Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:48 am
Author: Getaka|Social: XLinkedIn

D P Wires Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹225.34Undervalued by 57.58%vs CMP ₹143.00

P/E (18.1) × ROE (9.4%) × BV (₹163.00) × DY (2.00%)

₹174.37Undervalued by 21.94%vs CMP ₹143.00
MoS: +18% (Adequate)Confidence: 53/100 (Moderate)Models: 6 Under, 1 Fair, 2 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹189.5422%Under (+32.5%)
Graham NumberEarnings₹170.1116%Under (+19%)
Earnings PowerEarnings₹184.7413%Under (+29.2%)
DCFCash Flow₹75.2813%Over (-47.4%)
Net Asset ValueAssets₹164.357%Under (+14.9%)
EV/EBITDAEnterprise₹154.009%Fair (+7.7%)
Earnings YieldEarnings₹78.907%Over (-44.8%)
ROCE CapitalReturns₹366.089%Under (+156%)
Revenue MultipleRevenue₹200.915%Under (+40.5%)
Consensus (9 models)₹174.37100%Undervalued
Key Drivers: EPS CAGR -15.9% drags value — could be higher if earnings stabilize. | Wide model spread (₹75–₹366) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -15.9%

*Investments are subject to market risks

Investment Snapshot

51
D P Wires Ltd scores 51/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health72/100 · Strong
ROCE 12.5% GoodROE 9.4% AverageD/E 0.06 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 74.8% Stable
Earnings Quality60/100 · Moderate
OPM stable around 5% SteadyWorking capital: 50 days (improving) Efficient
Quarterly Momentum15/100 · Weak
Revenue (4Q): -31% YoY DecliningProfit (4Q): -53% YoY DecliningOPM: 0.1% (down 4.0% YoY) Margin pressure
Industry Rank45/100 · Moderate
P/E 18.1 vs industry 13.7 In-lineROCE 12.5% vs industry 15.0% Average3Y sales CAGR: 0% Slow

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:48 am

Market Cap 221 Cr.
Current Price 143
Intrinsic Value₹174.37
High / Low 307/122
Stock P/E18.1
Book Value 163
Dividend Yield0.00 %
ROCE12.5 %
ROE9.36 %
Face Value 10.0
PEG Ratio-1.14

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for D P Wires Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
D P Wires Ltd 221 Cr. 143 307/12218.1 1630.00 %12.5 %9.36 % 10.0
Geekay Wires Ltd 217 Cr. 20.8 41.5/18.57.06 15.81.57 %25.4 %28.5 % 1.00
Kritika Wires Ltd 136 Cr. 5.12 11.2/4.5015.2 3.640.00 %15.1 %11.3 % 2.00
Bedmutha Industries Ltd 323 Cr. 100 187/94.6 43.70.00 %16.7 %18.0 % 10.0
Bharat Wire Ropes Ltd 1,110 Cr. 161 249/14814.5 1130.00 %13.4 %22.9 % 10.0
Industry Average401.40 Cr78.1013.7258.940.26%15.04%17.86%5.67

All Competitor Stocks of D P Wires Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 283.96344.29387.21265.93273.14253.79208.67183.46145.09154.56137.82126.14130.05
Expenses 271.96332.23366.81250.26262.69244.61195.05173.30139.13149.37132.84122.31129.92
Operating Profit 12.0012.0620.4015.6710.459.1813.6210.165.965.194.983.830.13
OPM % 4.23%3.50%5.27%5.89%3.83%3.62%6.53%5.54%4.11%3.36%3.61%3.04%0.10%
Other Income 1.111.771.991.473.351.100.910.642.863.072.332.202.66
Interest 0.280.560.611.330.630.700.280.300.150.470.520.350.26
Depreciation 0.780.891.020.961.011.001.080.930.940.960.950.800.83
Profit before tax 12.0512.3820.7614.8512.168.5813.179.577.736.835.844.881.70
Tax % 25.06%24.88%27.41%25.19%25.49%26.34%25.36%24.87%22.12%27.53%30.82%26.23%29.41%
Net Profit 9.039.3115.0611.119.066.329.827.196.024.964.043.601.20
EPS in Rs 5.836.019.727.175.854.086.344.643.883.202.612.320.77

