Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 29 November, 2025
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 500117 | NSE: DCW

DCW Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: November 28, 2025, 7:53 am

Market Cap 1,857 Cr.
Current Price 62.9
High / Low 108/62.1
Stock P/E37.1
Book Value 35.8
Dividend Yield0.16 %
ROCE7.93 %
ROE2.91 %
Face Value 2.00
PEG Ratio-2.29

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

View Share Price Target for DCW Ltd

Competitors of DCW Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Asian Petroproducts & Exports Ltd 21.4 Cr. 8.72 17.9/7.00 4.830.00 %16.5 %26.8 % 10.0
Aadi Industries Ltd 4.80 Cr. 4.80 8.41/4.49 6.860.00 %123 %% 10.0
Goa Carbons Ltd 371 Cr. 405 816/390 2060.00 %2.28 %10.3 % 10.0
DCW Ltd 1,857 Cr. 62.9 108/62.137.1 35.80.16 %7.93 %2.91 % 2.00
Agarwal Industrial Corporation Ltd 1,154 Cr. 772 1,383/76313.9 4390.43 %16.9 %20.1 % 10.0
Industry Average1,127.33 Cr250.6825.50138.500.12%33.32%15.03%8.40

All Competitor Stocks of DCW Ltd

Quarterly Result

MetricJun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Sales 769698579588438414398622500489474538476
Expenses 647592478489387373378558454453417482422
Operating Profit 12210610299514219634535575654
OPM % 16%15%18%17%12%10%5%10%9%7%12%10%11%
Other Income 173464443666564
Interest 26622019171918201718161615
Depreciation 22232323232324242525252525
Profit before tax 91566662154-192510-2202118
Tax % 35%11%27%43%35%41%-35%38%34%-30%34%45%36%
Net Profit 59504835103-12157-1131111
EPS in Rs 2.121.681.631.200.340.09-0.420.520.23-0.040.450.390.39

Last Updated: August 20, 2025, 11:45 am

Below is a detailed analysis of the quarterly data for DCW Ltd based on the most recent figures (Jun 2025) and their trends compared to the previous period:

  • For Sales, as of Jun 2025, the value is 476.00 Cr.. The value appears to be declining and may need further review. It has decreased from 538.00 Cr. (Mar 2025) to 476.00 Cr., marking a decrease of 62.00 Cr..
  • For Expenses, as of Jun 2025, the value is 422.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 482.00 Cr. (Mar 2025) to 422.00 Cr., marking a decrease of 60.00 Cr..
  • For Operating Profit, as of Jun 2025, the value is 54.00 Cr.. The value appears to be declining and may need further review. It has decreased from 56.00 Cr. (Mar 2025) to 54.00 Cr., marking a decrease of 2.00 Cr..
  • For OPM %, as of Jun 2025, the value is 11.00%. The value appears strong and on an upward trend. It has increased from 10.00% (Mar 2025) to 11.00%, marking an increase of 1.00%.
  • For Other Income, as of Jun 2025, the value is 4.00 Cr.. The value appears to be declining and may need further review. It has decreased from 6.00 Cr. (Mar 2025) to 4.00 Cr., marking a decrease of 2.00 Cr..
  • For Interest, as of Jun 2025, the value is 15.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 16.00 Cr. (Mar 2025) to 15.00 Cr., marking a decrease of 1.00 Cr..
  • For Depreciation, as of Jun 2025, the value is 25.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 25.00 Cr..
  • For Profit before tax, as of Jun 2025, the value is 18.00 Cr.. The value appears to be declining and may need further review. It has decreased from 21.00 Cr. (Mar 2025) to 18.00 Cr., marking a decrease of 3.00 Cr..
  • For Tax %, as of Jun 2025, the value is 36.00%. The value appears to be improving (decreasing) as expected. It has decreased from 45.00% (Mar 2025) to 36.00%, marking a decrease of 9.00%.
  • For Net Profit, as of Jun 2025, the value is 11.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 11.00 Cr..
  • For EPS in Rs, as of Jun 2025, the value is 0.39. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 0.39.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: November 15, 2025, 5:30 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,3241,2531,2631,1761,1871,3531,2771,4642,4552,6341,8722,0002,027
Expenses 1,1941,1871,1131,0291,0611,1901,1301,2552,1272,2051,6951,8061,802
Operating Profit 13066150147126163147209328429177194225
OPM % 10%5%12%13%11%12%12%14%13%16%9%10%11%
Other Income 1-032638111761162319
Interest 2719585793104107120113126746763
Depreciation 5152696888838787899094100102
Profit before tax 52-52725-49-22-4014143274254980
Tax % 27%24%36%19%-59%-80%-33%72%25%30%38%39%
Net Profit 38-61720-20-4-274108192163050
EPS in Rs 1.81-0.280.780.92-0.91-0.19-1.030.154.126.500.531.031.70
Dividend Payout % 20%0%0%0%0%0%0%0%10%8%0%10%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-115.79%383.33%17.65%-200.00%80.00%-575.00%114.81%2600.00%77.78%-91.67%87.50%
Change in YoY Net Profit Growth (%)0.00%499.12%-365.69%-217.65%280.00%-655.00%689.81%2485.19%-2522.22%-169.44%179.17%

