Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 11 December, 2025
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 538268 | NSE: WONDERLA

Wonderla Holidays Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: December 10, 2025, 10:35 pm

Market Cap 3,405 Cr.
Current Price 540
High / Low 900/518
Stock P/E41.4
Book Value 278
Dividend Yield0.37 %
ROCE7.82 %
ROE7.51 %
Face Value 10.0
PEG Ratio0.52

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

View Share Price Target for Wonderla Holidays Ltd

Competitors of Wonderla Holidays Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Imagicaaworld Entertainment Ltd 2,809 Cr. 49.6 77.6/46.890.4 23.40.00 %7.44 %7.33 % 10.0
Hanman Fit Ltd 4.24 Cr. 4.04 6.60/2.89 1.580.00 %33.7 %39.4 % 10.0
Ajwa Fun World & Resort Ltd 29.8 Cr. 46.6 64.1/20.80.55 81.90.00 %36.6 %% 10.0
Wonderla Holidays Ltd 3,405 Cr. 540 900/51841.4 2780.37 %7.82 %7.51 % 10.0
Delta Corp Ltd 1,925 Cr. 71.8 131/65.813.1 85.31.74 %7.65 %3.45 % 1.00
Industry Average2,713.00 Cr142.4136.3694.040.42%18.64%14.42%8.20

All Competitor Stocks of Wonderla Holidays Ltd

Quarterly Result

MetricJun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Sales 1496611399185751241001736712297168
Expenses 58475756685569648268847792
Operating Profit 9119564211720543591-1372077
OPM % 61%29%50%43%63%27%44%36%53%-2%31%20%46%
Other Income 3451466655451111
Interest 0000000000000
Depreciation 999910810101215151617
Profit before tax 8514524711218503083-12271570
Tax % 24%27%26%26%25%27%26%25%24%-222%26%25%25%
Net Profit 64113935841437236315201153
EPS in Rs 11.381.866.886.2014.932.396.604.0011.182.603.201.748.29

Last Updated: August 1, 2025, 9:05 am

Below is a detailed analysis of the quarterly data for Wonderla Holidays 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 168.00 Cr.. The value appears strong and on an upward trend. It has increased from 97.00 Cr. (Mar 2025) to 168.00 Cr., marking an increase of 71.00 Cr..
  • For Expenses, as of Jun 2025, the value is 92.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 77.00 Cr. (Mar 2025) to 92.00 Cr., marking an increase of 15.00 Cr..
  • For Operating Profit, as of Jun 2025, the value is 77.00 Cr.. The value appears strong and on an upward trend. It has increased from 20.00 Cr. (Mar 2025) to 77.00 Cr., marking an increase of 57.00 Cr..
  • For OPM %, as of Jun 2025, the value is 46.00%. The value appears strong and on an upward trend. It has increased from 20.00% (Mar 2025) to 46.00%, marking an increase of 26.00%.
  • For Other Income, 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 Interest, as of Jun 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 0.00 Cr..
  • For Depreciation, as of Jun 2025, the value is 17.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 16.00 Cr. (Mar 2025) to 17.00 Cr., marking an increase of 1.00 Cr..
  • For Profit before tax, as of Jun 2025, the value is 70.00 Cr.. The value appears strong and on an upward trend. It has increased from 15.00 Cr. (Mar 2025) to 70.00 Cr., marking an increase of 55.00 Cr..
  • For Tax %, as of Jun 2025, the value is 25.00%. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 25.00%.
  • For Net Profit, as of Jun 2025, the value is 53.00 Cr.. The value appears strong and on an upward trend. It has increased from 11.00 Cr. (Mar 2025) to 53.00 Cr., marking an increase of 42.00 Cr..
  • For EPS in Rs, as of Jun 2025, the value is 8.29. The value appears strong and on an upward trend. It has increased from 1.74 (Mar 2025) to 8.29, marking an increase of 6.55.

