STEEL STRIPS WHEELS LTD.
SSWL · Capital Goods · NSE
₹227
Current Market Price
Fair Value (DCF)
₹329
Discount to FV
+45.0%
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
₹3,569 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
1.38×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹227.09
Bear case
Discount -15.4%
Base case
Discount +31.0%
Bull case
Discount +48.3%
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 | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1749 Cr | ₹3560 Cr | ₹4027 Cr | ₹4341 Cr | ₹4415 Cr | +26.0% |
| EBITDA | — | ₹466 Cr | ₹452 Cr | ₹947 Cr | ₹484 Cr | +1.0% |
| EBIT | ₹148 Cr | ₹389 Cr | ₹375 Cr | ₹847 Cr | — | +54.7% |
| PAT | ₹49.3 Cr | ₹205 Cr | ₹194 Cr | ₹675 Cr | ₹195 Cr | +41.1% |
| EPS (diluted) | ₹31.52 | ₹65.65 | ₹12.35 | ₹43.00 | — | +8.1% |
| CFO | ₹169 Cr | ₹406 Cr | ₹348 Cr | ₹193 Cr | ₹517 Cr | +32.2% |
| CapEx | — | ₹-169 Cr | ₹-137 Cr | ₹-383 Cr | ₹-212 Cr | — |
| FCF | — | ₹237 Cr | ₹211 Cr | ₹-190 Cr | ₹304 Cr | +6.4% |
| Total Assets | — | ₹2702 Cr | ₹2781 Cr | ₹3293 Cr | ₹3399 Cr | +5.9% |
| Total Debt | — | ₹778 Cr | ₹639 Cr | ₹1048 Cr | ₹828 Cr | +1.6% |
| Shareholders' Equity | — | ₹952 Cr | ₹1135 Cr | ₹1442 Cr | ₹1626 Cr | +14.3% |
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
0.55%
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 227.09 vs a model fair value of 329.24, a gap of 45.0%. 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.