Wardwizard Innovations & Mobility Ltd. (WARDINMOBI.BO) 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

-342.3%

-₹7.63

vs ₹3.15 price

Levered DCF

-₹35.26

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

—

Rating

Overall 2 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	84.67×	77.71×	117.1×	148.44×	214.6×	767.4×	-49.93×	-291.19×
P/B	1.06×	4.72×	15.54×	14.92×	29.31×	51.09×	4.14×	8.01×
P/S	0.65×	1.62×	4.9×	5.52×	9.89×	36.53×	436.19×	363.31×
EV / EBITDA	14.83×	18.51×	51.9×	68.56×	124.79×	460.13×	-49.23×	-394.57×
Gross margin	16.7%	35.9%	22.3%	14.1%	9.8%	11.2%	-67.8%	-31.7%
Operating margin	6.0%	9.8%	7.9%	5.9%	6.3%	6.4%	-957.3%	-223.8%
Net margin	0.8%	2.1%	4.2%	3.7%	4.6%	4.8%	-874.1%	-124.7%
Current ratio	1.37×	1.1×	1.23×	1.16×	1.12×	1.91×	13.84×	1.41×
Debt / equity	1.02×	1.9×	0.84×	0.16×	0×	0×	0×	0×
Interest coverage	0.8×	1.46×	4.84×	13.72×	2,313.46×	19,259.83×	0×	0×
Dividend yield	2.0%	0.3%	0.0%	0.0%	0.0%	0.0%	0.2%	0.0%
Payout ratio	166.7%	27.1%	5.7%	6.4%	4.3%	0.0%	-10.8%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	1.3%	6.1%	13.3%	10.0%	13.6%	6.7%	-8.3%	-2.7%
Return on invested capital	3.3%	6.3%	9.2%	9.1%	12.9%	6.7%	-9.1%	-4.8%
Return on assets	0.5%	1.5%	4.7%	4.0%	4.7%	4.9%	-8.0%	-2.6%
Free cash flow yield	-2.8%	-18.1%	-4.8%	-3.1%	-0.7%	-1.1%	-12.1%	0.0%
Earnings yield	1.2%	1.3%	0.9%	0.7%	0.5%	0.1%	-2.0%	-0.3%
Enterprise value	₹3.1B	₹6.8B	₹16.5B	₹13.2B	₹18.1B	₹14.3B	₹440.6M	₹493.7M
Net debt / EBITDA	7.17×	5.13×	2.5×	0.16×	-1.18×	-0.73×	1.55×	0.15×
Cash conversion cycle (days)	292	271	102	69	14	34	8,611	-466