|
Market Closed -
Bombay S.E.
06:29:59 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 833.15 INR | -1.57% |
|
+1.26% | -7.34% |
| 10-22 | Whirlpool of India Limited Announces Management Changes | CI |
| 09-21 | Whirlpool of India Limited(BSE:500238) dropped from FTSE All-World Index | CI |
Company Valuation: Whirlpool of India Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 199,512 | 166,633 | 154,168 | 125,667 | 100,267 | 105,703 | - | - |
| Change | - | -16.48% | -7.48% | -18.49% | -20.21% | 5.42% | - | - |
| Enterprise Value (EV) 1 | 199,512 | 149,820 | 131,819 | 100,070 | 74,739 | 79,607 | 76,572 | 72,814 |
| Change | - | -24.91% | -12.02% | -24.09% | -25.31% | 6.51% | -3.81% | -4.91% |
| P/E | - | 76.1x | 71x | 35x | 34.1x | 32.1x | 24.2x | 20.1x |
| PBR | 5.94x | 4.73x | 4.01x | 3.15x | 2.41x | 2.4x | 2.22x | 2.04x |
| PEG | - | - | -81.7x | 0.5x | -1.9x | 2.6x | 0.7x | 1x |
| Capitalization / Revenue | 3.22x | 2.5x | 2.26x | 1.59x | 1.25x | 1.18x | 1.07x | 0.96x |
| EV / Revenue | 3.22x | 2.25x | 1.93x | 1.26x | 0.93x | 0.89x | 0.77x | 0.66x |
| EV / EBITDA | 51.9x | 40.5x | 32.7x | 18.2x | 15.5x | 16.6x | 11.8x | 9.46x |
| EV / EBIT | - | 81x | 68.4x | 29.7x | 27.5x | 29.3x | 18.7x | 14.1x |
| EV / FCF | -277x | 169x | 24.2x | 22.2x | 199x | 22.6x | 20.3x | 16.1x |
| FCF Yield | -0.36% | 0.59% | 4.13% | 4.51% | 0.5% | 4.42% | 4.93% | 6.21% |
| Dividend per Share 2 | 5 | 5 | 5 | 5 | 5 | 6.036 | 6.845 | 7.358 |
| Rate of return | 0.32% | 0.38% | 0.41% | 0.5% | 0.63% | 0.72% | 0.82% | 0.88% |
| EPS 2 | - | 17.26 | 17.11 | 28.3 | 23.15 | 25.96 | 34.46 | 41.52 |
| Distribution rate | - | 29% | 29.2% | 17.7% | 21.6% | 23.3% | 19.9% | 17.7% |
| Net sales 1 | 61,966 | 66,676 | 68,298 | 79,194 | 80,342 | 89,783 | 99,020 | 109,539 |
| EBITDA 1 | 3,842 | 3,703 | 4,030 | 5,503 | 4,811 | 4,794 | 6,465 | 7,699 |
| EBIT 1 | - | 1,849 | 1,927 | 3,372 | 2,718 | 2,720 | 4,100 | 5,159 |
| Net income 1 | - | 2,190 | 2,170 | 3,590 | 2,938 | 3,283 | 4,378 | 5,263 |
| Net Debt 1 | - | -16,814 | -22,350 | -25,597 | -25,528 | -26,096 | -29,131 | -32,889 |
| Reference price 2 | 1,572.55 | 1,313.40 | 1,215.15 | 990.50 | 790.30 | 833.15 | 833.15 | 833.15 |
| Nbr of stocks (in thousands) | 126,872 | 126,872 | 126,872 | 126,872 | 126,872 | 126,872 | - | - |
| Announcement Date | 5/25/22 | 5/17/23 | 5/20/24 | 5/20/25 | 5/20/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.61x | 0.91x | 16.96x | 0.71% | 1.13B | |
| 14.04x | 1.36x | 11.53x | 5.32% | 103B | |
| 8.27x | 1.15x | 5.77x | 7.22% | 30.65B | |
| 32.5x | 3.6x | 19.79x | 0.98% | 27.83B | |
| 9.51x | 0.47x | 4.7x | 6.07% | 25.24B | |
| 49.95x | 3.87x | 33.96x | 0.65% | 11.99B | |
| 25.99x | 4.95x | 17.16x | 2.82% | 7.9B | |
| 17.09x | 1.39x | 8.19x | 2.32% | 7.03B | |
| 10.37x | 1.68x | 6.67x | 3.2% | 5.45B | |
| 16.7x | 1.38x | 12.55x | 5.25% | 5.02B | |
| Average | 21.70x | 2.08x | 13.73x | 3.45% | 22.5B | |
| Weighted average by Cap. | 17.52x | 1.78x | 12.22x | 4.62% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 500238 Stock
- Valuation Whirlpool of India Limited
Select your edition
All financial news and data tailored to specific country editions
