VIDYA WIRES LIMITED
VIDYAWIRES · General/Diversified · NSE
₹75
Current Market Price
Fair Value (DCF)
₹87
Margin of Safety
+15.0%
Updated 2d ago
YieldIQ Score
37/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
24%
ROE
—
Debt/Equity
0.99
WACC
11.1%
Market Cap
₹1,606 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
35.1%
Return on capital employed
EV / EBITDA
22.3×
Enterprise multiple
Debt / EBITDA
1.8×
Leverage vs earnings
Interest Coverage
6.0×
EBIT covers interest
Current Ratio
1.99×
Short-term liquidity
Asset Turnover
4.47×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹75.49
Bear case
₹19.85
MoS -280.3%
Base case
₹86.81
MoS +13.0%
Bull case
₹91.15
MoS +17.2%
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 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹912 Cr | ₹1009 Cr | ₹1181 Cr | ₹1480 Cr | +17.5% |
| EBITDA | ₹35.1 Cr | ₹40.0 Cr | ₹47.5 Cr | ₹68.9 Cr | +25.2% |
| EBIT | — | — | — | — | — |
| PAT | ₹19.7 Cr | ₹21.5 Cr | ₹25.7 Cr | ₹40.9 Cr | +27.5% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-15.9 Cr | ₹37.5 Cr | ₹2.2 Cr | ₹-16.8 Cr | — |
| CapEx | ₹-5.7 Cr | ₹-8.3 Cr | ₹-4.5 Cr | ₹-7.7 Cr | — |
| FCF | ₹-21.6 Cr | ₹29.2 Cr | ₹-2.3 Cr | ₹-24.5 Cr | — |
| Total Assets | ₹211 Cr | ₹209 Cr | ₹248 Cr | ₹331 Cr | +16.3% |
| Total Debt | ₹121 Cr | ₹97.1 Cr | ₹110 Cr | ₹146 Cr | +6.5% |
| Shareholders' Equity | ₹78.3 Cr | ₹100 Cr | ₹126 Cr | ₹166 Cr | +28.5% |
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 | — | — | Pending | -17.9% | — |
| DYCL DYNAMIC CABLES LIMITED | -22.4% | 49 | Overvalued | 17.3% | — |
| SPECTRUM SPECTRUM ELECTRIC IND LTD | -77.4% | 35 | Data Limited | 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.
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.