VIDYA WIRES LIMITED
VIDYAWIRES · General/Diversified · NSE
₹94
Current Market Price
Fair Value (DCF)
₹108
Discount to FV
+15.0%
Updated just now
YieldIQ Score
52/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
32%
ROE
24.6%
Debt/Equity
0.88
WACC
11.1%
Market Cap
₹1,989 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
22.1%
Return on capital employed
EV / EBITDA
27.2×
Enterprise multiple
Debt / EBITDA
1.1×
Leverage vs earnings
Interest Coverage
6.0×
EBIT covers interest
Current Ratio
1.99×
Short-term liquidity
Asset Turnover
5.55×
Revenue per ₹ of assets
Revenue CAGR (3Y)
22.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹93.53
Bear case
Margin of Safety —
Implied upside -260.3%
Base case
Margin of Safety +11.5%
Implied upside +13.0%
Bull case
Margin of Safety +21.6%
Implied upside +27.5%
Ratio Trends
VIDYAWIRES · last 4 annual periods
ROE
24.6%
ROCE
22.1%
Operating Margin
—
Debt / Equity
0.88×
PE
—
EV / EBITDA
—
Historical Financials
VIDYAWIRES · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹912 Cr | ₹1009 Cr | ₹1181 Cr | ₹1481 Cr | ₹1840 Cr | +19.2% |
| EBITDA | ₹35.1 Cr | ₹40.0 Cr | ₹47.5 Cr | ₹69.0 Cr | ₹94.4 Cr | +28.0% |
| EBIT | ₹33.0 Cr | ₹37.2 Cr | ₹44.8 Cr | ₹66.1 Cr | — | +19.0% |
| PAT | ₹19.7 Cr | ₹21.5 Cr | ₹25.7 Cr | ₹40.6 Cr | ₹57.7 Cr | +30.7% |
| EPS (diluted) | ₹0.93 | ₹1.01 | ₹1.21 | ₹1.92 | — | +20.0% |
| CFO | ₹-15.9 Cr | ₹37.5 Cr | ₹2.2 Cr | ₹-16.8 Cr | ₹-9.3 Cr | — |
| CapEx | ₹-5.7 Cr | ₹-8.3 Cr | ₹-4.5 Cr | ₹-7.7 Cr | ₹-102 Cr | — |
| FCF | ₹-21.6 Cr | ₹29.2 Cr | ₹-2.3 Cr | ₹-24.4 Cr | ₹-111 Cr | — |
| Total Assets | ₹211 Cr | ₹209 Cr | ₹248 Cr | ₹331 Cr | ₹606 Cr | +30.2% |
| Total Debt | ₹121 Cr | ₹97.1 Cr | ₹110 Cr | ₹146 Cr | ₹85.3 Cr | -8.3% |
| Shareholders' Equity | ₹78.3 Cr | ₹99.9 Cr | ₹126 Cr | ₹166 Cr | ₹480 Cr | +57.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
VIDYAWIRES vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 EXICOM EXICOM TELE SYSTEMS LTD | +13.0%+15.0% upside | 44 | Near Fair Value | -43.3% | — |
DYCL DYCL | — | — | Pending | 18.5% | — |
SPECTRUM SPECTRUM | — | — | Pending | 13.4% | — |
SERVOTECH SERVOTECH | — | — | Pending | 13.8% | — |
SALZERELEC SALZERELEC | — | — | Pending | 9.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for VIDYAWIRES in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. VIDYA WIRES LIMITED (VIDYAWIRES.NS) trades at 93.53 vs a model fair value of 107.56, a gap of 15.0%. 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 VIDYAWIRES →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for VIDYAWIRES →
Compare
Head-to-head with peers
Compare VIDYAWIRES side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse VIDYAWIRESNow →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.