Valuation Windsor Machines Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:48 23/01/2026 pm IST			5-day change	1st Jan Change
261.40 ^INR	-2.57%		+6.32%	-2.90%

24/11	Windsor Machines Completes Shifting of Existing Chhatral Manufacturing Unit to Rajkot, India	MT
08/11	Windsor Machines Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2025	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	-	-	-	-	26Cr
IHI CORPORATION	29.41x	2.46x	17.1x	0.58%	2.37TCr
NORDSON CORPORATION	27.6x	5.82x	17.95x	1.23%	1.53TCr
WUXI LEAD INTELLIGENT EQUIPMENT CO.,LTD.	57.33x	6.02x	41.24x	0.61%	1.28TCr
SUZHOU MAXWELL TECHNOLOGIES CO., LTD.	86.25x	7.56x	54.39x	0.46%	1.08TCr
VALMET OYJ	18.65x	1.23x	9.54x	4.6%	642.46Cr
ENPRO INC.	51.35x	4.97x	20.26x	-	506.21Cr
KRONES AG	13.96x	0.7x	6.64x	2.13%	515.97Cr
HAITIAN INTERNATIONAL HOLDINGS LIMITED	10.13x	1.69x	7.01x	3.51%	499.02Cr
THE JAPAN STEEL WORKS, LTD.	35.04x	2.22x	18.33x	0.96%	432.85Cr
Average	36.63x	3.63x	21.38x	1.76%	888.17Cr
Weighted average by Cap.	38.82x	4.07x	23.79x	1.29%