Fair Value (DCF)
₹342
Discount to FV
+45.7%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
41%
ROE
12.0%
Debt/Equity
0.51
WACC
11.1%
Market Cap
₹3,694 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.7%
Return on capital employed
EV / EBITDA
8.6×
Enterprise multiple
Debt / EBITDA
1.7×
Leverage vs earnings
Interest Coverage
3.3×
EBIT covers interest
Current Ratio
0.93×
Short-term liquidity
Asset Turnover
1.52×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.8%
3-year revenue growth
Revenue CAGR (5Y)
15.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹235.01
Bear case
Margin of Safety -17.4%
Implied upside -14.8%
Base case
Margin of Safety +23.9%
Implied upside +31.4%
Bull case
Margin of Safety +32.7%
Implied upside +48.5%
Ratio Trends
SSWL · last 9 annual periods
ROE
12.0%
ROCE
19.7%
Operating Margin
—
Debt / Equity
0.51×
PE
49.2×
EV / EBITDA
6.2×
Historical Financials
SSWL · 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 | ₹3560 Cr | ₹4027 Cr | ₹4341 Cr | ₹4429 Cr | ₹5183 Cr | +9.8% |
| EBITDA | ₹466 Cr | ₹452 Cr | ₹947 Cr | ₹487 Cr | ₹513 Cr | +2.5% |
| EBIT | ₹389 Cr | ₹375 Cr | ₹847 Cr | — | — | +21.5% |
| PAT | ₹205 Cr | ₹194 Cr | ₹675 Cr | ₹195 Cr | ₹190 Cr | -1.9% |
| EPS (diluted) | ₹65.65 | ₹12.35 | ₹43.00 | — | — | -10.0% |
| CFO | ₹406 Cr | ₹348 Cr | ₹193 Cr | ₹517 Cr | ₹332 Cr | -4.9% |
| CapEx | ₹-169 Cr | ₹-137 Cr | ₹-383 Cr | ₹-212 Cr | ₹-193 Cr | — |
| FCF | ₹237 Cr | ₹211 Cr | ₹-190 Cr | ₹304 Cr | ₹139 Cr | -12.5% |
| Total Assets | ₹2702 Cr | ₹2781 Cr | ₹3293 Cr | ₹3399 Cr | ₹3831 Cr | +9.1% |
| Total Debt | ₹778 Cr | ₹639 Cr | ₹1048 Cr | ₹828 Cr | ₹828 Cr | +1.6% |
| Shareholders' Equity | ₹952 Cr | ₹1135 Cr | ₹1442 Cr | ₹1626 Cr | ₹1805 Cr | +17.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SSWL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
CARRARO CARRARO | — | — | Pending | 23.1% | — |
 JTEKTINDIA JTEKTINDIA | — | — | Pending | 6.5% | 42.4× |
SANDHAR SANDHAR | — | — | Pending | 12.4% | — |
 TVSSRICHAK TVSSRICHAK | — | — | Pending | 1.7% | — |
 NRBBEARING NRBBEARING | — | — | Pending | 14.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹4.20/sh
Last payout
2025-09-23
₹1.25
Peak payout
₹1.25
Trailing yield
0.53%
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. STEEL STRIPS WHEELS LTD. (SSWL.NS) trades at 235.01 vs a model fair value of 342.44, a gap of 45.7%. 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 SSWL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SSWL →
Compare
Head-to-head with peers
Compare SSWL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SSWLNow →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.