Whirlpool of India Limited
WHIRLPOOL · Consumer Durables · NSE
₹769
Current Market Price
Fair Value (DCF)
₹948
Discount to FV
+23.2%
Updated just now
YieldIQ Score
45/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
68%
ROE
9.0%
Debt/Equity
0.07
WACC
9.8%
Market Cap
₹9,761 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
17.6%
Return on capital employed
EV / EBITDA
13.7×
Enterprise multiple
Debt / EBITDA
0.5×
Leverage vs earnings
Interest Coverage
9.7×
EBIT covers interest
Current Ratio
2.03×
Short-term liquidity
Asset Turnover
1.04×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.1%
3-year revenue growth
Revenue CAGR (5Y)
6.3%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹769.35
Bear case
Discount -19.3%
Base case
Discount +18.9%
Bull case
Discount +44.0%
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 | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹6193 Cr | ₹6664 Cr | ₹6829 Cr | ₹7919 Cr | ₹8034 Cr | +6.7% |
| EBITDA | ₹815 Cr | ₹500 Cr | ₹550 Cr | ₹752 Cr | ₹656 Cr | -5.3% |
| EBIT | ₹656 Cr | ₹312 Cr | ₹338 Cr | — | — | -15.3% |
| PAT | ₹566 Cr | ₹219 Cr | ₹217 Cr | ₹359 Cr | ₹294 Cr | -15.1% |
| EPS (diluted) | ₹44.64 | ₹17.26 | ₹17.11 | — | — | -21.3% |
| CFO | ₹97.8 Cr | ₹270 Cr | ₹610 Cr | ₹571 Cr | ₹298 Cr | +32.1% |
| CapEx | ₹-170 Cr | ₹-181 Cr | ₹-66.1 Cr | ₹-120 Cr | ₹-263 Cr | — |
| FCF | ₹-72.0 Cr | ₹88.8 Cr | ₹544 Cr | ₹451 Cr | ₹34.6 Cr | — |
| Total Assets | ₹5687 Cr | ₹5959 Cr | ₹6140 Cr | ₹6776 Cr | ₹7384 Cr | +6.7% |
| Total Debt | ₹134 Cr | ₹112 Cr | ₹231 Cr | ₹284 Cr | ₹359 Cr | +28.0% |
| Shareholders' Equity | ₹3358 Cr | ₹3520 Cr | ₹3689 Cr | ₹3950 Cr | ₹4161 Cr | +5.5% |
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 | 12.3% | — |
EUREKAFORB EUREKAFORB | — | — | Pending | 3.5% | — |
 CROMPTON CROMPTON | — | — | Pending | -8.2% | — |
 TTKPRESTIG TTKPRESTIG | — | — | Pending | 6.0% | — |
 SFL SFL | — | — | Pending | 3.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹25.00/sh
Last payout
2025-08-29
₹5.00
Peak payout
₹5.00
Trailing yield
0.65%
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. Whirlpool of India Limited (WHIRLPOOL.NS) trades at 769.35 vs a model fair value of 948.21, a gap of 23.2%. Piotroski F-score: 7/9. 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.