WESTERN CARRIERS (IND) L
WCIL · General/Diversified · NSE
₹103
Current Market Price
Fair Value (DCF)
₹66
Margin of Safety
-36.0%
Updated just now
YieldIQ Score
38/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
34%
ROE
—
Debt/Equity
0.23
WACC
11.1%
Market Cap
₹1,055 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.6%
Return on capital employed
EV / EBITDA
12.7×
Enterprise multiple
Debt / EBITDA
2.1×
Leverage vs earnings
Interest Coverage
5.4×
EBIT covers interest
Current Ratio
3.60×
Short-term liquidity
Asset Turnover
1.56×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹103.48
Bear case
₹36.93
MoS -180.2%
Base case
₹66.19
MoS -56.3%
Bull case
₹87.86
MoS -17.8%
Ratio Trends
WCIL · last 4 annual periods
ROE
7.9%
ROCE
13.1%
Operating Margin
—
Debt / Equity
0.21×
PE
—
EV / EBITDA
—
Historical Financials
WCIL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹1471 Cr | ₹1633 Cr | ₹1686 Cr | ₹1726 Cr | +5.5% |
| EBITDA | ₹108 Cr | ₹126 Cr | ₹150 Cr | ₹132 Cr | +6.8% |
| EBIT | — | — | — | — | — |
| PAT | ₹61.1 Cr | ₹71.6 Cr | ₹80.3 Cr | ₹65.1 Cr | +2.1% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹5.2 Cr | ₹1.9 Cr | ₹0.7 Cr | ₹-2.7 Cr | — |
| CapEx | ₹-15.6 Cr | ₹-41.5 Cr | ₹-36.0 Cr | ₹-87.2 Cr | — |
| FCF | ₹-10.4 Cr | ₹-39.7 Cr | ₹-35.2 Cr | ₹-89.9 Cr | — |
| Total Assets | ₹490 Cr | ₹604 Cr | ₹754 Cr | ₹1104 Cr | +31.1% |
| Total Debt | ₹155 Cr | ₹215 Cr | ₹269 Cr | ₹176 Cr | +4.4% |
| Shareholders' Equity | ₹258 Cr | ₹319 Cr | ₹398 Cr | ₹828 Cr | +47.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
WCIL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ALLCARGO ALLCARGO | — | — | Pending | 1.3% | — |
| NAVKARCORP NAVKARCORP | — | — | Pending | -2.3% | — |
| TCIEXP TCIEXP | — | — | Pending | 11.2% | — |
| GATEWAY GATEWAY | — | — | Pending | 15.1% | — |
| MAHLOG MAHLOG | — | — | Pending | -7.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for WCIL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. WESTERN CARRIERS (IND) L (WCIL.NS) trades at 103.48 vs a model fair value of 66.19, a gap of -36.0%. Piotroski F-score: 4/9. Moat label: ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of WCIL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for WCIL →
Compare
Head-to-head with peers
Compare WCIL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse WCILNow →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.