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: October 15, 2025, 4:07 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 15418220526327128227138129429483459454
Expenses 8310012119518116716667107216254310321
Operating Profit 7182856889115105-2822213229149132
OPM % 46%45%41%26%33%41%39%-74%17%50%47%32%29%
Other Income 291811810316423232430
Interest 2221122112221
Depreciation 13161429374042443835385762
Profit before tax 58738749598493-66-13199211114101
Tax % 31%31%31%30%35%34%30%-25%-26%25%25%4%
Net Profit 40516034385565-50-914915810999
EPS in Rs 9.508.9610.596.006.819.8111.46-8.83-1.6826.3327.9217.2315.83
Dividend Payout % 16%17%19%17%22%18%16%0%0%10%9%12%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)27.50%17.65%-43.33%11.76%44.74%18.18%-176.92%82.00%1755.56%6.04%-31.01%
Change in YoY Net Profit Growth (%)0.00%-9.85%-60.98%55.10%32.97%-26.56%-195.10%258.92%1673.56%-1749.52%-37.05%

Wonderla Holidays 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:10%
5 Years:11%
3 Years:53%
TTM:-4%
Compounded Profit Growth
10 Years:8%
5 Years:18%
3 Years:129%
TTM:-28%
Stock Price CAGR
10 Years:9%
5 Years:28%
3 Years:22%
1 Year:-24%
Return on Equity
10 Years:7%
5 Years:7%
3 Years:12%
Last Year:8%

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

Balance Sheet

Last Updated: December 4, 2025, 2:14 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 42565656565757575757576363
Reserves 1083003466847167628027537448931,0381,6601,698
Borrowings 2415719416437655
Other Liabilities 26264513715215511698102120138133130
Total Liabilities 2003984558979299749819119061,0761,2381,8621,897
Fixed Assets 145139153708834801785750724726759957986
CWIP 204015959153436353342171226340
Investments -01948475125070536512090136265
Other Assets 352459556789907384188218542306
Total Assets 2003984558979299749819119061,0761,2381,8621,897

Below is a detailed analysis of the balance sheet data for Wonderla Holidays 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 63.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 63.00 Cr..
  • For Reserves, as of Sep 2025, the value is 1,698.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,660.00 Cr. (Mar 2025) to 1,698.00 Cr., marking an increase of 38.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 5.00 Cr.. The value remains steady. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. There is no change compared to the previous period (Mar 2025) which recorded 5.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 130.00 Cr.. The value appears to be improving (decreasing). It has decreased from 133.00 Cr. (Mar 2025) to 130.00 Cr., marking a decrease of 3.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 1,897.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,862.00 Cr. (Mar 2025) to 1,897.00 Cr., marking an increase of 35.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 986.00 Cr.. The value appears strong and on an upward trend. It has increased from 957.00 Cr. (Mar 2025) to 986.00 Cr., marking an increase of 29.00 Cr..
  • For CWIP, as of Sep 2025, the value is 340.00 Cr.. The value appears strong and on an upward trend. It has increased from 226.00 Cr. (Mar 2025) to 340.00 Cr., marking an increase of 114.00 Cr..
  • For Investments, as of Sep 2025, the value is 265.00 Cr.. The value appears strong and on an upward trend. It has increased from 136.00 Cr. (Mar 2025) to 265.00 Cr., marking an increase of 129.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 306.00 Cr.. The value appears to be declining and may need further review. It has decreased from 542.00 Cr. (Mar 2025) to 306.00 Cr., marking a decrease of 236.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 1,897.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,862.00 Cr. (Mar 2025) to 1,897.00 Cr., marking an increase of 35.00 Cr..

Notably, the Reserves (1,698.00 Cr.) exceed the Borrowings (5.00 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 - No data available for this post.

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow47.0067.0078.0049.0085.00114.0099.00-32.0019.00206.00223.00144.00

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 Days111122153124
Inventory Days12913417813889768955420178102101
Days Payable1561132281921361571171,138506213256306
Cash Conversion Cycle-2722-49-52-45-79-28-580-301-133-152-201
Working Capital Days-42-44-52-72-64-61-11-59-34-7-15-12
ROCE %38%28%21%9%8%10%8%-8%-2%22%20%8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters69.74%69.74%69.72%69.72%69.74%69.74%69.79%69.79%62.26%62.26%62.26%62.26%
FIIs8.47%5.69%5.42%4.04%4.50%4.42%3.85%3.60%7.41%6.90%6.73%6.69%
DIIs0.79%2.95%3.61%4.26%4.29%4.56%5.97%6.95%12.06%11.95%12.30%12.10%
Public20.99%21.62%21.26%21.97%21.46%21.27%20.39%19.65%18.28%18.88%18.71%18.96%
No. of Shareholders36,61536,48135,59743,46452,63357,78162,70955,49156,06858,29557,80057,035