DCW 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:5%
5 Years:9%
3 Years:-7%
TTM:2%
Compounded Profit Growth
10 Years:25%
5 Years:26%
3 Years:-33%
TTM:158%
Stock Price CAGR
10 Years:15%
5 Years:40%
3 Years:17%
1 Year:-17%
Return on Equity
10 Years:4%
5 Years:7%
3 Years:7%
Last Year:3%

Last Updated: September 5, 2025, 2:45 am

Balance Sheet

Last Updated: November 9, 2025, 1:54 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 42434444444452525259595959
Reserves 515517591611591587626635750966973974999
Borrowings 671780847770814683605624556508439427380
Other Liabilities 562507481528455504550564546530618718773
Total Liabilities 1,7901,8471,9631,9521,9041,8191,8341,8751,9032,0632,0892,1782,211
Fixed Assets 6616351,2601,5311,4711,5341,4671,4071,3521,2961,3121,2701,332
CWIP 7188493671221247124860415610
Investments 0000000000202722
Other Assets 411363336299309278354464543708716825846
Total Assets 1,7901,8471,9631,9521,9041,8191,8341,8751,9032,0632,0892,1782,211

Below is a detailed analysis of the balance sheet data for DCW Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2025, the value is 59.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 59.00 Cr..
  • For Reserves, as of Sep 2025, the value is 999.00 Cr.. The value appears strong and on an upward trend. It has increased from 974.00 Cr. (Mar 2025) to 999.00 Cr., marking an increase of 25.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 380.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 427.00 Cr. (Mar 2025) to 380.00 Cr., marking a decrease of 47.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 773.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 718.00 Cr. (Mar 2025) to 773.00 Cr., marking an increase of 55.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 2,211.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2,178.00 Cr. (Mar 2025) to 2,211.00 Cr., marking an increase of 33.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 1,332.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,270.00 Cr. (Mar 2025) to 1,332.00 Cr., marking an increase of 62.00 Cr..
  • For CWIP, as of Sep 2025, the value is 10.00 Cr.. The value appears to be declining and may need further review. It has decreased from 56.00 Cr. (Mar 2025) to 10.00 Cr., marking a decrease of 46.00 Cr..
  • For Investments, as of Sep 2025, the value is 22.00 Cr.. The value appears to be declining and may need further review. It has decreased from 27.00 Cr. (Mar 2025) to 22.00 Cr., marking a decrease of 5.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 846.00 Cr.. The value appears strong and on an upward trend. It has increased from 825.00 Cr. (Mar 2025) to 846.00 Cr., marking an increase of 21.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 2,211.00 Cr.. The value appears strong and on an upward trend. It has increased from 2,178.00 Cr. (Mar 2025) to 2,211.00 Cr., marking an increase of 33.00 Cr..

Notably, the Reserves (999.00 Cr.) exceed the Borrowings (380.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +2326912322357285170218178226252191
Cash from Investing Activity +-325-87-100-95-13-45-43-7852-165-99-112
Cash from Financing Activity +9219-23-128-44-241-119-99-192-139-153-78
Net Cash Flow-21-1-00-084138-7811

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-541.00-714.00-697.00-623.00-688.00-520.00-458.00-415.00-228.00-79.00-262.00-233.00

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 Days262834252620212417182218
Inventory Days11087100839666102826397139143
Days Payable2041551371671061491861447678125129
Cash Conversion Cycle-68-40-3-5916-63-63-385383732
Working Capital Days-39-70-85-115-116-126-89-63-153-18-30
ROCE %7%1%6%6%3%6%5%10%18%25%7%8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters45.10%45.10%45.10%45.10%45.10%44.08%44.86%44.86%44.86%44.87%44.81%44.62%
FIIs8.22%8.30%7.99%8.43%7.87%7.25%7.35%11.25%11.35%10.82%10.05%9.18%
DIIs0.01%0.01%0.01%0.11%0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.01%
Public46.66%46.58%46.90%46.35%47.01%48.65%47.77%43.87%43.77%44.31%45.12%46.18%
No. of Shareholders91,79190,30193,7321,07,4691,20,5421,52,8881,43,6231,12,8411,11,8271,09,4301,09,2561,08,389

