WENDT (INDIA) LIMITED
WENDT · General/Diversified · NSE
₹7,271
Current Market Price
Fair Value (DCF)
₹2,503
Margin of Safety
-65.6%
Updated just now
YieldIQ Score
45/100
Piotroski F-Score
4/9
Economic Moat
Wide
Confidence
55%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹1,454 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.9%
Return on capital employed
EV / EBITDA
38.6×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
1025.6×
EBIT covers interest
Current Ratio
3.34×
Short-term liquidity
Asset Turnover
0.77×
Revenue per ₹ of assets
Revenue CAGR (3Y)
9.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹7,270.5
Bear case
₹1,375.16
MoS -428.7%
Base case
₹2,503.04
MoS -190.5%
Bull case
₹2,852.31
MoS -154.9%
Ratio Trends
WENDT · last 4 annual periods
ROE
16.2%
ROCE
25.0%
Operating Margin
—
Debt / Equity
0.01×
PE
42.4×
EV / EBITDA
27.6×
Historical Financials
WENDT · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹137 Cr | ₹177 Cr | ₹208 Cr | ₹225 Cr | ₹231 Cr | +14.0% |
| EBITDA | — | ₹45.5 Cr | ₹61.1 Cr | ₹62.8 Cr | ₹61.4 Cr | +7.7% |
| EBIT | — | — | — | — | — | — |
| PAT | ₹127700.0K Cr | ₹27.1 Cr | ₹40.1 Cr | ₹41.0 Cr | ₹39.5 Cr | -97.6% |
| EPS (diluted) | ₹63.83 | — | — | — | — | +0.0% |
| CFO | ₹82200.0K Cr | ₹36.9 Cr | ₹33.0 Cr | ₹29.8 Cr | ₹33.6 Cr | -97.5% |
| CapEx | — | ₹-4.9 Cr | ₹-9.9 Cr | ₹-16.4 Cr | ₹-55.3 Cr | — |
| FCF | — | ₹32.0 Cr | ₹23.1 Cr | ₹13.4 Cr | ₹-21.7 Cr | — |
| Total Assets | — | ₹204 Cr | ₹229 Cr | ₹256 Cr | ₹301 Cr | +10.2% |
| Total Debt | — | ₹1.0 Cr | ₹0.0 Cr | ₹0.0 Cr | ₹1.6 Cr | +12.1% |
| Shareholders' Equity | — | ₹162 Cr | ₹189 Cr | ₹212 Cr | ₹244 Cr | +10.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
WENDT vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| HARSHA HARSHA | — | — | Pending | 7.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for WENDT in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. WENDT (INDIA) LIMITED (WENDT.NS) trades at 7270.50 vs a model fair value of 2503.04, a gap of -65.6%. 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 WENDT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for WENDT →
Compare
Head-to-head with peers
Compare WENDT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse WENDTNow →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.