Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 04 April, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 500238 | NSE: WHIRLPOOL

Whirlpool of India Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 2, 2025, 8:53 pm

Market Cap 13,495 Cr.
Current Price 1,064
High / Low 2,450/899
Stock P/E40.9
Book Value 298
Dividend Yield0.47 %
ROCE9.07 %
ROE6.36 %
Face Value 10.0
PEG Ratio-20.09

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

View Share Price Target for Whirlpool of India Ltd

Competitors of Whirlpool of India Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Misquita Engineering Ltd 36.1 Cr. 97.6 177/62.069.4 30.40.00 %1.57 %3.43 % 10.0
IKIO Lighting Ltd 1,952 Cr. 253 343/16545.8 71.20.40 %21.7 %17.5 % 10.0
Elin Electronics Ltd 656 Cr. 132 282/10842.0 1040.00 %5.08 %2.75 % 5.00
CWD Ltd 384 Cr. 1,010 1,144/590210 91.40.00 %7.92 %4.56 % 10.0
Calcom Vision Ltd 110 Cr. 78.4 179/72.037.2 54.70.00 %6.38 %1.81 % 10.0
Industry Average18,084.86 Cr1,303.0957.24106.910.24%16.63%14.78%6.50

All Competitor Stocks of Whirlpool of India Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 1,5421,7072,0811,6121,3021,6732,0391,5221,5361,7342,4971,7131,705
Expenses 1,4591,5591,9491,5231,2581,5671,9151,4481,4731,5902,2861,6261,636
Operating Profit 83148132894410612373631442118769
OPM % 5%9%6%6%3%6%6%5%4%8%8%5%4%
Other Income 18133222413235343641514951
Interest 253346769910119
Depreciation 38444742455252494762565251
Profit before tax 611131146736809952421141967359
Tax % 28%25%26%27%26%20%22%27%29%30%26%27%25%
Net Profit 448485492764773830791455445
EPS in Rs 3.466.616.603.781.954.945.902.882.216.1211.344.103.46

Last Updated: February 28, 2025, 4:09 pm

Below is a detailed analysis of the quarterly data for Whirlpool of India Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

  • For Sales, as of Dec 2024, the value is ₹1,705.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,713.00 Cr. (Sep 2024) to ₹1,705.00 Cr., marking a decrease of 8.00 Cr..
  • For Expenses, as of Dec 2024, the value is ₹1,636.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,626.00 Cr. (Sep 2024) to ₹1,636.00 Cr., marking an increase of 10.00 Cr..
  • For Operating Profit, as of Dec 2024, the value is ₹69.00 Cr.. The value appears to be declining and may need further review. It has decreased from 87.00 Cr. (Sep 2024) to ₹69.00 Cr., marking a decrease of 18.00 Cr..
  • For OPM %, as of Dec 2024, the value is 4.00%. The value appears to be declining and may need further review. It has decreased from 5.00% (Sep 2024) to 4.00%, marking a decrease of 1.00%.
  • For Other Income, as of Dec 2024, the value is ₹51.00 Cr.. The value appears strong and on an upward trend. It has increased from 49.00 Cr. (Sep 2024) to ₹51.00 Cr., marking an increase of 2.00 Cr..
  • For Interest, as of Dec 2024, the value is ₹9.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 11.00 Cr. (Sep 2024) to ₹9.00 Cr., marking a decrease of 2.00 Cr..
  • For Depreciation, as of Dec 2024, the value is ₹51.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 52.00 Cr. (Sep 2024) to ₹51.00 Cr., marking a decrease of 1.00 Cr..
  • For Profit before tax, as of Dec 2024, the value is ₹59.00 Cr.. The value appears to be declining and may need further review. It has decreased from 73.00 Cr. (Sep 2024) to ₹59.00 Cr., marking a decrease of 14.00 Cr..
  • For Tax %, as of Dec 2024, the value is 25.00%. The value appears to be improving (decreasing) as expected. It has decreased from 27.00% (Sep 2024) to 25.00%, marking a decrease of 2.00%.
  • For Net Profit, as of Dec 2024, the value is ₹45.00 Cr.. The value appears to be declining and may need further review. It has decreased from 54.00 Cr. (Sep 2024) to ₹45.00 Cr., marking a decrease of 9.00 Cr..
  • For EPS in Rs, as of Dec 2024, the value is 3.46. The value appears to be declining and may need further review. It has decreased from 4.10 (Sep 2024) to 3.46, marking a decrease of 0.64.