Shareholding Pattern Chart

No. of Shareholders

DCW 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 15Mar 14Mar 13Mar 12Mar 11
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) -0.281.815.051.551.47
Diluted EPS (Rs.) -0.281.815.051.551.47
Cash EPS (Rs.) 2.164.247.524.023.90
Book Value[Excl.RevalReserv]/Share (Rs.) 25.9026.1624.7720.5919.70
Book Value[Incl.RevalReserv]/Share (Rs.) 26.2326.5325.1621.0020.14
Revenue From Operations / Share (Rs.) 58.7663.1863.2958.3053.95
PBDIT / Share (Rs.) 3.126.2111.986.435.78
PBIT / Share (Rs.) 0.683.789.463.923.36
PBT / Share (Rs.) -0.222.497.652.251.83
Net Profit / Share (Rs.) -0.271.815.001.511.47
NP After MI And SOA / Share (Rs.) -0.271.815.001.511.47
PBDIT Margin (%) 5.309.8218.9211.0210.71
PBIT Margin (%) 1.155.9714.946.726.22
PBT Margin (%) -0.373.9312.083.853.39
Net Profit Margin (%) -0.472.857.892.592.73
NP After MI And SOA Margin (%) -0.472.857.892.592.73
Return on Networth / Equity (%) -1.076.9020.187.337.47
Return on Capital Employeed (%) 1.136.2319.179.659.09
Return On Assets (%) -0.322.116.772.392.64
Long Term Debt / Equity (X) 1.031.070.740.710.63
Total Debt / Equity (X) 1.231.100.880.890.67
Asset Turnover Ratio (%) 0.680.790.930.990.99
Current Ratio (X) 0.580.730.810.710.78
Quick Ratio (X) 0.290.340.360.360.44
Inventory Turnover Ratio (X) 3.493.203.125.255.07
Dividend Payout Ratio (NP) (%) 0.0019.937.2023.8424.42
Dividend Payout Ratio (CP) (%) 0.008.494.788.959.23
Earning Retention Ratio (%) 0.0080.0792.8076.1675.58
Cash Earning Retention Ratio (%) 0.0091.5195.2291.0590.77
Interest Coverage Ratio (X) 3.564.827.823.853.78
Interest Coverage Ratio (Post Tax) (X) 0.712.404.451.901.96
Enterprise Value (Cr.) 1032.94847.36721.00573.17475.75
EV / Net Operating Revenue (X) 0.820.630.540.480.44
EV / EBITDA (X) 15.536.512.874.394.19
MarketCap / Net Operating Revenue (X) 0.280.180.190.170.20
Retention Ratios (%) 0.0080.0692.7976.1575.57
Price / BV (X) 0.640.450.510.490.56
Price / Net Operating Revenue (X) 0.280.180.190.170.20
EarningsYield -0.010.150.390.140.13

