Stock WELSPUNLIV WELSPUN LIVING LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Welspun Living Limited NSE India S.E.

Equities

WELSPUNLIV

INE192B01031

Textiles & Leather Goods

Delayed NSE India S.E.
Other stock markets
 04:11:27 2024-07-03 EDT 		5-day change 1st Jan Change
153.3 INR +1.47% Intraday chart for Welspun Living Limited +1.69% +5.93%
06-18 Welspun Living's CEO for Domestic Business Steps Down MT
06-18 Welspun Living Limited Announces Resignation of Manjari Upadhye as Chief Executive Officer - Domestic Business, Effective July 11, 2024 CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 59,932 21,903 81,483 89,765 62,949 146,792 - -
Enterprise Value (EV) 1 59,932 51,521 81,483 112,054 62,949 133,795 172,821 168,024
P/E ratio 28.5 x 4.32 x 15.1 x 15 x 31.5 x 19.5 x 17.2 x 13.7 x
Yield 0.5% 4.59% 0.18% 0.17% 0.16% 0.07% 0.84% 1.04%
Capitalization / Revenue 0.92 x 0.32 x 1.11 x 0.96 x 0.78 x 1.38 x 1.36 x 1.2 x
EV / Revenue 0.92 x 0.76 x 1.11 x 1.2 x 0.78 x 1.38 x 1.6 x 1.38 x
EV / EBITDA 5.63 x 3.93 x 6.03 x 8.25 x 8.36 x 9.77 x 10.3 x 8.46 x
EV / FCF 32.5 x 19.9 x 16.2 x 197 x 13.1 x 52 x 105 x 18.7 x
FCF Yield 3.08% 5.03% 6.18% 0.51% 7.64% 1.92% 0.96% 5.33%
Price to Book 2.16 x 0.74 x 2.23 x 2.26 x 1.54 x 2.96 x 2.74 x 2.36 x
Nbr of stocks (in thousands) 1,004,725 1,004,725 1,004,725 988,058 988,058 971,808 - -
Reference price 2 59.65 21.80 81.10 90.85 63.71 151.0 151.0 151.0
Announcement Date 19-05-24 20-06-29 21-05-14 22-05-10 23-04-27 24-04-25 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 65,266 67,411 73,402 93,115 80,938 96,792 107,884 122,009
EBITDA 1 10,649 13,098 13,520 13,587 7,526 13,689 16,731 19,854
EBIT 1 6,291 - 8,984 9,382 3,104 9,744 12,121 14,584
Operating Margin 9.64% - 12.24% 10.08% 3.84% 10.07% 11.24% 11.95%
Earnings before Tax (EBT) 1 2,869 6,944 7,687 8,730 3,019 9,670 11,713 14,287
Net income 1 2,098 5,074 5,397 6,012 1,988 6,811 8,582 10,755
Net margin 3.21% 7.53% 7.35% 6.46% 2.46% 7.04% 7.95% 8.81%
EPS 2 2.090 5.050 5.370 6.060 2.020 7.060 8.800 11.04
Free Cash Flow 1 1,846 2,593 5,037 570 4,809 2,574 1,652 8,961
FCF margin 2.83% 3.85% 6.86% 0.61% 5.94% 2.66% 1.53% 7.34%
FCF Conversion (EBITDA) 17.34% 19.8% 37.26% 4.2% 63.9% 18.8% 9.88% 45.14%
FCF Conversion (Net income) 87.98% 51.11% 93.34% 9.48% 241.86% 37.79% 19.25% 83.33%
Dividend per Share 2 0.3000 1.000 0.1500 0.1500 0.1000 0.1000 1.275 1.575
Announcement Date 19-05-24 20-06-29 21-05-14 22-05-10 23-04-27 24-04-25 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 20,290 21,357 22,145 24,876 24,182 22,271 19,572 21,135 18,692 21,539 21,840 23,496 22,275 24,724 24,705
EBITDA 1 3,980 3,203 4,471 4,100 3,107 2,265 1,518 1,285 1,937 2,784 3,104 - 3,230 3,597 3,860
EBIT - - - - - 1,150 - 190.1 795.3 - - - 2,002 2,512 2,756
Operating Margin - - - - - 5.16% - 0.9% 4.25% - - - 8.99% 10.16% 11.16%
Earnings before Tax (EBT) 1 - - - - - 1,089 - 138.1 785.4 - 2,160 - 2,150 - 2,782
Net income 1 - - - - - 521.9 - 86.7 423.8 1,254 1,616 - 1,673 1,970 2,031
Net margin - - - - - 2.34% - 0.41% 2.27% 5.82% 7.4% - 7.51% 7.97% 8.22%
EPS - - - - - 0.5300 - 0.0800 0.4300 - - - 1.480 1.995 2.000
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 21-01-27 21-05-14 21-07-28 21-10-27 22-02-03 22-05-10 22-07-27 22-11-08 23-01-30 23-04-27 23-07-31 - - - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 29,618 - 22,289 - 25.2 26,029 21,232
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - 2.261 x - 1.64 x - 0.001841 x 1.556 x 1.069 x
Free Cash Flow 1 1,846 2,593 5,037 570 4,809 2,574 1,652 8,961
ROE (net income / shareholders' equity) 15.5% 16.5% 16.3% 15.8% 4.93% 15.8% 16.6% 17.9%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 27.70 29.60 36.30 40.20 41.40 46.50 55.20 63.90
Cash Flow per Share - - - - - - - -
Capex 1 7,397 5,179 4,498 5,297 2,751 2,754 8,059 4,344
Capex / Sales 11.33% 7.68% 6.13% 5.69% 3.4% 2.85% 7.47% 3.56%
Announcement Date 19-05-24 20-06-29 21-05-14 22-05-10 23-04-27 24-04-25 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Welspun Living Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
151 INR
Average target price
186.8 INR
Spread / Average Target
+23.63%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Textiles & Leather Goods

1st Jan change Capi.
SASA POLYESTER SANAYI Stock Sasa Polyester Sanayi
+16.96% 6.87B
K.P.R. MILL LIMITED Stock K.P.R. Mill Limited
+8.02% 3.64B
RAYMOND LIMITED Stock Raymond Limited
+70.60% 2.38B
TRIDENT LIMITED Stock Trident Limited
+6.50% 2.31B
SWAN ENERGY LIMITED Stock Swan Energy Limited
+20.60% 2.33B
RUENTEX INDUSTRIES LTD. Stock Ruentex Industries Ltd.
+11.82% 2.35B
ALOK INDUSTRIES LIMITED Stock Alok Industries Limited
+34.89% 1.71B
TEIJIN LIMITED Stock Teijin Limited
-0.90% 1.58B
COATS GROUP PLC Stock Coats Group plc
+1.71% 1.58B
Other Textiles & Leather Goods
  1. Stock Market
  2. Equities
  3. WELSPUNLIV Stock
  4. WELSPUNLIV Stock
  5. Financials Welspun Living Limited