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: March 6, 2025, 2:22 pm

MetricMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 4,8325,3985,9935,9006,1976,6686,8307,649
Expenses 4,2714,7555,3195,3795,7816,2976,4277,138
Operating Profit 561642673521416371403511
OPM % 12%12%11%9%7%6%6%7%
Other Income 86107143106398127145192
Interest 49201516153039
Depreciation 102111129142147185210221
Profit before tax 541629667470650297307443
Tax % 35%35%26%25%13%25%27%
Net Profit 351410490352567224224323
EPS in Rs 27.6432.3038.6427.7344.6417.2617.1125.02
Dividend Payout % 14%15%13%18%11%29%29%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)16.81%19.51%-28.16%61.08%-60.49%0.00%
Change in YoY Net Profit Growth (%)0.00%2.70%-47.68%89.24%-121.57%60.49%

Whirlpool of India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2018-2019 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:%
5 Years:5%
3 Years:5%
TTM:13%
Compounded Profit Growth
10 Years:%
5 Years:-11%
3 Years:-13%
TTM:63%
Stock Price CAGR
10 Years:3%
5 Years:-10%
3 Years:-14%
1 Year:-19%
Return on Equity
10 Years:%
5 Years:10%
3 Years:7%
Last Year:6%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 2:27 pm

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 127127127127127127127127
Reserves 1,6692,0192,4372,7313,2313,3933,5623,656
Borrowings 0005113411223152
Other Liabilities 1,4291,5661,8372,1392,1422,2682,1652,285
Total Liabilities 3,2263,7124,4005,0485,6345,9006,0846,120
Fixed Assets 4465087097071,8031,9171,9321,892
CWIP 3343444176202117
Investments 4566595672070000
Other Assets 2,2912,5013,0804,0933,7543,9634,1314,212
Total Assets 3,2263,7124,4005,0485,6345,9006,0846,120

Below is a detailed analysis of the balance sheet data for Whirlpool of India Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2024, the value is ₹127.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 127.00 Cr..
  • For Reserves, as of Sep 2024, the value is ₹3,656.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,562.00 Cr. (Mar 2024) to ₹3,656.00 Cr., marking an increase of 94.00 Cr..
  • For Borrowings, as of Sep 2024, the value is ₹52.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 231.00 Cr. (Mar 2024) to ₹52.00 Cr., marking a decrease of 179.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is ₹2,285.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2,165.00 Cr. (Mar 2024) to ₹2,285.00 Cr., marking an increase of 120.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is ₹6,120.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 6,084.00 Cr. (Mar 2024) to ₹6,120.00 Cr., marking an increase of 36.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is ₹1,892.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,932.00 Cr. (Mar 2024) to ₹1,892.00 Cr., marking a decrease of 40.00 Cr..
  • For CWIP, as of Sep 2024, the value is ₹17.00 Cr.. The value appears to be declining and may need further review. It has decreased from 21.00 Cr. (Mar 2024) to ₹17.00 Cr., marking a decrease of 4.00 Cr..
  • For Investments, as of Sep 2024, the value is ₹0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
  • For Other Assets, as of Sep 2024, the value is ₹4,212.00 Cr.. The value appears strong and on an upward trend. It has increased from 4,131.00 Cr. (Mar 2024) to ₹4,212.00 Cr., marking an increase of 81.00 Cr..
  • For Total Assets, as of Sep 2024, the value is ₹6,120.00 Cr.. The value appears strong and on an upward trend. It has increased from 6,084.00 Cr. (Mar 2024) to ₹6,120.00 Cr., marking an increase of 36.00 Cr..

Notably, the Reserves (₹3,656.00 Cr.) exceed the Borrowings (52.00 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 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +38440238052498270610
Cash from Investing Activity +-415-262-72338-459-10162
Cash from Financing Activity +-46-62-87-75-89-101-117
Net Cash Flow-7779221786-45068555

Free Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow561.00642.00673.00470.00282.00259.00172.00

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 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days18172023252418
Inventory Days999611712411412099
Days Payable140134143161129131114
Cash Conversion Cycle-24-20-7-1410133
Working Capital Days-8-76014184
ROCE %32%29%18%10%8%9%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Promoters75.00%75.00%75.00%75.00%75.00%75.00%75.00%75.00%51.00%51.00%51.00%51.00%
FIIs2.84%2.76%3.04%3.11%3.20%3.31%3.49%3.64%6.47%8.93%9.48%9.70%
DIIs11.91%12.54%12.50%12.44%12.35%12.47%12.93%12.63%33.68%31.30%31.49%30.81%
Public10.25%9.70%9.45%9.44%9.43%9.23%8.58%8.73%8.84%8.77%8.01%8.48%
No. of Shareholders1,40,1401,39,6241,25,5841,26,2191,26,3611,24,5071,14,2841,18,9841,23,1481,04,43693,11089,393

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Kotak Emerging Equity Fund - Regular Plan4,314,2031.49581.84495,3142025-04-03771%
SBI Magnum Global Fund1,184,8052.45159.79495,3142025-04-03139.2%
Aditya Birla Sun Life Flexi Cap Fund882,5750.61119.03495,3142025-04-0378.18%
UTI Mid Cap Fund644,1570.8686.87495,3142025-04-0330.05%
SBI Magnum Midcap Fund502,9250.4367.83495,3142025-04-031.54%
UTI MNC Fund495,3142.4566.8495,3142025-04-030%
Kotak Small Cap Fund - Regular Plan480,7910.4564.84495,3142025-04-03-2.93%
Aditya Birla Sun Life Frontline Equity Fund456,4680.2461.56495,3142025-04-03-7.84%
DSP ELSS Tax Saver Fund442,7480.4359.71495,3142025-04-03-10.61%
Franklin India Prima Fund419,8250.5656.62495,3142025-04-03-15.24%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 17.1117.2644.6427.7338.64
Diluted EPS (Rs.) 17.1117.2644.6427.7338.64
Cash EPS (Rs.) 34.2632.2755.5437.4747.73
Book Value[Excl.RevalReserv]/Share (Rs.) 302.95289.11275.93225.29202.06
Book Value[Incl.RevalReserv]/Share (Rs.) 302.95289.11275.93225.29202.06
Revenue From Operations / Share (Rs.) 538.33525.55488.42465.03472.33
PBDIT / Share (Rs.) 44.6739.2337.7547.9763.22
PBIT / Share (Rs.) 28.1024.6126.1336.7753.02
PBT / Share (Rs.) 24.2223.4350.4635.5651.46
Net Profit / Share (Rs.) 17.6817.6643.9226.2737.54
NP After MI And SOA / Share (Rs.) 17.1117.2644.6427.7338.64
PBDIT Margin (%) 8.297.467.7210.3113.38
PBIT Margin (%) 5.214.685.347.9011.22
PBT Margin (%) 4.494.4510.337.6410.89
Net Profit Margin (%) 3.283.358.995.647.94
NP After MI And SOA Margin (%) 3.173.289.145.968.18
Return on Networth / Equity (%) 5.886.2216.8612.3019.12
Return on Capital Employeed (%) 8.157.688.4314.7824.09
Return On Assets (%) 3.533.679.956.9611.24
Asset Turnover Ratio (%) 1.131.151.191.261.49
Current Ratio (X) 2.282.042.042.092.09
Quick Ratio (X) 1.571.251.301.411.33
Inventory Turnover Ratio (X) 2.822.742.642.663.11
Dividend Payout Ratio (NP) (%) 29.2228.9611.2018.0312.94
Dividend Payout Ratio (CP) (%) 14.8415.688.8812.8410.24
Earning Retention Ratio (%) 70.7871.0488.8081.9787.06
Cash Earning Retention Ratio (%) 85.1684.3291.1287.1689.76
Interest Coverage Ratio (X) 18.7533.1530.1839.6740.41
Interest Coverage Ratio (Post Tax) (X) 9.0515.9215.6622.7324.99
Enterprise Value (Cr.) 13336.5215129.3718477.0626226.9321649.01
EV / Net Operating Revenue (X) 1.952.272.984.453.61
EV / EBITDA (X) 23.5330.4038.5843.1026.99
MarketCap / Net Operating Revenue (X) 2.262.503.224.793.83
Retention Ratios (%) 70.7771.0388.7981.9687.05
Price / BV (X) 4.184.735.949.908.95
Price / Net Operating Revenue (X) 2.262.503.224.793.83
EarningsYield 0.010.010.020.010.02

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

  • For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 24, the value is 17.11. This value is within the healthy range. It has decreased from 17.26 (Mar 23) to 17.11, marking a decrease of 0.15.
  • For Diluted EPS (Rs.), as of Mar 24, the value is 17.11. This value is within the healthy range. It has decreased from 17.26 (Mar 23) to 17.11, marking a decrease of 0.15.
  • For Cash EPS (Rs.), as of Mar 24, the value is 34.26. This value is within the healthy range. It has increased from 32.27 (Mar 23) to 34.26, marking an increase of 1.99.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 302.95. It has increased from 289.11 (Mar 23) to 302.95, marking an increase of 13.84.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 302.95. It has increased from 289.11 (Mar 23) to 302.95, marking an increase of 13.84.
  • For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 538.33. It has increased from 525.55 (Mar 23) to 538.33, marking an increase of 12.78.
  • For PBDIT / Share (Rs.), as of Mar 24, the value is 44.67. This value is within the healthy range. It has increased from 39.23 (Mar 23) to 44.67, marking an increase of 5.44.
  • For PBIT / Share (Rs.), as of Mar 24, the value is 28.10. This value is within the healthy range. It has increased from 24.61 (Mar 23) to 28.10, marking an increase of 3.49.
  • For PBT / Share (Rs.), as of Mar 24, the value is 24.22. This value is within the healthy range. It has increased from 23.43 (Mar 23) to 24.22, marking an increase of 0.79.
  • For Net Profit / Share (Rs.), as of Mar 24, the value is 17.68. This value is within the healthy range. It has increased from 17.66 (Mar 23) to 17.68, marking an increase of 0.02.
  • For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 17.11. This value is within the healthy range. It has decreased from 17.26 (Mar 23) to 17.11, marking a decrease of 0.15.
  • For PBDIT Margin (%), as of Mar 24, the value is 8.29. This value is below the healthy minimum of 10. It has increased from 7.46 (Mar 23) to 8.29, marking an increase of 0.83.
  • For PBIT Margin (%), as of Mar 24, the value is 5.21. This value is below the healthy minimum of 10. It has increased from 4.68 (Mar 23) to 5.21, marking an increase of 0.53.
  • For PBT Margin (%), as of Mar 24, the value is 4.49. This value is below the healthy minimum of 10. It has increased from 4.45 (Mar 23) to 4.49, marking an increase of 0.04.
  • For Net Profit Margin (%), as of Mar 24, the value is 3.28. This value is below the healthy minimum of 5. It has decreased from 3.35 (Mar 23) to 3.28, marking a decrease of 0.07.
  • For NP After MI And SOA Margin (%), as of Mar 24, the value is 3.17. This value is below the healthy minimum of 8. It has decreased from 3.28 (Mar 23) to 3.17, marking a decrease of 0.11.
  • For Return on Networth / Equity (%), as of Mar 24, the value is 5.88. This value is below the healthy minimum of 15. It has decreased from 6.22 (Mar 23) to 5.88, marking a decrease of 0.34.
  • For Return on Capital Employeed (%), as of Mar 24, the value is 8.15. This value is below the healthy minimum of 10. It has increased from 7.68 (Mar 23) to 8.15, marking an increase of 0.47.
  • For Return On Assets (%), as of Mar 24, the value is 3.53. This value is below the healthy minimum of 5. It has decreased from 3.67 (Mar 23) to 3.53, marking a decrease of 0.14.
  • For Asset Turnover Ratio (%), as of Mar 24, the value is 1.13. It has decreased from 1.15 (Mar 23) to 1.13, marking a decrease of 0.02.
  • For Current Ratio (X), as of Mar 24, the value is 2.28. This value is within the healthy range. It has increased from 2.04 (Mar 23) to 2.28, marking an increase of 0.24.
  • For Quick Ratio (X), as of Mar 24, the value is 1.57. This value is within the healthy range. It has increased from 1.25 (Mar 23) to 1.57, marking an increase of 0.32.
  • For Inventory Turnover Ratio (X), as of Mar 24, the value is 2.82. This value is below the healthy minimum of 4. It has increased from 2.74 (Mar 23) to 2.82, marking an increase of 0.08.
  • For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 29.22. This value is within the healthy range. It has increased from 28.96 (Mar 23) to 29.22, marking an increase of 0.26.
  • For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 14.84. This value is below the healthy minimum of 20. It has decreased from 15.68 (Mar 23) to 14.84, marking a decrease of 0.84.
  • For Earning Retention Ratio (%), as of Mar 24, the value is 70.78. This value exceeds the healthy maximum of 70. It has decreased from 71.04 (Mar 23) to 70.78, marking a decrease of 0.26.
  • For Cash Earning Retention Ratio (%), as of Mar 24, the value is 85.16. This value exceeds the healthy maximum of 70. It has increased from 84.32 (Mar 23) to 85.16, marking an increase of 0.84.
  • For Interest Coverage Ratio (X), as of Mar 24, the value is 18.75. This value is within the healthy range. It has decreased from 33.15 (Mar 23) to 18.75, marking a decrease of 14.40.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 9.05. This value is within the healthy range. It has decreased from 15.92 (Mar 23) to 9.05, marking a decrease of 6.87.
  • For Enterprise Value (Cr.), as of Mar 24, the value is 13,336.52. It has decreased from 15,129.37 (Mar 23) to 13,336.52, marking a decrease of 1,792.85.
  • For EV / Net Operating Revenue (X), as of Mar 24, the value is 1.95. This value is within the healthy range. It has decreased from 2.27 (Mar 23) to 1.95, marking a decrease of 0.32.
  • For EV / EBITDA (X), as of Mar 24, the value is 23.53. This value exceeds the healthy maximum of 15. It has decreased from 30.40 (Mar 23) to 23.53, marking a decrease of 6.87.
  • For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 2.26. This value is within the healthy range. It has decreased from 2.50 (Mar 23) to 2.26, marking a decrease of 0.24.
  • For Retention Ratios (%), as of Mar 24, the value is 70.77. This value exceeds the healthy maximum of 70. It has decreased from 71.03 (Mar 23) to 70.77, marking a decrease of 0.26.
  • For Price / BV (X), as of Mar 24, the value is 4.18. This value exceeds the healthy maximum of 3. It has decreased from 4.73 (Mar 23) to 4.18, marking a decrease of 0.55.
  • For Price / Net Operating Revenue (X), as of Mar 24, the value is 2.26. This value is within the healthy range. It has decreased from 2.50 (Mar 23) to 2.26, marking a decrease of 0.24.
  • For EarningsYield, as of Mar 24, the value is 0.01. This value is below the healthy minimum of 5. There is no change compared to the previous period (Mar 23) which recorded 0.01.

