Wanbury Limited (WANBURY.NS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+4.7%

₹202.03

vs ₹192.90 price

Levered DCF

-₹102.56

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

—

Rating

C+

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	10.84×	28.74×	8.98×	-11.73×	3.34×	-16.34×	0.68×	-2.16×
P/B	4.96×	14.81×	17.98×	-19.81×	-11.63×	-1.32×	-0.31×	-0.26×
P/S	1.1×	1.46×	0.87×	0.24×	0.53×	0.53×	0.12×	0.14×
EV / EBITDA	9.03×	13.16×	6.25×	9.75×	3.16×	19.57×	2.33×	13.62×
Gross margin	36.9%	50.9%	46.2%	38.0%	39.9%	41.6%	48.7%	21.3%
Operating margin	14.2%	10.5%	10.0%	2.4%	4.8%	3.8%	16.4%	1.7%
Net margin	10.2%	5.1%	9.7%	-2.1%	15.9%	-3.3%	17.8%	-6.4%
Current ratio	1.19×	1.11×	0.74×	0.39×	0.48×	0.28×	0.3×	0.27×
Debt / equity	1.55×	2.98×	4.17×	-17.64×	-4.6×	-1.3×	-1.45×	-1.37×
Interest coverage	3.08×	1.71×	1.96×	0.55×	1.18×	0.64×	1.81×	0.17×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	45.8%	51.5%	200.3%	168.9%	-347.9%	8.1%	-44.9%	11.9%
Return on invested capital	23.6%	24.7%	35.5%	13.2%	25.3%	24.0%	77.4%	7.4%
Return on assets	12.8%	7.4%	16.3%	-3.4%	23.1%	-4.4%	23.1%	-8.7%
Free cash flow yield	-7.9%	-2.6%	-2.7%	5.9%	11.3%	6.0%	82.8%	46.6%
Earnings yield	9.2%	3.5%	11.1%	-8.5%	29.9%	-6.1%	147.0%	-46.3%
Enterprise value	₹9.4B	₹10.5B	₹6.2B	₹2.3B	₹3.6B	₹4B	₹2.5B	₹3.4B
Net debt / EBITDA	2.14×	2.17×	1.15×	4.56×	0.75×	9.49×	1.92×	11.46×
Cash conversion cycle (days)	30	-55	-51	-84	-109	-143	-164	-69