Shareholding Pattern Chart

No. of Shareholders

Wonderla Holidays Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Tata Small Cap Fund 4,300,000 2.09 246.091,257,9972025-11-02 14:15:57241.81%
SBI Magnum Childrens Benefit Fund - Investment Plan 1,000,000 1.21 57.23N/AN/AN/A
SBI Equity Savings Fund 759,151 0.72 43.45N/AN/AN/A
Nippon India Small Cap Fund 528,469 0.04 30.24N/AN/AN/A
SBI Magnum Children Benefit Plan 13,000 0.52 0.68N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 18.6127.9326.33-1.68-8.83
Diluted EPS (Rs.) 18.5527.8426.33-1.68-8.83
Cash EPS (Rs.) 26.2434.6732.565.12-1.11
Book Value[Excl.RevalReserv]/Share (Rs.) 271.84193.48167.90141.59143.19
Book Value[Incl.RevalReserv]/Share (Rs.) 271.84193.48167.90141.59143.19
Dividend / Share (Rs.) 2.002.502.500.000.00
Revenue From Operations / Share (Rs.) 72.3285.3875.8922.566.80
PBDIT / Share (Rs.) 27.0344.2241.494.59-3.94
PBIT / Share (Rs.) 18.0237.4735.26-2.20-11.66
PBT / Share (Rs.) 17.9137.3535.20-2.25-11.75
Net Profit / Share (Rs.) 17.2327.9226.33-1.68-8.83
PBDIT Margin (%) 37.3751.7854.6720.35-58.00
PBIT Margin (%) 24.9243.8846.46-9.75-171.64
PBT Margin (%) 24.7643.7446.38-9.99-172.88
Net Profit Margin (%) 23.8232.7034.69-7.43-129.96
Return on Networth / Equity (%) 6.3314.4315.68-1.18-6.16
Return on Capital Employeed (%) 6.3817.9219.21-1.43-7.50
Return On Assets (%) 5.8612.7513.83-1.04-5.48
Asset Turnover Ratio (%) 0.290.410.430.140.04
Current Ratio (X) 8.434.467.473.443.62
Quick Ratio (X) 8.244.227.223.253.40
Inventory Turnover Ratio (X) 33.3942.162.700.890.35
Dividend Payout Ratio (NP) (%) 12.928.950.000.000.00
Dividend Payout Ratio (CP) (%) 8.487.200.000.000.00
Earning Retention Ratio (%) 87.0891.050.000.000.00
Cash Earning Retention Ratio (%) 91.5292.800.000.000.00
Interest Coverage Ratio (X) 234.96389.67690.0382.67-46.47
Interest Coverage Ratio (Post Tax) (X) 150.79247.05438.82-29.18-103.11
Enterprise Value (Cr.) 3709.975477.492286.181292.321049.33
EV / Net Operating Revenue (X) 8.0911.345.3310.1327.31
EV / EBITDA (X) 21.6421.909.7449.77-47.08
MarketCap / Net Operating Revenue (X) 9.0111.605.6410.4528.34
Retention Ratios (%) 87.0791.040.000.000.00
Price / BV (X) 2.405.122.551.661.35
Price / Net Operating Revenue (X) 9.0111.605.6410.4528.34
EarningsYield 0.020.020.06-0.01-0.04

