WINDSOR MACHINES LIMITED
WINDMACHIN · General/Diversified · NSE
₹314
Current Market Price
Fair Value (DCF)
₹361
Discount to FV
+15.0%
Updated just now
YieldIQ Score
41/100
Piotroski F-Score
2/9
Economic Moat
None
Confidence
29%
ROE
1.0%
Debt/Equity
0.05
WACC
11.1%
Market Cap
₹2,864 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
5.3%
Return on capital employed
EV / EBITDA
89.5×
Enterprise multiple
Debt / EBITDA
3.0×
Leverage vs earnings
Interest Coverage
8.1×
EBIT covers interest
Current Ratio
1.78×
Short-term liquidity
Asset Turnover
0.49×
Revenue per ₹ of assets
Revenue CAGR (3Y)
15.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹313.7
Bear case
Discount -29494.3%
Base case
Discount +13.0%
Bull case
Discount +27.5%
Ratio Trends
WINDMACHIN · last 4 annual periods
ROE
1.0%
ROCE
5.3%
Operating Margin
—
Debt / Equity
0.05×
PE
74.1×
EV / EBITDA
12.8×
Historical Financials
WINDMACHIN · 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 | ₹365 Cr | ₹373 Cr | ₹351 Cr | ₹369 Cr | ₹570 Cr | +11.8% |
| EBITDA | ₹25.5 Cr | ₹29.1 Cr | ₹14.9 Cr | ₹45.9 Cr | ₹31.0 Cr | +4.9% |
| EBIT | ₹18.0 Cr | ₹21.7 Cr | ₹9.6 Cr | — | — | -14.6% |
| PAT | ₹2.3 Cr | ₹4.7 Cr | ₹-7.7 Cr | ₹7.4 Cr | ₹0.6 Cr | -26.9% |
| EPS (diluted) | ₹0.34 | ₹0.71 | ₹-1.19 | — | — | — |
| CFO | ₹27.1 Cr | ₹12.2 Cr | ₹46.4 Cr | ₹-41.3 Cr | ₹-51.3 Cr | — |
| CapEx | ₹-2.3 Cr | ₹-5.8 Cr | ₹-27.1 Cr | ₹-348 Cr | ₹-168 Cr | — |
| FCF | ₹24.9 Cr | ₹6.4 Cr | ₹19.4 Cr | ₹-389 Cr | ₹-219 Cr | — |
| Total Assets | ₹576 Cr | ₹582 Cr | ₹593 Cr | ₹1002 Cr | ₹883 Cr | +11.3% |
| Total Debt | ₹26.5 Cr | ₹35.9 Cr | ₹35.8 Cr | ₹34.9 Cr | ₹86.3 Cr | +34.4% |
| Shareholders' Equity | ₹284 Cr | ₹280 Cr | ₹267 Cr | ₹734 Cr | ₹493 Cr | +14.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
WINDMACHIN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 RAYMOND RAYMOND | — | — | Pending | 183.6% | — |
SETL SETL | — | — | Pending | 9.0% | — |
JASH JASH ENGINEERING LIMITED | -48.0% | 49 | Above Fair Value | 14.7% | 28.5× |
PENIND PENIND | — | — | Pending | 11.9% | — |
 HONDAPOWER HONDAPOWER | — | — | Pending | 8.0% | 29.2× |
Click a ticker to view its fair-value analysis.
Dividend History
7 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹3.50/sh
Last payout
2024-08-27
₹0.50
Peak payout
₹1.00
Trailing yield
—
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. WINDSOR MACHINES LIMITED (WINDMACHIN.NS) trades at 313.70 vs a model fair value of 360.76, a gap of 15.0%. Piotroski F-score: 2/9. Moat l...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of WINDMACHIN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for WINDMACHIN →
Compare
Head-to-head with peers
Compare WINDMACHIN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse WINDMACHINNow →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.