THE WESTERN INDIA PLY LTD
WIPL · General/Diversified · NSE
₹155
Current Market Price
Fair Value (DCF)
₹41
Margin of Safety
-73.6%
Updated 2d ago
YieldIQ Score
25/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
46%
ROE
—
Debt/Equity
0.44
WACC
11.1%
Market Cap
₹132 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
9.2%
Return on capital employed
EV / EBITDA
20.8×
Enterprise multiple
Debt / EBITDA
2.9×
Leverage vs earnings
Interest Coverage
5.1×
EBIT covers interest
Current Ratio
2.13×
Short-term liquidity
Asset Turnover
1.45×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹155.11
Bear case
₹25.44
MoS -509.7%
Base case
₹40.94
MoS -278.9%
Bull case
₹61.47
MoS -152.3%
Ratio Trends
WIPL · last 4 annual periods
ROE
6.2%
ROCE
11.1%
Operating Margin
—
Debt / Equity
0.40×
PE
—
EV / EBITDA
—
Historical Financials
WIPL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹99.3 Cr | ₹107 Cr | ₹109 Cr | ₹116 Cr | +5.2% |
| EBITDA | ₹4.5 Cr | ₹7.9 Cr | ₹7.4 Cr | ₹7.0 Cr | +16.2% |
| EBIT | — | — | — | — | — |
| PAT | ₹0.5 Cr | ₹3.7 Cr | ₹3.4 Cr | ₹2.8 Cr | +80.4% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹2.2 Cr | ₹15.1 Cr | ₹3.0 Cr | ₹1.9 Cr | -4.7% |
| CapEx | ₹-1.5 Cr | ₹-3.3 Cr | ₹-5.8 Cr | ₹-1.7 Cr | — |
| FCF | ₹0.6 Cr | ₹11.9 Cr | ₹-2.7 Cr | ₹0.2 Cr | -28.5% |
| Total Assets | ₹66.3 Cr | ₹69.9 Cr | ₹75.6 Cr | ₹79.7 Cr | +6.3% |
| Total Debt | ₹17.5 Cr | ₹17.2 Cr | ₹18.9 Cr | ₹18.3 Cr | +1.5% |
| Shareholders' Equity | ₹38.4 Cr | ₹41.1 Cr | ₹43.2 Cr | ₹45.3 Cr | +5.6% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
WIPL vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ARCHIDPLY ARCHIDPLY IND. LTD | -35.0% | 17 | Overvalued | -7.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for WIPL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of WIPL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for WIPL →
Compare
Head-to-head with peers
Compare WIPL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse WIPLNow →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.