Data Under Review
Some valuation figures for this stock are being recalibrated. Hidden fields will return after data review.
Reported as ticker: WILLAMAGOR· We're continuously improving data quality. Contact support if this persists.
WILLIAMSON MAGOR
WILLAMAGOR · General/Diversified · NSE
₹25
Current Market Price
Fair Value (DCF)
₹0
Margin of Safety
-100.0%
Updated 1d ago
YieldIQ Score
22/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
29%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹27 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
-3830.2×
EBIT covers interest
Current Ratio
0.11×
Short-term liquidity
Asset Turnover
0.01×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹24.86
Bear case
₹0
MoS -Infinity%
Base case
₹0
MoS -Infinity%
Bull case
₹268.97
MoS +90.8%
Ratio Trends
WILLAMAGOR · last 4 annual periods
ROE
79.7%
ROCE
-70.3%
Operating Margin
—
Debt / Equity
—
PE
1.2×
EV / EBITDA
—
Historical Financials
WILLAMAGOR · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹25.9 Cr | ₹2.3 Cr | ₹2.4 Cr | ₹2.8 Cr | -52.2% |
| EBITDA | ₹-9.9 Cr | ₹-39.8 Cr | ₹-39.4 Cr | ₹-230 Cr | — |
| EBIT | — | — | — | — | — |
| PAT | ₹-14.5 Cr | ₹17.1 Cr | ₹-37.9 Cr | ₹-181 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹1.8 Cr | ₹-29.1 Cr | ₹10.3 Cr | ₹44.6 Cr | +191.3% |
| CapEx | — | — | — | — | — |
| FCF | — | — | — | — | — |
| Total Assets | ₹509 Cr | ₹524 Cr | ₹593 Cr | ₹391 Cr | -8.4% |
| Total Debt | ₹597 Cr | ₹574 Cr | ₹595 Cr | ₹554 Cr | -2.5% |
| Shareholders' Equity | ₹-158 Cr | ₹-131 Cr | ₹-68.6 Cr | ₹-228 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
WILLAMAGOR vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| CAPTRUST CAPITAL TRUST LIMITED | -44.5% | 27 | High Risk | 1.3% | — |
| VIJIFIN VIJI FINANCE LIMITED | -49.7% | 35 | Data Limited | 0.8% | — |
| TCIFINANCE TCIFINANCE | — | — | Pending | — | — |
| TRU TRUCAP FINANCE LIMITED | +400.0% | 63 | Data Limited | -36.5% | — |
| DCMFINSERV DCMFINSERV | — | — | Pending | 1.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for WILLAMAGOR in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of WILLAMAGOR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for WILLAMAGOR →
Compare
Head-to-head with peers
Compare WILLAMAGOR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse WILLAMAGORNow →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.