Valuation Windsor Machines Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:47 08/06/2026 pm IST			5-day change	1st Jan Change
282.05 ^INR	-1.16%		+0.93%	+4.77%

11/05	Windsor Machines approves proposal for sale of industrial plots at Wagale Thane industrial area	RE
09/05	Windsor Machines Limited Announces Resignation of Vinit Dharamshibhai Bediya as Non-Executive Director, Effective from May 9, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Capitalization ¹	555.2	1,980	2,565	2,464	4,290	27,134
Change	-	256.73%	29.51%	-3.95%	74.14%	532.5%
Enterprise Value (EV) ¹	991.9	2,237	2,732	2,748	4,621	26,566
Change	-	125.5%	22.15%	0.6%	68.15%	474.85%
P/E ratio	-7.55x	18.4x	114x	52.9x	-55.5x	296x
PBR	0.2x	0.69x	0.9x	0.88x	1.61x	3.7x
PEG	-	-0x	-1.4x	0x	0x	-2x
Capitalization / Revenue	0.2x	0.63x	0.69x	0.64x	1.21x	7.36x
EV / Revenue	0.35x	0.71x	0.74x	0.72x	1.31x	7.21x
EV / EBITDA	21.8x	7.6x	8.91x	8.17x	21.1x	117x
EV / EBIT	-11x	13.9x	16.1x	13.8x	69.5x	443x
EV / FCF	1.04x	11.9x	399x	74x	-61.8x	-6.43x
FCF Yield	95.9%	8.42%	0.25%	1.35%	-1.62%	-15.6%
Dividend per Share ²	-	1	1	1	0.5	-
Rate of return	-	3.28%	2.53%	2.64%	0.76%	-
EPS ²	-1.132	1.66	0.3473	0.7175	-1.19	1.085
Distribution rate	-	60.2%	288%	139%	-42%	-
Net sales ¹	2,831	3,152	3,708	3,823	3,540	3,687
EBITDA ¹	45.56	294.5	306.5	336.4	219.4	227.7
EBIT ¹	-89.9	161	169.3	199.9	66.54	60.02
Net income ¹	-73.49	108.3	22.55	46.59	-76.97	74.19
Net Debt ¹	436.7	256.3	167.3	284.9	331.4	-568.1
Reference price ²	8.55	30.50	39.50	37.94	66.07	321.20
Nbr of stocks (in thousands)	64,932	64,932	64,932	64,932	64,932	84,478
Announcement Date	05/09/20	28/08/21	05/09/22	31/08/23	23/08/24	28/08/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WINDSOR MACHINES LIMITED	-	-	-	-	28Cr
IHI CORPORATION	21.14x	1.85x	13.04x	0.79%	1.7TCr
NORDSON CORPORATION	27.86x	5.82x	18.16x	1.19%	1.58TCr
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	30.96x	3.83x	22.93x	1.05%	1.14TCr
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	67.02x	7.77x	45.77x	0.26%	943.22Cr
ENPRO INC.	51.25x	5.44x	21.62x	-	659.45Cr
VALMET OYJ	12.32x	1.02x	7.29x	6.1%	477.83Cr
FUJI CORPORATION	28.86x	3.48x	15.67x	1.21%	424.36Cr
HAITIAN INTERNATIONAL HOLDINGS LIMITED	8.02x	1.29x	5.31x	4.49%	421.25Cr
KRONES AG	11.05x	0.52x	4.8x	2.73%	415.89Cr
Average	28.72x	3.45x	17.18x	2.23%	778.57Cr
Weighted average by Cap.	30.71x	3.91x	19.17x	1.56%