THE WESTERN INDIA PLY LTD
WIPL · General/Diversified · NSE
₹154
Current Market Price
Fair Value (DCF)
₹62
Discount to FV
-60.0%
Updated just now
YieldIQ Score
25/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
39%
ROE
6.2%
Debt/Equity
0.40
WACC
11.1%
Market Cap
₹130.57 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
11.1%
Return on capital employed
EV / EBITDA
19.6×
Enterprise multiple
Debt / EBITDA
1.5×
Leverage vs earnings
Interest Coverage
5.1×
EBIT covers interest
Current Ratio
2.13×
Short-term liquidity
Asset Turnover
1.49×
Revenue per ₹ of assets
Revenue CAGR (3Y)
3.4%
3-year revenue growth
Revenue CAGR (5Y)
6.9%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹153.84
Bear case
Margin of Safety —
Implied upside -284.7%
Base case
Margin of Safety —
Implied upside -150.1%
Bull case
Margin of Safety -216.7%
Implied upside -68.4%
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 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹99.3 Cr | ₹107 Cr | ₹109 Cr | ₹116 Cr | ₹119 Cr | +4.6% |
| EBITDA | ₹4.5 Cr | ₹7.9 Cr | ₹7.4 Cr | ₹7.2 Cr | ₹4.4 Cr | -0.4% |
| EBIT | ₹2.1 Cr | ₹6.5 Cr | ₹6.1 Cr | — | — | +31.1% |
| PAT | ₹0.5 Cr | ₹3.7 Cr | ₹3.4 Cr | ₹2.8 Cr | ₹0.5 Cr | -1.4% |
| EPS (diluted) | ₹0.56 | ₹4.31 | ₹3.98 | — | — | +63.3% |
| CFO | ₹2.2 Cr | ₹15.1 Cr | ₹3.0 Cr | ₹1.9 Cr | ₹6.6 Cr | +32.2% |
| CapEx | ₹-1.5 Cr | ₹-3.3 Cr | ₹-5.8 Cr | ₹-1.6 Cr | ₹-1.9 Cr | — |
| FCF | ₹0.6 Cr | ₹11.9 Cr | ₹-2.7 Cr | ₹0.2 Cr | ₹4.8 Cr | +65.7% |
| Total Assets | ₹66.3 Cr | ₹69.9 Cr | ₹75.6 Cr | ₹79.7 Cr | ₹71.1 Cr | +1.8% |
| Total Debt | ₹17.5 Cr | ₹17.2 Cr | ₹18.9 Cr | ₹18.3 Cr | ₹9.3 Cr | -14.8% |
| Shareholders' Equity | ₹38.3 Cr | ₹41.2 Cr | ₹43.3 Cr | ₹45.3 Cr | ₹44.8 Cr | +3.9% |
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 | — | — | Pending | 7.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
6 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹5.00/sh
Last payout
2025-09-18
₹1.20
Peak payout
₹1.20
Trailing yield
0.78%
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. THE WESTERN INDIA PLY LTD (WIPL.NS) trades at 153.84 vs a model fair value of 61.51, a gap of -60.0%. Piotroski F-score: 6/9. Moat label:...
Read full AI analysis →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.