WEST COAST PAPER MILLS LT
WSTCSTPAPR · IT Services · NSE
₹483
Current Market Price
Fair Value (DCF)
₹386
Margin of Safety
-20.1%
Updated just now
YieldIQ Score
20/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
38%
ROE
—
Debt/Equity
0.11
WACC
11.1%
Market Cap
₹3,190 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.3%
Return on capital employed
EV / EBITDA
8.6×
Enterprise multiple
Debt / EBITDA
1.4×
Leverage vs earnings
Interest Coverage
14.7×
EBIT covers interest
Current Ratio
3.00×
Short-term liquidity
Asset Turnover
0.73×
Revenue per ₹ of assets
Revenue CAGR (3Y)
6.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹483.05
Bear case
₹260.68
MoS -85.3%
Base case
₹385.8
MoS -25.2%
Bull case
₹549.53
MoS +12.1%
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 | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2245 Cr | ₹3378 Cr | ₹4895 Cr | ₹4422 Cr | ₹4034 Cr | +15.8% |
| EBITDA | — | ₹689 Cr | ₹1701 Cr | ₹1260 Cr | ₹686 Cr | -0.1% |
| EBIT | ₹169 Cr | ₹479 Cr | ₹455 Cr | ₹179 Cr | — | +1.5% |
| PAT | ₹87.3 Cr | ₹346 Cr | ₹942 Cr | ₹692 Cr | ₹311 Cr | +37.4% |
| EPS (diluted) | ₹11.34 | ₹46.49 | ₹42.13 | ₹18.14 | — | +12.5% |
| CFO | ₹338 Cr | ₹591 Cr | ₹1238 Cr | ₹764 Cr | ₹99.2 Cr | -26.4% |
| CapEx | — | — | — | — | ₹-450 Cr | — |
| FCF | — | — | — | — | ₹-351 Cr | — |
| Total Assets | — | ₹3343 Cr | ₹4183 Cr | ₹5118 Cr | ₹5512 Cr | +13.3% |
| Total Debt | — | — | ₹133 Cr | ₹111 Cr | ₹456 Cr | +36.1% |
| Shareholders' Equity | — | — | ₹2581 Cr | ₹3242 Cr | ₹4070 Cr | +12.1% |
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 | 4.6% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for WSTCSTPAPR in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. WEST COAST PAPER MILLS LT (WSTCSTPAPR.NS) trades at 483.05 vs a model fair value of 385.80, a gap of -20.1%. Piotroski F-score: 3/9. 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.