WeP Solutions Limited (WEPSOLN.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

+130.5%

₹68.59

vs ₹29.75 price

Levered DCF

₹2.18

After debt service

Piotroski score

3 / 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	34.73×	28.01×	36.32×	11.31×	29.93×	-34.29×	-18.54×	-17.45×
P/B	1.12×	1.78×	2.34×	1.15×	1.47×	0.94×	0.94×	1.27×
P/S	1.05×	1.73×	2.05×	0.72×	0.7×	0.59×	0.57×	0.72×
EV / EBITDA	4.5×	7.54×	9.78×	4.82×	5.95×	4.69×	4.01×	7.23×
Gross margin	30.4%	65.3%	58.9%	40.8%	33.7%	54.6%	62.9%	59.7%
Operating margin	4.4%	8.4%	11.0%	7.0%	3.9%	0.2%	0.0%	-3.2%
Net margin	3.0%	6.2%	5.6%	6.3%	2.3%	-1.7%	-3.1%	-4.1%
Current ratio	2.36×	1.61×	2.07×	2.07×	1.97×	1.47×	1.32×	1.23×
Debt / equity	0.19×	0.24×	0.22×	0.09×	0.13×	0.36×	0.35×	0.21×
Interest coverage	1.45×	3.83×	13.11×	6.45×	3.92×	0.09×	0.02×	-2.27×
Dividend yield	2.6%	1.6%	1.3%	2.7%	0.0%	0.0%	0.0%	0.0%
Payout ratio	89.4%	45.5%	47.0%	31.1%	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	3.2%	6.4%	6.4%	10.1%	4.9%	-2.8%	-5.1%	-7.2%
Return on invested capital	3.1%	4.8%	7.0%	10.1%	4.9%	0.2%	0.1%	-4.4%
Return on assets	2.3%	3.9%	4.3%	7.6%	3.3%	-1.6%	-2.9%	-4.5%
Free cash flow yield	-2.2%	-9.2%	3.5%	3.3%	2.6%	8.2%	-0.9%	-8.7%
Earnings yield	2.9%	3.6%	2.8%	8.8%	3.3%	-2.9%	-5.4%	-5.7%
Enterprise value	₹751M	₹1.3B	₹1.4B	₹712.6M	₹819.2M	₹519.1M	₹533.6M	₹637.2M
Net debt / EBITDA	0.22×	0.86×	0.13×	0.35×	0.28×	1.27×	1.07×	1×
Cash conversion cycle (days)	175	306	209	135	95	175	177	140