WEST COAST PAPER MILLS LT
WSTCSTPAPR · IT Services · NSE
₹501
Current Market Price
Fair Value (DCF)
₹476
Discount to FV
-4.8%
Updated just now
YieldIQ Score
30/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
47%
ROE
7.6%
Debt/Equity
0.11
WACC
11.1%
Market Cap
₹3,306 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.2%
Return on capital employed
EV / EBITDA
9.0×
Enterprise multiple
Debt / EBITDA
1.0×
Leverage vs earnings
Interest Coverage
14.7×
EBIT covers interest
Current Ratio
3.00×
Short-term liquidity
Asset Turnover
0.78×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-4.4%
3-year revenue growth
Revenue CAGR (5Y)
13.1%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹500.5
Bear case
Margin of Safety -115.4%
Implied upside -53.6%
Base case
Margin of Safety -5.3%
Implied upside -5.1%
Bull case
Margin of Safety +20.7%
Implied upside +26.2%
Ratio Trends
WSTCSTPAPR · last 4 annual periods
ROE
7.6%
ROCE
15.2%
Operating Margin
—
Debt / Equity
0.11×
PE
3.7×
EV / EBITDA
2.2×
Historical Financials
WSTCSTPAPR · 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 | ₹3354 Cr | ₹4895 Cr | ₹4422 Cr | ₹4062 Cr | ₹4279 Cr | +6.3% |
| EBITDA | ₹689 Cr | ₹1701 Cr | ₹1260 Cr | ₹692 Cr | ₹527 Cr | -6.5% |
| EBIT | ₹479 Cr | ₹1515 Cr | ₹1077 Cr | — | — | +22.5% |
| PAT | ₹307 Cr | ₹942 Cr | ₹692 Cr | ₹311 Cr | ₹151 Cr | -16.3% |
| EPS (diluted) | ₹46.49 | ₹142.62 | ₹104.77 | — | — | +22.5% |
| CFO | ₹591 Cr | ₹1238 Cr | ₹764 Cr | ₹99.2 Cr | ₹400 Cr | -9.3% |
| CapEx | ₹-62.9 Cr | ₹-163 Cr | ₹-525 Cr | ₹-450 Cr | ₹-381 Cr | — |
| FCF | ₹528 Cr | ₹1075 Cr | ₹239 Cr | ₹-351 Cr | ₹19.0 Cr | -56.4% |
| Total Assets | ₹3343 Cr | ₹4183 Cr | ₹5118 Cr | ₹5512 Cr | ₹5455 Cr | +13.0% |
| Total Debt | ₹478 Cr | ₹231 Cr | ₹276 Cr | ₹456 Cr | ₹345 Cr | -7.8% |
| Shareholders' Equity | ₹1686 Cr | ₹2581 Cr | ₹3242 Cr | ₹3491 Cr | ₹3608 Cr | +20.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
WSTCSTPAPR vs 2 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 SESHAPAPER SESHAPAPER | — | — | Pending | 5.5% | — |
 ANDHRAPAP ANDHRAPAP | — | — | Pending | 1.0% | 62.4× |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹30.00/sh
Last payout
2025-08-14
₹5.00
Peak payout
₹10.00
Trailing yield
1.00%
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. WEST COAST PAPER MILLS LT (WSTCSTPAPR.NS) trades at 500.50 vs a model fair value of 476.39, a gap of -4.8%. Piotroski F-score: 6/9. Moat ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of WSTCSTPAPR →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for WSTCSTPAPR →
Compare
Head-to-head with peers
Compare WSTCSTPAPR side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse WSTCSTPAPRNow →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.