WHEELS INDIA LTD
WHEELS · General/Diversified · NSE
₹1,635
Current Market Price
Fair Value (DCF)
₹1,004
Discount to FV
-38.6%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
8/9
Economic Moat
Narrow
Confidence
49%
ROE
11.9%
Debt/Equity
0.79
WACC
11.1%
Market Cap
₹3,994 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
21.8%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
3.9×
Leverage vs earnings
Interest Coverage
2.2×
EBIT covers interest
Current Ratio
0.93×
Short-term liquidity
Asset Turnover
1.71×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.8%
3-year revenue growth
Revenue CAGR (5Y)
14.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,634.7
Bear case
Margin of Safety —
Implied upside -198.8%
Base case
Margin of Safety -169.1%
Implied upside -62.8%
Bull case
Margin of Safety -22.8%
Implied upside -18.6%
Ratio Trends
WHEELS · last 4 annual periods
ROE
11.9%
ROCE
21.8%
Operating Margin
—
Debt / Equity
0.79×
PE
19.8×
EV / EBITDA
7.8×
Historical Financials
WHEELS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹3615 Cr | ₹4247 Cr | ₹4583 Cr | ₹4744 Cr | ₹5465 Cr | +10.9% |
| EBITDA | ₹271 Cr | ₹246 Cr | ₹282 Cr | ₹364 Cr | ₹444 Cr | +13.2% |
| EBIT | ₹166 Cr | ₹167 Cr | ₹189 Cr | — | — | +3.3% |
| PAT | ₹76.5 Cr | ₹55.4 Cr | ₹62.8 Cr | ₹111 Cr | ₹155 Cr | +19.3% |
| EPS (diluted) | ₹31.78 | ₹24.13 | ₹25.69 | — | — | -5.2% |
| CFO | ₹27.6 Cr | ₹370 Cr | ₹329 Cr | ₹400 Cr | ₹477 Cr | +103.9% |
| CapEx | ₹-135 Cr | ₹-155 Cr | ₹-150 Cr | ₹-209 Cr | ₹-277 Cr | — |
| FCF | ₹-108 Cr | ₹215 Cr | ₹179 Cr | ₹191 Cr | ₹201 Cr | — |
| Total Assets | ₹2974 Cr | ₹3048 Cr | ₹3104 Cr | ₹3188 Cr | ₹3527 Cr | +4.4% |
| Total Debt | ₹876 Cr | ₹819 Cr | ₹778 Cr | ₹737 Cr | ₹768 Cr | -3.2% |
| Shareholders' Equity | ₹734 Cr | ₹784 Cr | ₹840 Cr | ₹922 Cr | ₹1041 Cr | +9.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
WHEELS vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
FMGOETZE FMGOETZE | — | — | Pending | 11.9% | 12.6× |
 AUTOAXLES AUTOAXLES | — | — | Pending | 15.0% | — |
 NRBBEARING NRBBEARING | — | — | Pending | 14.8% | — |
 DIVGIITTS DIVGIITTS | — | — | Pending | 7.4% | — |
 TVSSRICHAK TVSSRICHAK | — | — | Pending | 1.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
17 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹40.49/sh
Last payout
2026-02-05
₹5.30
Peak payout
₹9.00
Trailing yield
0.75%
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. WHEELS.NS has a current price of 1634.70 and a fair value of 1003.91, with a ROCE of 20.7% and revenue CAGR of 8.8% and 14.5% over 3 and ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of WHEELS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for WHEELS →
Compare
Head-to-head with peers
Compare WHEELS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse WHEELSNow →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.