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

  • For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 18.61. This value is within the healthy range. It has decreased from 27.93 (Mar 24) to 18.61, marking a decrease of 9.32.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 18.55. This value is within the healthy range. It has decreased from 27.84 (Mar 24) to 18.55, marking a decrease of 9.29.
  • For Cash EPS (Rs.), as of Mar 25, the value is 26.24. This value is within the healthy range. It has decreased from 34.67 (Mar 24) to 26.24, marking a decrease of 8.43.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 271.84. It has increased from 193.48 (Mar 24) to 271.84, marking an increase of 78.36.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 271.84. It has increased from 193.48 (Mar 24) to 271.84, marking an increase of 78.36.
  • For Dividend / Share (Rs.), as of Mar 25, the value is 2.00. This value is within the healthy range. It has decreased from 2.50 (Mar 24) to 2.00, marking a decrease of 0.50.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 72.32. It has decreased from 85.38 (Mar 24) to 72.32, marking a decrease of 13.06.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 27.03. This value is within the healthy range. It has decreased from 44.22 (Mar 24) to 27.03, marking a decrease of 17.19.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 18.02. This value is within the healthy range. It has decreased from 37.47 (Mar 24) to 18.02, marking a decrease of 19.45.
  • For PBT / Share (Rs.), as of Mar 25, the value is 17.91. This value is within the healthy range. It has decreased from 37.35 (Mar 24) to 17.91, marking a decrease of 19.44.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 17.23. This value is within the healthy range. It has decreased from 27.92 (Mar 24) to 17.23, marking a decrease of 10.69.
  • For PBDIT Margin (%), as of Mar 25, the value is 37.37. This value is within the healthy range. It has decreased from 51.78 (Mar 24) to 37.37, marking a decrease of 14.41.
  • For PBIT Margin (%), as of Mar 25, the value is 24.92. This value exceeds the healthy maximum of 20. It has decreased from 43.88 (Mar 24) to 24.92, marking a decrease of 18.96.
  • For PBT Margin (%), as of Mar 25, the value is 24.76. This value is within the healthy range. It has decreased from 43.74 (Mar 24) to 24.76, marking a decrease of 18.98.
  • For Net Profit Margin (%), as of Mar 25, the value is 23.82. This value exceeds the healthy maximum of 10. It has decreased from 32.70 (Mar 24) to 23.82, marking a decrease of 8.88.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 6.33. This value is below the healthy minimum of 15. It has decreased from 14.43 (Mar 24) to 6.33, marking a decrease of 8.10.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 6.38. This value is below the healthy minimum of 10. It has decreased from 17.92 (Mar 24) to 6.38, marking a decrease of 11.54.
  • For Return On Assets (%), as of Mar 25, the value is 5.86. This value is within the healthy range. It has decreased from 12.75 (Mar 24) to 5.86, marking a decrease of 6.89.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 0.29. It has decreased from 0.41 (Mar 24) to 0.29, marking a decrease of 0.12.
  • For Current Ratio (X), as of Mar 25, the value is 8.43. This value exceeds the healthy maximum of 3. It has increased from 4.46 (Mar 24) to 8.43, marking an increase of 3.97.
  • For Quick Ratio (X), as of Mar 25, the value is 8.24. This value exceeds the healthy maximum of 2. It has increased from 4.22 (Mar 24) to 8.24, marking an increase of 4.02.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 33.39. This value exceeds the healthy maximum of 8. It has decreased from 42.16 (Mar 24) to 33.39, marking a decrease of 8.77.
  • For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 12.92. This value is below the healthy minimum of 20. It has increased from 8.95 (Mar 24) to 12.92, marking an increase of 3.97.
  • For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 8.48. This value is below the healthy minimum of 20. It has increased from 7.20 (Mar 24) to 8.48, marking an increase of 1.28.
  • For Earning Retention Ratio (%), as of Mar 25, the value is 87.08. This value exceeds the healthy maximum of 70. It has decreased from 91.05 (Mar 24) to 87.08, marking a decrease of 3.97.
  • For Cash Earning Retention Ratio (%), as of Mar 25, the value is 91.52. This value exceeds the healthy maximum of 70. It has decreased from 92.80 (Mar 24) to 91.52, marking a decrease of 1.28.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 234.96. This value is within the healthy range. It has decreased from 389.67 (Mar 24) to 234.96, marking a decrease of 154.71.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 150.79. This value is within the healthy range. It has decreased from 247.05 (Mar 24) to 150.79, marking a decrease of 96.26.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 3,709.97. It has decreased from 5,477.49 (Mar 24) to 3,709.97, marking a decrease of 1,767.52.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 8.09. This value exceeds the healthy maximum of 3. It has decreased from 11.34 (Mar 24) to 8.09, marking a decrease of 3.25.
  • For EV / EBITDA (X), as of Mar 25, the value is 21.64. This value exceeds the healthy maximum of 15. It has decreased from 21.90 (Mar 24) to 21.64, marking a decrease of 0.26.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 9.01. This value exceeds the healthy maximum of 3. It has decreased from 11.60 (Mar 24) to 9.01, marking a decrease of 2.59.
  • For Retention Ratios (%), as of Mar 25, the value is 87.07. This value exceeds the healthy maximum of 70. It has decreased from 91.04 (Mar 24) to 87.07, marking a decrease of 3.97.
  • For Price / BV (X), as of Mar 25, the value is 2.40. This value is within the healthy range. It has decreased from 5.12 (Mar 24) to 2.40, marking a decrease of 2.72.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 9.01. This value exceeds the healthy maximum of 3. It has decreased from 11.60 (Mar 24) to 9.01, marking a decrease of 2.59.
  • For EarningsYield, as of Mar 25, the value is 0.02. This value is below the healthy minimum of 5. There is no change compared to the previous period (Mar 24) which recorded 0.02.

