Winsome Textile Industries Limited (WINSOMTX.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

+58.6%

₹135.60

vs ₹85.50 price

Levered DCF

₹69.78

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

B+

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	4.41×	6.34×	8.41×	3.67×	3.02×	-43.52×	-9.76×	4.33×
P/B	0.35×	0.59×	0.57×	0.35×	0.59×	0.28×	0.15×	0.28×
P/S	0.13×	0.21×	0.21×	0.11×	0.14×	0.09×	0.04×	0.08×
EV / EBITDA	3.45×	4.02×	6.31×	3.91×	3.34×	5.67×	5.21×	4.17×
Gross margin	18.9%	30.8%	28.4%	12.8%	28.4%	28.9%	27.1%	14.9%
Operating margin	9.2%	21.4%	8.1%	5.8%	8.4%	3.8%	4.9%	8.0%
Net margin	3.0%	3.2%	2.5%	2.9%	4.8%	-0.2%	-0.4%	1.7%
Current ratio	1.24×	1.25×	1.25×	1.33×	1.33×	0.93×	0.92×	0.92×
Debt / equity	0.86×	0.84×	1.04×	1.09×	1.32×	1.46×	1.36×	1.49×
Interest coverage	1.7×	3.98×	1.41×	1.31×	1.93×	0.62×	0.75×	1.19×
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	8.0%	9.3%	6.8%	9.6%	19.6%	-0.7%	-1.6%	6.4%
Return on invested capital	9.2%	24.7%	7.6%	6.0%	9.0%	4.3%	4.2%	8.9%
Return on assets	2.9%	3.4%	2.2%	3.2%	5.7%	-0.2%	-0.4%	1.6%
Free cash flow yield	-27.0%	43.3%	14.5%	78.0%	5.6%	28.4%	257.6%	164.9%
Earnings yield	22.7%	15.8%	12.0%	27.2%	33.1%	-2.3%	-10.3%	23.1%
Enterprise value	₹3.7B	₹4.1B	₹4.4B	₹3.7B	₹4.4B	₹3.2B	₹2.8B	₹3.3B
Net debt / EBITDA	2.36×	2.25×	4.08×	2.95×	2.3×	4.75×	4.69×	3.51×
Cash conversion cycle (days)	126	129	152	117	122	134	96	92