EN DE

Welspun India Limited (514162) Fair Value & Analysis

Other · IN · Market cap ₹68.8B

WI Welspun India Limited 514162 · BSE
Price₹164.10
Fair Value₹88.89
Upside-45.8%
Quality56/100
Watch Welspun India Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 6.1% net margin
Low debt
1.99% dividend yield
Mixed vs. peers (7/13)
Narrow moat 39/100
Evidence: High Range ₹62.22 – ₹115.56 Share as image

Fair value as of: Aug 15, 2026

From 17 valuation models · updated today

Share price −1.4% over the past month.

A solid business, but screening 46% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹115.56). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹62.22 to ₹115.56) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹204.97 ₹61.76 Fair Value ₹88.89 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 15, 2026.

How to read this chart

60‑month range ₹61.76 – ₹204.97 · fair‑value band ₹62.22 – ₹115.56 · the ₹164.10 price screens above the ₹88.89 fair value. Dashed = 300-day average. As of Aug 15, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Welspun India Limited (514162) currently trades at ₹164.10, while our model-based Fair Value estimate is ₹88.89, implying the stock looks roughly 45.8% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Other sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Welspun India Limited generated revenue of ₹63.6B at a net margin of 6.1%. Revenue grew 8.2% year over year. The stock trades on a trailing P/E of 17.5 (as of Aug 15, 2026). Fundamentals as of Aug 15, 2026

Our scenario range runs from ₹62.22 (bear case) to ₹115.56 (bull case); at ₹164.10, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 8% below its 52-week high and 53% above its 52-week low, currently above its 200-day average. For context, the median of 10 Other peers we cover trades at -24% fair-value upside, at -46%, 514162 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income ₹45.81 ₹58.65 ₹166.23 76
ROIC Compounder ₹70.47 ₹94.87 ₹126.96 72
Gordon GGM ₹0.8800 ₹1.83 ₹2.90 70
All 17 models by family
DCF Models
Owner Earnings ₹28.01 ₹50.62 ₹86.73 31
Earnings-Based
Graham-Dodd ₹43.26 ₹157.12 ₹211.95 54
Lynch FV ₹37.32 ₹53.31 ₹69.30 50
PEG = 1.0 ₹37.32 ₹53.31 ₹69.30 46
EPV ₹65.31 ₹77.42 ₹88.02 59
Dividend Discount
Gordon GGM ₹0.8800 ₹1.83 ₹2.90 70
DDM Multi-Stage ₹0.8800 ₹1.54 ₹1.92 61
Multiples
P/E Multiple ₹81.11 ₹108.15 ₹135.18 63
P/S Multiple ₹81.11 ₹108.15 ₹135.18 58
P/B Multiple ₹81.11 ₹108.15 ₹135.18 55
EV/EBIT ₹90.53 ₹123.16 ₹155.79 53
EV/EBITDA ₹90.43 ₹123.03 ₹155.63 54
EV/Revenue ₹77.47 ₹113.84 ₹150.20 43
Asset-Based
NCAV (Graham) ₹23.99 ₹32.15 ₹47.98 50
Economic Profit
Residual Income ₹45.81 ₹58.65 ₹166.23 76
ROIC Compounder ₹70.47 ₹94.87 ₹126.96 72
Growth Earnings
Growth-Adj P/E ₹62.22 ₹88.89 ₹115.56 68

Widest divergence: Multiples (₹108.15) versus Dividend Discount (₹1.54). Highest evidence: Residual Income (76).

Notify me when 514162 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹63.6B
Revenue growth (YoY) +8.2%
Net margin 6.1%
P/E ratio 17.5 as of Aug 15, 2026
Operating margin 10.1%
EPS (TTM) ₹3.86
More key figures
Dividend yield 2.0%
EPS growth (YoY) -9.6%

Figures from reported company fundamentals · as of Aug 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 54 · Market factors (momentum, volatility) 62

Profitability 55
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 24
Earnings quality: real cash, not paper profit
Fin. Strength 49
Balance sheet, leverage, solvency risk
Investment 75
Disciplined investing over empire-building
Low Volatility 49
Calm price path (market factor)
Momentum 64
Price trend over the last 3–12 months (market factor)
52W Momentum 73
Distance to the 52-week high (market factor)
Net Issuance 93
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Welspun India Limited manufactures and sells home textile products in India and internationally. It offers solid, yarn-dyed, dobby, and jacquard towels and bath robes; bath rugs/mats, such as cotton, nylon, PET, and polyester filament-based Drylon and Resilon yarn rugs; and printed nylon and polyester bath mats.

