Weizmann Limited (WEIZMANIND.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

+120.2%

₹155.22

vs ₹70.50 price

Levered DCF

₹199.27

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

Overall 3 / 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	14.78×	-46.82×	21.58×	30.37×	25.78×	14.53×	13.64×	11.12×
P/B	1.32×	2.77×	2.66×	2×	1.35×	1.01×	0.58×	0.82×
P/S	0.69×	1.44×	1.57×	0.96×	0.9×	0.77×	0.42×	0.67×
EV / EBITDA	6.44×	11.58×	13.07×	10.78×	12.58×	7.6×	6.57×	6.37×
Gross margin	15.1%	17.0%	15.3%	41.9%	37.9%	40.5%	44.5%	28.8%
Operating margin	7.7%	10.4%	10.3%	7.2%	11.1%	8.7%	6.9%	9.2%
Net margin	4.7%	-3.1%	7.3%	3.2%	3.5%	5.3%	3.1%	6.0%
Current ratio	1.15×	0.96×	1.02×	0.81×	0.73×	0.91×	0.65×	0.97×
Debt / equity	0.09×	0.18×	0.11×	0.18×	0.28×	0.22×	0.27×	0.03×
Interest coverage	14.2×	14.62×	19.36×	10.25×	40.08×	6.59×	14.54×	110.35×
Dividend yield	0.9%	0.5%	0.4%	0.6%	1.0%	0.0%	53.6%	1.2%
Payout ratio	13.1%	-22.1%	8.8%	18.6%	24.9%	0.0%	732.7%	13.6%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	9.0%	-5.9%	12.3%	6.6%	5.2%	7.0%	4.2%	7.4%
Return on invested capital	9.3%	16.2%	12.1%	7.6%	8.3%	6.0%	5.2%	8.2%
Return on assets	6.3%	-4.0%	9.2%	4.2%	3.2%	4.4%	2.7%	5.4%
Free cash flow yield	7.5%	4.2%	2.4%	5.5%	9.3%	1.1%	-11.8%	43.8%
Earnings yield	6.8%	-2.1%	4.6%	3.3%	3.9%	6.9%	7.3%	9.0%
Enterprise value	₹917.7M	₹1.8B	₹2B	₹1.4B	₹1.1B	₹909.9M	₹584.1M	₹721.6M
Net debt / EBITDA	0.31×	0.66×	0.45×	0.8×	1.94×	1.31×	1.99×	0.16×
Cash conversion cycle (days)	11	21	19	-14	-25	6	-12	-29