After reviewing the key financial ratios for DCW Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 15, the value is 2.00. This value is within the healthy range. There is no change compared to the previous period (Mar 14) which recorded 2.00.
  • For Basic EPS (Rs.), as of Mar 15, the value is -0.28. This value is below the healthy minimum of 5. It has decreased from 1.81 (Mar 14) to -0.28, marking a decrease of 2.09.
  • For Diluted EPS (Rs.), as of Mar 15, the value is -0.28. This value is below the healthy minimum of 5. It has decreased from 1.81 (Mar 14) to -0.28, marking a decrease of 2.09.
  • For Cash EPS (Rs.), as of Mar 15, the value is 2.16. This value is below the healthy minimum of 3. It has decreased from 4.24 (Mar 14) to 2.16, marking a decrease of 2.08.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 15, the value is 25.90. It has decreased from 26.16 (Mar 14) to 25.90, marking a decrease of 0.26.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 15, the value is 26.23. It has decreased from 26.53 (Mar 14) to 26.23, marking a decrease of 0.30.
  • For Revenue From Operations / Share (Rs.), as of Mar 15, the value is 58.76. It has decreased from 63.18 (Mar 14) to 58.76, marking a decrease of 4.42.
  • For PBDIT / Share (Rs.), as of Mar 15, the value is 3.12. This value is within the healthy range. It has decreased from 6.21 (Mar 14) to 3.12, marking a decrease of 3.09.
  • For PBIT / Share (Rs.), as of Mar 15, the value is 0.68. This value is within the healthy range. It has decreased from 3.78 (Mar 14) to 0.68, marking a decrease of 3.10.
  • For PBT / Share (Rs.), as of Mar 15, the value is -0.22. This value is below the healthy minimum of 0. It has decreased from 2.49 (Mar 14) to -0.22, marking a decrease of 2.71.
  • For Net Profit / Share (Rs.), as of Mar 15, the value is -0.27. This value is below the healthy minimum of 2. It has decreased from 1.81 (Mar 14) to -0.27, marking a decrease of 2.08.
  • For NP After MI And SOA / Share (Rs.), as of Mar 15, the value is -0.27. This value is below the healthy minimum of 2. It has decreased from 1.81 (Mar 14) to -0.27, marking a decrease of 2.08.
  • For PBDIT Margin (%), as of Mar 15, the value is 5.30. This value is below the healthy minimum of 10. It has decreased from 9.82 (Mar 14) to 5.30, marking a decrease of 4.52.
  • For PBIT Margin (%), as of Mar 15, the value is 1.15. This value is below the healthy minimum of 10. It has decreased from 5.97 (Mar 14) to 1.15, marking a decrease of 4.82.
  • For PBT Margin (%), as of Mar 15, the value is -0.37. This value is below the healthy minimum of 10. It has decreased from 3.93 (Mar 14) to -0.37, marking a decrease of 4.30.
  • For Net Profit Margin (%), as of Mar 15, the value is -0.47. This value is below the healthy minimum of 5. It has decreased from 2.85 (Mar 14) to -0.47, marking a decrease of 3.32.
  • For NP After MI And SOA Margin (%), as of Mar 15, the value is -0.47. This value is below the healthy minimum of 8. It has decreased from 2.85 (Mar 14) to -0.47, marking a decrease of 3.32.
  • For Return on Networth / Equity (%), as of Mar 15, the value is -1.07. This value is below the healthy minimum of 15. It has decreased from 6.90 (Mar 14) to -1.07, marking a decrease of 7.97.
  • For Return on Capital Employeed (%), as of Mar 15, the value is 1.13. This value is below the healthy minimum of 10. It has decreased from 6.23 (Mar 14) to 1.13, marking a decrease of 5.10.
  • For Return On Assets (%), as of Mar 15, the value is -0.32. This value is below the healthy minimum of 5. It has decreased from 2.11 (Mar 14) to -0.32, marking a decrease of 2.43.
  • For Long Term Debt / Equity (X), as of Mar 15, the value is 1.03. This value exceeds the healthy maximum of 1. It has decreased from 1.07 (Mar 14) to 1.03, marking a decrease of 0.04.
  • For Total Debt / Equity (X), as of Mar 15, the value is 1.23. This value exceeds the healthy maximum of 1. It has increased from 1.10 (Mar 14) to 1.23, marking an increase of 0.13.
  • For Asset Turnover Ratio (%), as of Mar 15, the value is 0.68. It has decreased from 0.79 (Mar 14) to 0.68, marking a decrease of 0.11.
  • For Current Ratio (X), as of Mar 15, the value is 0.58. This value is below the healthy minimum of 1.5. It has decreased from 0.73 (Mar 14) to 0.58, marking a decrease of 0.15.
  • For Quick Ratio (X), as of Mar 15, the value is 0.29. This value is below the healthy minimum of 1. It has decreased from 0.34 (Mar 14) to 0.29, marking a decrease of 0.05.
  • For Inventory Turnover Ratio (X), as of Mar 15, the value is 3.49. This value is below the healthy minimum of 4. It has increased from 3.20 (Mar 14) to 3.49, marking an increase of 0.29.
  • For Dividend Payout Ratio (NP) (%), as of Mar 15, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 19.93 (Mar 14) to 0.00, marking a decrease of 19.93.
  • For Dividend Payout Ratio (CP) (%), as of Mar 15, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 8.49 (Mar 14) to 0.00, marking a decrease of 8.49.
  • For Earning Retention Ratio (%), as of Mar 15, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 80.07 (Mar 14) to 0.00, marking a decrease of 80.07.
  • For Cash Earning Retention Ratio (%), as of Mar 15, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 91.51 (Mar 14) to 0.00, marking a decrease of 91.51.
  • For Interest Coverage Ratio (X), as of Mar 15, the value is 3.56. This value is within the healthy range. It has decreased from 4.82 (Mar 14) to 3.56, marking a decrease of 1.26.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 15, the value is 0.71. This value is below the healthy minimum of 3. It has decreased from 2.40 (Mar 14) to 0.71, marking a decrease of 1.69.
  • For Enterprise Value (Cr.), as of Mar 15, the value is 1,032.94. It has increased from 847.36 (Mar 14) to 1,032.94, marking an increase of 185.58.
  • For EV / Net Operating Revenue (X), as of Mar 15, the value is 0.82. This value is below the healthy minimum of 1. It has increased from 0.63 (Mar 14) to 0.82, marking an increase of 0.19.
  • For EV / EBITDA (X), as of Mar 15, the value is 15.53. This value exceeds the healthy maximum of 15. It has increased from 6.51 (Mar 14) to 15.53, marking an increase of 9.02.
  • For MarketCap / Net Operating Revenue (X), as of Mar 15, the value is 0.28. This value is below the healthy minimum of 1. It has increased from 0.18 (Mar 14) to 0.28, marking an increase of 0.10.
  • For Retention Ratios (%), as of Mar 15, the value is 0.00. This value is below the healthy minimum of 30. It has decreased from 80.06 (Mar 14) to 0.00, marking a decrease of 80.06.
  • For Price / BV (X), as of Mar 15, the value is 0.64. This value is below the healthy minimum of 1. It has increased from 0.45 (Mar 14) to 0.64, marking an increase of 0.19.
  • For Price / Net Operating Revenue (X), as of Mar 15, the value is 0.28. This value is below the healthy minimum of 1. It has increased from 0.18 (Mar 14) to 0.28, marking an increase of 0.10.
  • For EarningsYield, as of Mar 15, the value is -0.01. This value is below the healthy minimum of 5. It has decreased from 0.15 (Mar 14) to -0.01, marking a decrease of 0.16.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of DCW Ltd as of December 1, 2025 is: 30.97