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 Wonderla Holidays Ltd as of December 11, 2025 is: 694.03

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 11, 2025, Wonderla Holidays Ltd is Undervalued by 28.52% compared to the current share price 540.00

Intrinsic Value of Wonderla Holidays Ltd as of December 11, 2025 is: 1,244.11

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 11, 2025, Wonderla Holidays Ltd is Undervalued by 130.39% compared to the current share price 540.00

Last 5 Year EPS CAGR: 79.26%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -39.42, which is a positive sign.
  2. The stock has a low average Cash Conversion Cycle of -135.42, which is a positive sign.
  3. The company has higher reserves (808.00 cr) compared to borrowings (8.15 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (278.46 cr) and profit (80.69 cr) over the years.
  1. The stock has a low average ROCE of 13.50%, 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 Wonderla Holidays Ltd:
    1. Net Profit Margin: 23.82%
      • 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: 6.38% (Industry Average ROCE: 18.64%)
      • 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%: 6.33% (Industry Average ROE: 14.42%)
      • 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): 150.79
      • 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: 8.24
      • 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: 41.4 (Industry average Stock P/E: 36.36)
      • 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

Wonderla Holidays Ltd. is a Public Limited Listed company incorporated on 18/11/2002 and has its registered office in the State of Karnataka, India. Company's Corporate Identification Number(CIN) is L55101KA2002PLC031224 and registration number is 031224. Currently Company is involved in the business activities of Hotels and motels, inns, resorts providing short term lodging facilities; includes accommodation in house boats. Company's Total Operating Revenue is Rs. 458.57 Cr. and Equity Capital is Rs. 63.41 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Amusement Parks/RecreationJadenahalli, Hejjala P.O, Bengaluru Karnataka 562109investors@wonderla.com
http://www.wonderla.com
Management
NamePosition Held
Mr. Arun K ChittilappillyChairman
Mr. R LakshminarayananNon Executive Vice Chairman
Ms. Priya Sarah Cheeran JosephNon Executive Director
Mr. Aprameya RadhakrishnaIndependent Director
Mr. K Ullas KamathIndependent Director
Mrs. Anjali NairIndependent Director
Mr. Madan Achutha PadakiIndependent Director

FAQ

What is the intrinsic value of Wonderla Holidays Ltd?

Wonderla Holidays Ltd's intrinsic value (as of 10 December 2025) is 694.03 which is 28.52% higher the current market price of 540.00, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's 3,405 Cr. market cap, FY2025-2026 high/low of 900/518, reserves of ₹1,698 Cr, and liabilities of 1,897 Cr.

What is the Market Cap of Wonderla Holidays Ltd?

The Market Cap of Wonderla Holidays Ltd is 3,405 Cr..

What is the current Stock Price of Wonderla Holidays Ltd as on 10 December 2025?

The current stock price of Wonderla Holidays Ltd as on 10 December 2025 is 540.

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

In FY 2025-2026, the High / Low of Wonderla Holidays Ltd stocks is 900/518.

What is the Stock P/E of Wonderla Holidays Ltd?

The Stock P/E of Wonderla Holidays Ltd is 41.4.

What is the Book Value of Wonderla Holidays Ltd?

The Book Value of Wonderla Holidays Ltd is 278.

What is the Dividend Yield of Wonderla Holidays Ltd?

The Dividend Yield of Wonderla Holidays Ltd is 0.37 %.

What is the ROCE of Wonderla Holidays Ltd?

The ROCE of Wonderla Holidays Ltd is 7.82 %.

What is the ROE of Wonderla Holidays Ltd?

The ROE of Wonderla Holidays Ltd is 7.51 %.

What is the Face Value of Wonderla Holidays Ltd?

The Face Value of Wonderla Holidays 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 Wonderla Holidays 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