Last Updated: January 2, 2026, 12:35 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 23, 2026, 8:46 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 931381591952073322844676131,2161,003621489
Expenses 891341541861913062614345731,161953595477
Operating Profit 4469162623334155502612
OPM % 4%3%4%5%8%8%8%7%7%5%5%4%3%
Other Income 1112122335599
Interest 2223121122311
Depreciation 1111122223443
Profit before tax 2237152422323955493017
Tax % 26%20%24%29%34%28%25%26%25%26%26%26%
Net Profit 1225101717242941362212
EPS in Rs 4.315.767.5517.316.3411.2410.7715.5418.7426.4623.4314.327.89
Dividend Payout % 0%0%0%0%0%0%0%0%5%4%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)100.00%0.00%150.00%100.00%70.00%0.00%41.18%20.83%41.38%-12.20%-38.89%
Change in YoY Net Profit Growth (%)0.00%-100.00%150.00%-50.00%-30.00%-70.00%41.18%-20.34%20.55%-53.57%-26.69%

D P Wires Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:16%
5 Years:17%
3 Years:0%
TTM:-39%
Compounded Profit Growth
10 Years:30%
5 Years:6%
3 Years:-9%
TTM:-43%
Stock Price CAGR
10 Years:%
5 Years:37%
3 Years:-10%
1 Year:-39%
Return on Equity
10 Years:18%
5 Years:18%
3 Years:16%
Last Year:9%

Last Updated: September 5, 2025, 2:30 am

Balance Sheet

Last Updated: February 1, 2026, 12:33 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 2222141414141414161616
Reserves 16182025516885109138178211233238
Borrowings 782430623381321282
Other Liabilities 4222223261724233158352218
Total Liabilities 3150688196122125154196251262299274
Fixed Assets 568881623232831323231
CWIP -0-0-0-0-03-0-0-0-0-0-0-0
Investments -0-0-0-0-0-0-0-0-0-0-027
Other Assets 2645607388103102131168220230264235
Total Assets 3150688196122125154196251262299274

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 61-22-12-538-124462452
Cash from Investing Activity + 1-1-30-3-9-1712-5-6-4-120
Cash from Financing Activity + -616-21514-2143-15-625
Net Cash Flow 021-0-0-00332513-43
Free Cash Flow 6-1-50-13-1238-3-3381951
CFO/OP 165%23%-21%41%-43%19%183%-10%34%104%76%226%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-3.00-4.00-18.00-21.0010.003.0020.0025.0028.0053.0049.00-2.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 476461584650604952263637
Inventory Days 323347615843422535171219
Days Payable 957493615131747795
Cash Conversion Cycle 704059849081847080353950
Working Capital Days 785254589870807469385250
ROCE %13%15%14%19%25%30%23%29%28%32%25%12%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 74.75%74.75%74.75%74.78%74.78%74.78%74.78%74.78%74.78%74.78%74.78%74.78%
FIIs 0.00%0.21%0.00%0.00%0.01%0.00%0.00%0.00%0.09%0.00%0.05%0.00%
DIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.03%0.03%0.03%
Public 25.25%25.03%25.25%25.20%25.21%25.22%25.22%25.21%25.11%25.18%25.14%25.18%
No. of Shareholders 7,0238,98112,42816,81120,47121,73823,74723,25022,90422,86823,53622,635