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 1, 2025, DCW Ltd is Overvalued by 50.76% compared to the current share price 62.90

Intrinsic Value of DCW Ltd as of December 1, 2025 is: 25.94

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 1, 2025, DCW Ltd is Overvalued by 58.76% compared to the current share price 62.90

Last 5 Year EPS CAGR: -16.23%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -63.58, which is a positive sign.
  2. The stock has a low average Cash Conversion Cycle of -17.17, which is a positive sign.
  3. The company has higher reserves (718.08 cr) compared to borrowings (623.38 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (1.31 cr) and profit (44.08 cr) over the years.
  1. The stock has a low average ROCE of 8.50%, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in DCW Ltd:
    1. Net Profit Margin: -0.47%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 1.13% (Industry Average ROCE: 33.32%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: -1.07% (Industry Average ROE: 15.03%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 0.71
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.29
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 37.1 (Industry average Stock P/E: 25.5)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 1.23
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

DCW Ltd. is a Public Limited Listed company incorporated on 28/01/1939 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L24110GJ1939PLC000748 and registration number is 000748. Currently Company is involved in the business activities of Manufacture of basic chemicals, fertilizer and nitrogen compounds, plastics and synthetic rubber in primary forms. Company's Total Operating Revenue is Rs. 2000.34 Cr. and Equity Capital is Rs. 59.03 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Petrochemicals - OthersSoda Ash Division: Dhrangadhra Gujarat 363315ho@dcwltd.com
http://www.dcwltd.com
Management
NamePosition Held
Mr. Bakul JainChairman & Managing Director
Mr. Vivek JainManaging Director
Mr. Ashish JainManaging Director
Mr. Krishnamoorthy KrishnanIndependent Director
Mr. Mahesh VennelkantiIndependent Director
Ms. Poornima PrabhuIndependent Director

FAQ

What is the intrinsic value of DCW Ltd?

DCW Ltd's intrinsic value (as of 30 November 2025) is 30.97 which is 50.76% lower the current market price of 62.90, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 1,857 Cr. market cap, FY2025-2026 high/low of 108/62.1, reserves of ₹999 Cr, and liabilities of 2,211 Cr.

What is the Market Cap of DCW Ltd?

The Market Cap of DCW Ltd is 1,857 Cr..

What is the current Stock Price of DCW Ltd as on 30 November 2025?

The current stock price of DCW Ltd as on 30 November 2025 is 62.9.

What is the High / Low of DCW Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of DCW Ltd stocks is 108/62.1.

What is the Stock P/E of DCW Ltd?

The Stock P/E of DCW Ltd is 37.1.

What is the Book Value of DCW Ltd?

The Book Value of DCW Ltd is 35.8.

What is the Dividend Yield of DCW Ltd?

The Dividend Yield of DCW Ltd is 0.16 %.

What is the ROCE of DCW Ltd?

The ROCE of DCW Ltd is 7.93 %.

What is the ROE of DCW Ltd?

The ROE of DCW Ltd is 2.91 %.

What is the Face Value of DCW Ltd?

The Face Value of DCW Ltd is 2.00.

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 DCW 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