Whirlpool of India Limited
WHIRLPOOL · Consumer Durables · NSE
₹843
Current Market Price
Fair Value (DCF)
₹1,038
Margin of Safety
+23.1%
Updated just now
YieldIQ Score
53/100
Piotroski F-Score
8/9
Economic Moat
None
Confidence
62%
ROE
9.1%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.11 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.6%
Return on capital employed
EV / EBITDA
13.1×
Enterprise multiple
Debt / EBITDA
0.4×
Leverage vs earnings
Interest Coverage
12.1×
EBIT covers interest
Current Ratio
2.13×
Short-term liquidity
Asset Turnover
1.17×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹843.2
Bear case
₹729.01
MoS -15.7%
Base case
₹1,038.04
MoS +18.8%
Bull case
₹1,474.09
MoS +42.8%
Ratio Trends
WHIRLPOOL · last 4 annual periods
ROE
9.0%
ROCE
17.6%
Operating Margin
—
Debt / Equity
0.07×
PE
35.0×
EV / EBITDA
13.7×
Historical Financials
WHIRLPOOL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹5900 Cr | ₹6193 Cr | ₹6664 Cr | ₹6829 Cr | ₹7918 Cr | +7.6% |
| EBITDA | — | ₹815 Cr | ₹500 Cr | ₹550 Cr | ₹751 Cr | -2.0% |
| EBIT | ₹466 Cr | ₹656 Cr | ₹85.6 Cr | ₹123 Cr | — | -28.4% |
| PAT | ₹352 Cr | ₹566 Cr | ₹219 Cr | ₹217 Cr | ₹359 Cr | +0.5% |
| EPS (diluted) | ₹27.73 | ₹44.64 | ₹4.94 | ₹6.12 | — | -31.5% |
| CFO | ₹524 Cr | ₹97.8 Cr | ₹270 Cr | ₹610 Cr | ₹571 Cr | +2.2% |
| CapEx | — | ₹-170 Cr | ₹-181 Cr | ₹-66.1 Cr | ₹-120 Cr | — |
| FCF | — | ₹-72.0 Cr | ₹88.8 Cr | ₹544 Cr | ₹451 Cr | — |
| Total Assets | — | ₹5687 Cr | ₹5959 Cr | ₹6140 Cr | ₹6776 Cr | +4.5% |
| Total Debt | — | ₹134 Cr | ₹112 Cr | ₹231 Cr | ₹284 Cr | +20.8% |
| Shareholders' Equity | — | ₹3358 Cr | ₹3520 Cr | ₹3689 Cr | ₹3950 Cr | +4.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
WHIRLPOOL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CELLO CELLO | — | — | Pending | 15.6% | — |
| EUREKAFORB Eureka Forbes Limited | -65.5% | 55 | Above Fair Value | 372.9% | — |
| CROMPTON CROMPTON | — | — | Pending | 16.4% | — |
| TTKPRESTIG TTK PRESTIGE LTD | -59.0% | 49 | Above Fair Value | 6.0% | — |
| SFL SFL | — | — | Pending | 3.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for WHIRLPOOL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Whirlpool of India Limited (WHIRLPOOL.NS) trades at 843.20 vs a model fair value of 1038.04, a gap of 23.1%. Piotroski F-score: 8/9. Moat...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of WHIRLPOOL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for WHIRLPOOL →
Compare
Head-to-head with peers
Compare WHIRLPOOL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse WHIRLPOOLNow →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.