Shareholding Pattern Chart

No. of Shareholders

D P Wires Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 14.3323.4330.2321.4117.75
Diluted EPS (Rs.) 14.3323.4330.2321.4117.75
Cash EPS (Rs.) 16.7726.0432.7823.2319.39
Book Value[Excl.RevalReserv]/Share (Rs.) 160.27145.93141.12111.8790.41
Book Value[Incl.RevalReserv]/Share (Rs.) 160.27145.93141.12111.8790.41
Dividend / Share (Rs.) 0.000.001.201.000.00
Revenue From Operations / Share (Rs.) 400.59647.13895.72451.97343.99
PBDIT / Share (Rs.) 22.7135.9644.8131.9926.33
PBIT / Share (Rs.) 20.2633.3542.2630.1724.69
PBT / Share (Rs.) 19.3431.4540.7828.6023.89
Net Profit / Share (Rs.) 14.3223.4330.2321.4117.75
PBDIT Margin (%) 5.665.555.007.077.65
PBIT Margin (%) 5.055.154.716.677.17
PBT Margin (%) 4.824.864.556.326.94
Net Profit Margin (%) 3.573.623.374.735.15
Return on Networth / Equity (%) 8.9316.0521.4219.1419.62
Return on Capital Employeed (%) 12.6022.7529.7726.4726.52
Return On Assets (%) 7.4313.8416.3114.8215.66
Long Term Debt / Equity (X) 0.000.000.000.010.02
Total Debt / Equity (X) 0.110.000.010.080.06
Asset Turnover Ratio (%) 2.213.905.433.513.35
Current Ratio (X) 2.846.433.694.014.66
Quick Ratio (X) 2.275.642.852.883.73
Inventory Turnover Ratio (X) 22.1111.439.7911.6413.66
Dividend Payout Ratio (NP) (%) 0.004.483.304.670.00
Dividend Payout Ratio (CP) (%) 0.004.033.054.300.00
Earning Retention Ratio (%) 0.0095.5296.7095.330.00
Cash Earning Retention Ratio (%) 0.0095.9796.9595.700.00
Interest Coverage Ratio (X) 24.4718.9730.2120.4232.58
Interest Coverage Ratio (Post Tax) (X) 16.4413.3621.3814.6722.95
Enterprise Value (Cr.) 325.41612.38461.72447.95147.85
EV / Net Operating Revenue (X) 0.520.610.370.730.31
EV / EBITDA (X) 9.2510.997.5910.324.14
MarketCap / Net Operating Revenue (X) 0.480.650.400.720.31
Retention Ratios (%) 0.0095.5196.6995.320.00
Price / BV (X) 1.222.912.582.921.19
Price / Net Operating Revenue (X) 0.480.650.400.720.31
EarningsYield 0.070.050.080.060.16

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

D P Wires Ltd. is a Public Limited Listed company incorporated on 26/02/1998 and has its registered office in the State of Madhya Pradesh, India. Company's Corporate Identification Number(CIN) is L27100MP1998PLC029523 and registration number is 029523. Currently Company is involved in the business activities of Manufacture of metal cable and other articles made of wire (except for electric transmission). Company's Total Operating Revenue is Rs. 620.93 Cr. and Equity Capital is Rs. 15.50 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Steel - Wires16-18A, Industrial Estate, Ratlam Madhya Pradesh 457001Contact not found
Management
NamePosition Held
Mr. Praveen KatariaManaging Director
Mr. Arvind KatariaWholeTime Director & CFO
Ms. Suhani KatariaNon Executive Director
Mr. Kanti Lal KatariaNon Executive Director
Ms. Madhubala JainIndependent Director
Mr. Anil Kumar MehtaIndependent Director

FAQ

What is the intrinsic value of D P Wires Ltd and is it undervalued?

As of 15 April 2026, D P Wires Ltd's intrinsic value is ₹174.37, which is 21.94% higher than the current market price of ₹143.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (9.36 %), book value (₹163), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of D P Wires Ltd?

D P Wires Ltd is trading at ₹143.00 as of 15 April 2026, with a FY2026-2027 high of ₹307 and low of ₹122. The stock is currently near its 52-week low. Market cap stands at ₹221 Cr..

How does D P Wires Ltd's P/E ratio compare to its industry?

D P Wires Ltd has a P/E ratio of 18.1, which is above the industry average of 13.72. The premium over industry average may reflect growth expectations or speculative interest.

Is D P Wires Ltd financially healthy?

Key indicators for D P Wires Ltd: ROCE of 12.5 % is moderate. Dividend yield is 0.00 %.

Is D P Wires Ltd profitable and how is the profit trend?

D P Wires Ltd reported a net profit of ₹22 Cr in Mar 2025 on revenue of ₹621 Cr. Compared to ₹29 Cr in Mar 2022, the net profit shows a declining trend.

Does D P Wires Ltd pay dividends?

D P Wires Ltd has a dividend yield of 0.00 % at the current price of ₹143.00. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in D P Wires Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports