Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:56 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 519224 | NSE: WILLAMAGOR

Williamson Magor & Company Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹30.94Undervalued by 29.46%vs CMP ₹23.90

P/E (1.6) × ROE (15.0%) × BV (₹161.00) × DY (2.00%)

Defaults: ROE=15%

₹121.94Undervalued by 410.21%vs CMP ₹23.90
MoS: +80.4% (Strong)Confidence: 44/100 (Low)Models: 3 Under, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹60.8641%Under (+154.6%)
Graham NumberEarnings₹234.8831%Under (+882.8%)
Earnings YieldEarnings₹152.3016%Under (+537.2%)
Revenue MultipleRevenue₹2.7412%Over (-88.5%)
Consensus (4 models)₹121.94100%Undervalued
Key Drivers: EPS CAGR 96.7% lifts DCF — verify sustainability. | Wide model spread (₹3–₹235) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 96.7% · Defaults: ROE=15%

*Investments are subject to market risks

Investment Snapshot

43
Williamson Magor & Company Ltd scores 43/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health51/100 · Moderate
ROCE 52.9% ExcellentROE 0.0% WeakD/E -5.38 Low debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money50/100 · Moderate
Promoter holding at 62.0% Stable
Earnings Quality30/100 · Weak
OPM contracting (-447% → -5,473%) DecliningWorking capital: 995 days Capital intensive
Quarterly Momentum25/100 · Weak
Revenue (4Q): -50% YoY DecliningOPM: 65.0% (down 1,445.0% YoY) Margin pressure
Industry Rank70/100 · Strong
P/E 1.6 vs industry 98.5 Cheaper than peersROCE 52.9% vs industry 21.7% Above peers3Y sales CAGR: -51% Shrinking

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.

Williamson Magor & Company Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
30/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 1.6 vs Ind 98.5 | ROCE 52.9% | ROE 0.0% | CFO/NP N/A
Balance Sheet Stress
20/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.00x | IntCov 0.0x | Current 0.96x | Borrow/Reserve N/A
Cash Flow Reliability
71/100
Mixed
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹-181 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII 0.00 pp | Prom 0.00 pp
Business Momentum
+100
Stable
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales N/A | Q NP +200.0% | Q OPM +250,582.0 pp
Derived FieldValueHow it is derived
Valuation Gap %+410.2%((Fair Value - CMP) / CMP) × 100
Borrowings / ReservesN/ALatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII Change0.00 ppLatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change-131Latest shareholder count minus previous count
Quarterly Sales ChangeN/ALatest quarter sales vs previous quarter sales
Quarterly Profit Change+200.0%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change+250,582.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:56 am

Market Cap 26.2 Cr.
Current Price 23.9
Intrinsic Value₹121.94
High / Low 42.7/21.0
Stock P/E1.57
Book Value 161
Dividend Yield0.00 %
ROCE52.9 %
ROE%
Face Value 10.0
PEG Ratio0.02

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

View Share Price Target for Williamson Magor & Company Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Williamson Magor & Company Ltd 26.2 Cr. 23.9 42.7/21.01.57 1610.00 %52.9 %% 10.0
Nagreeka Capital & Infrastructure Ltd 28.0 Cr. 22.2 42.8/19.31.62 21.90.00 %29.2 %157 % 5.00
Jindal Poly Investment & Finance Company Ltd 1,134 Cr. 1,078 1,488/6511.28 1,5570.00 %12.8 %14.2 % 10.0
Reliance Capital Ltd 312 Cr. 12.4 /0.58 4160.00 %8.16 %% 10.0
Aryan Share & Stock Brokers Ltd 5.56 Cr. 18.5 29.4/15.62.59 57.50.00 %0.53 %2.06 % 10.0
Industry Average6,725.79 Cr1,029.6498.514,364.490.43%21.71%14.20%7.23

All Competitor Stocks of Williamson Magor & Company Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 12-3301110100001
Expenses 032001130272-5-71601500
Operating Profit 12-6500-11-29-27167-150-1501
OPM % 97%24%39%-2,015%-2,123%-54,262%429%1,510%-3,108%51%-250,517%65%
Other Income 124100020004511500
Interest 2200120010000
Depreciation 0000000000000
Profit before tax 22-2701-11-29-27167291-01
Tax % 10%-62%100%296%37%10%-24%22%15%47%-70%9,567%-3,506%
Net Profit 20-100-1-15-32-20746152-2323
EPS in Rs 18.35-9.360.00-0.94-13.70-29.23-188.843.995.2514.061.62-21.1820.73

Last Updated: March 3, 2026, 1:46 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 11:43 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 2736355449524020263332
Expenses 71591196934423342276167
Operating Profit 202126424046-53-2424-30-39-273-165
OPM % 75%58%73%79%81%88%-135%-120%91%-985%-1,358%-9,588%-8,403%
Other Income 010113345779154345196
Interest 273244709211059113410310
Depreciation 0000000000000
Profit before tax -6-2-17-15-49-61-5444-1013-39-23031
Tax % 33%126%-9%0%0%-56%40%-15%51%-30%-4%-21%
Net Profit -8-4-16-15-49-27-7651-1417-38-18117
EPS in Rs -7.71-3.83-14.47-13.60-44.82-24.26-69.6746.11-13.2315.63-34.61-165.5615.23
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%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 (%)50.00%-300.00%6.25%-226.67%44.90%-181.48%167.11%-127.45%221.43%-323.53%-376.32%
Change in YoY Net Profit Growth (%)0.00%-350.00%306.25%-232.92%271.56%-226.38%348.59%-294.56%348.88%-544.96%-52.79%

Williamson Magor & Company 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:-22%
5 Years:-41%
3 Years:-52%
TTM:-2%
Compounded Profit Growth
10 Years:%
5 Years:-19%
3 Years:%
TTM:111%
Stock Price CAGR
10 Years:-5%
5 Years:12%
3 Years:-4%
1 Year:-12%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: September 5, 2025, 1:56 pm

Balance Sheet

Last Updated: March 3, 2026, 12:20 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 11111111111111111111111111
Reserves 116112968132-133-309-154-164-133-74-233-187
Borrowings 156196378501579745756605598574595555554
Other Liabilities 671713361421671706977666464
Total Liabilities 289325502606658764624632514529598396442
Fixed Assets 2222221000000
CWIP 0000000000000
Investments 22124028740543424785394154164184263
Other Assets 6583214199222515538592473475435212179
Total Assets 289325502606658764624632514529598396442

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 6-12-1352-54-198-7-1312-291045
Cash from Investing Activity + 0-27-48-121-28-5-021945300
Cash from Financing Activity + -5401821227919810-87-7-23-11-45
Net Cash Flow 01-13-3-531-20-1-0
Free Cash Flow 6-12-1352-54-19850-632231045
CFO/OP 34%-47%-519%17%-124%-426%13%538%8%97%-26%-16%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-136.00-175.00-352.00-459.00-539.00-699.00-809.00-629.00-574.00-604.00-634.00-828.00

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 2311175651018485628821,149
Inventory Days
Days Payable
Cash Conversion Cycle 2311175651018485628821,149
Working Capital Days -725-910-1,705-396-716348983,092-1321,564371995
ROCE %7%8%7%10%7%8%-10%-3%5%-6%-7%-53%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 62.01%62.01%62.01%62.01%62.01%62.01%62.01%62.01%62.01%62.01%62.01%62.01%
DIIs 0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%
Public 37.92%37.93%37.93%37.93%37.93%37.91%37.92%37.92%37.91%37.92%37.92%37.93%
No. of Shareholders 8,5608,5898,5399,0138,6138,5158,4418,4498,4218,3818,3078,176

Shareholding Pattern Chart

No. of Shareholders

Williamson Magor & Company 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.) -165.56-46.0315.61-13.2346.11
Diluted EPS (Rs.) -165.56-46.0315.61-13.2346.11
Cash EPS (Rs.) -165.55-46.0215.63-13.2146.15
Book Value[Excl.RevalReserv]/Share (Rs.) -207.65-62.61-116.35-144.25-102.68
Book Value[Incl.RevalReserv]/Share (Rs.) -207.65-62.61-116.35-144.25-102.68
Revenue From Operations / Share (Rs.) 2.612.642.7923.7018.43
PBDIT / Share (Rs.) -208.63-33.1921.3522.4549.67
PBIT / Share (Rs.) -208.63-33.1921.3422.4349.64
PBT / Share (Rs.) -209.80-35.9612.05-8.7439.97
Net Profit / Share (Rs.) -165.56-46.0215.62-13.2346.11
NP After MI And SOA / Share (Rs.) -165.56-46.0315.61-13.2446.11
PBDIT Margin (%) -8006.52-1258.40765.3094.72269.49
PBIT Margin (%) -8006.58-1258.50764.9594.64269.31
PBT Margin (%) -8051.75-1363.19431.84-36.86216.89
Net Profit Margin (%) -6353.63-1744.81560.00-55.82250.20
NP After MI And SOA Margin (%) -6353.70-1745.02559.52-55.86250.18
Return on Networth / Equity (%) 0.000.00-13.410.00-44.90
Return on Capital Employeed (%) 101.0553.95-20.88-36.7664.98
Return On Assets (%) -46.39-8.503.26-2.857.62
Long Term Debt / Equity (X) 0.000.000.00-0.47-0.69
Total Debt / Equity (X) -2.44-8.67-4.51-3.78-5.38
Asset Turnover Ratio (%) 0.010.010.010.040.03
Current Ratio (X) 0.400.760.660.710.96
Quick Ratio (X) 0.400.760.660.710.96
Interest Coverage Ratio (X) -177.23-12.022.300.725.14
Interest Coverage Ratio (Post Tax) (X) -139.64-15.672.680.575.77
Enterprise Value (Cr.) 585.28630.35593.11619.56622.43
EV / Net Operating Revenue (X) 205.01218.12194.0223.8630.82
EV / EBITDA (X) -2.56-17.3325.3525.1811.44
MarketCap / Net Operating Revenue (X) 10.7512.596.440.870.99
Price / BV (X) -0.13-0.53-0.15-0.14-0.17
Price / Net Operating Revenue (X) 10.7512.606.440.870.99
EarningsYield -5.91-1.390.86-0.642.51

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Williamson Magor & Company Ltd. is a Public Limited Listed company incorporated on 10/03/1949 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L01132WB1949PLC017715 and registration number is 017715. Currently Company is involved in the business activities of Real estate activities with own or leased property. Company's Total Operating Revenue is Rs. 2.85 Cr. and Equity Capital is Rs. 10.96 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Finance & InvestmentsFour Mangoe Lane, Kolkata West Bengal 700001Contact not found
Management
NamePosition Held
Mr. Lakshman SinghChairman
Mr. Chandan MitraDirector
Mrs. Lopamudra ChatterjeeDirector
Mr. Amit DeyDirector
Mrs. Sonali Datta SarkarDirector
Mr. Tabrez AhmedIndependent Director
Mr. Lyra CherianIndependent Director
Mr. Ashim Kumar MookherjeeIndependent Director

FAQ

What is the intrinsic value of Williamson Magor & Company Ltd and is it undervalued?

As of 06 April 2026, Williamson Magor & Company Ltd's intrinsic value is ₹121.94, which is 410.21% higher than the current market price of ₹23.90, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (%), book value (₹161), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Williamson Magor & Company Ltd?

Williamson Magor & Company Ltd is trading at ₹23.90 as of 06 April 2026, with a FY2026-2027 high of ₹42.7 and low of ₹21.0. The stock is currently near its 52-week low. Market cap stands at ₹26.2 Cr..

How does Williamson Magor & Company Ltd's P/E ratio compare to its industry?

Williamson Magor & Company Ltd has a P/E ratio of 1.57, which is below the industry average of 98.51. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Williamson Magor & Company Ltd financially healthy?

Key indicators for Williamson Magor & Company Ltd: ROCE of 52.9 % indicates efficient capital utilization; ROE of % is below ideal levels (industry average: 14.20%). Dividend yield is 0.00 %.

Is Williamson Magor & Company Ltd profitable and how is the profit trend?

Williamson Magor & Company Ltd reported a net profit of ₹-181 Cr in Mar 2025 on revenue of ₹3 Cr. Compared to ₹-14 Cr in Mar 2022, the net profit shows a mixed trend.

Does Williamson Magor & Company Ltd pay dividends?

Williamson Magor & Company Ltd has a dividend yield of 0.00 % at the current price of ₹23.90. 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 Williamson Magor & Company 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