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 Whirlpool of India Ltd as of April 4, 2025 is: 623.05

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 April 4, 2025, Whirlpool of India Ltd is Overvalued by 41.44% compared to the current share price 1,064.00

Intrinsic Value of Whirlpool of India Ltd as of April 4, 2025 is: 610.37

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 April 4, 2025, Whirlpool of India Ltd is Overvalued by 42.63% compared to the current share price 1,064.00

Last 5 Year EPS CAGR: -2.04%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 15.14%, which is a positive sign.
  2. The stock has a low average Working Capital Days of 3.86, which is a positive sign.
  3. The stock has a low average Cash Conversion Cycle of -5.57, which is a positive sign.
  4. The company has higher reserves (2,837.25 cr) compared to borrowings (72.50 cr), indicating strong financial stability.
  5. The company has shown consistent growth in sales (5.50 cr) and profit (500.50 cr) over the years.

    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 Whirlpool of India Ltd:
      1. Net Profit Margin: 3.28%
        • 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: 8.15% (Industry Average ROCE: 16.63%)
        • 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%: 5.88% (Industry Average ROE: 14.78%)
        • 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): 9.05
        • 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: 1.57
        • 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: 40.9 (Industry average Stock P/E: 57.24)
        • 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: 0
        • 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

    Whirlpool of India Ltd. is a Public Limited Listed company incorporated on 09/07/1960 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L29191PN1960PLC020063 and registration number is 020063. Currently Company is involved in the business activities of Manufacture of domestic electric appliances such as refrigerators, washing machines, vacuum cleaners, mixers, grinders etc.. Company's Total Operating Revenue is Rs. 6332.67 Cr. and Equity Capital is Rs. 126.87 Cr. for the Year ended 31/03/2024.
    INDUSTRYADDRESSCONTACT
    Consumer ElectronicsPlot No.A-4, MIDC, Ranjangaon, Pune District Maharashtra 412220compliance_officer@whirlpool.com
    http://www.whirlpoolindia.com
    Management
    NamePosition Held
    Mr. Arvind UppalChairman & Ind.Director
    Mr. Narasimhan EswarManaging Director
    Mr. Arumalla Hari Bhavanarayana ReddyExecutive Director
    Mr. Anil BereraNon Executive Director
    Ms. Harita GuptaIndependent Director
    Mr. Rahul BhatnagarIndependent Director
    Mr. Pradeep Jyoti BanerjeeIndependent Director

    FAQ

    What is the intrinsic value of Whirlpool of India Ltd?

    Whirlpool of India Ltd's intrinsic value (as of 03 April 2025) is ₹623.05 — 41.44% lower the current market price of ₹1,064.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 13,495 Cr. market cap, FY2025-2026 high/low of ₹2,450/899, reserves of 3,656 Cr, and liabilities of 6,120 Cr.

    What is the Market Cap of Whirlpool of India Ltd?

    The Market Cap of Whirlpool of India Ltd is 13,495 Cr..

    What is the current Stock Price of Whirlpool of India Ltd as on 03 April 2025?

    The current stock price of Whirlpool of India Ltd as on 03 April 2025 is 1,064.

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

    In FY 2025-2026, the High / Low of Whirlpool of India Ltd stocks is ₹2,450/899.

    What is the Stock P/E of Whirlpool of India Ltd?

    The Stock P/E of Whirlpool of India Ltd is 40.9.

    What is the Book Value of Whirlpool of India Ltd?

    The Book Value of Whirlpool of India Ltd is 298.

    What is the Dividend Yield of Whirlpool of India Ltd?

    The Dividend Yield of Whirlpool of India Ltd is 0.47 %.

    What is the ROCE of Whirlpool of India Ltd?

    The ROCE of Whirlpool of India Ltd is 9.07 %.

    What is the ROE of Whirlpool of India Ltd?

    The ROE of Whirlpool of India Ltd is 6.36 %.

    What is the Face Value of Whirlpool of India Ltd?

    The Face Value of Whirlpool of India Ltd is 10.0.

    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 Whirlpool of India 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