Full company description

Welspun India Limited manufactures and sells home textile products in India and internationally. It offers solid, yarn-dyed, dobby, and jacquard towels and bath robes; bath rugs/mats, such as cotton, nylon, PET, and polyester filament-based Drylon and Resilon yarn rugs; and printed nylon and polyester bath mats. The company also provides utility bedding and bed sheet products comprising pillow fillers, mattress pads, and down-alternative filled comforters; and fashion bedding products for the bedroom. In addition, it offers flooring products, including carpet tiles, broadloom carpets and area rugs, and artificial grasses. The company offers its products under the Christy, Spaces, Welspun, Welspun Health, Welhome, and Spun brands; and Hyrgrocotton and Wel-Trak ingredient brands. Further, it generates power. The company was formerly known as Welspun Winilon Silk Mills Pvt. Ltd. and changed its name to Welspun India Limited in 1995. The company was founded in 1985 and is based in Mumbai, India. Welspun India Limited operates as a subsidiary of Welspun Group Master Trust.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Welspun India Limited reported revenue of ₹105B in FY2025 versus ₹73.4B in FY2021, a compound +9.5%/yr. Reported net income was ₹6.4B in FY2025, compounding +4.3%/yr from FY2021.

Growth Quality 47/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
₹105B
Latest YoY
+8.9%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+4.2%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.4%
Avg. growth/yr (11Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.3%
Revenue +9.5%/yr
FY21 ₹73.4B
FY22 ₹93.1B
FY23 ₹80.9B
FY24 ₹96.8B
FY25 ₹105B
Net income +4.3%/yr
FY21 ₹5.4B
FY22 ₹6.0B
FY23 ₹2.0B
FY24 ₹6.8B
FY25 ₹6.4B

514162 screens 46% overvalued. Compare with Federal Home Loan Mortgage Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Welspun India Limited Fair Value". https://www.fairvalue-calculator.com/stock/514162

Peer Group

Other · 390 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 56 · Above median
Fair Value upside −46% · Below median
Return on assets 5% · Top 25%
Net margin (TTM) 6% · Top 25%
Operating margin (TTM) 10% · Top 25%
Revenue growth 8% · Top 25%
Dividend yield (TTM) 2.0% · Top 25%
Debt / equity 0.18× · Higher than median

Valuation Multiples vs Other median · lower = cheaper

P/E (TTM) 17.5× · Pricier than median
P/B 1.43× · Pricier than 75% of peers
P/S (TTM) 1.08× · Pricier than median
EV/EBITDA 7.1× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 10
FUTURE 41 · sector 0
PAST 0 · sector 0
HEALTH 91 · sector 97
DIVIDEND 40 · sector 0

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Other stocks, each showing price versus our Fair Value estimate (as of Aug 15, 2026).

Stock Price Fair Value vs Fair Value
Federal Home Loan Mortgage Corporation FREJO $15.58 $51.90 +233%
533278 533278 ₹409.15 ₹660.78 +62%
Nestl?? India Limited 500790 ₹1,497 ₹191.93 -87%
ITC Limited 500875 ₹279.50 ₹212.74 -24%
Wipro Limited 507685 ₹183.80 ₹193.38 +5%
540376 540376 ₹4,044 ₹1,538 -62%
540777 540777 ₹536.00 ₹149.72 -72%
Lupin Limited 500257 ₹2,265 ₹1,983 -12%
Dabur India Limited 500096 ₹413.80 ₹122.93 -70%
540719 540719 ₹1,835 ₹872.41 -52%

Compare Welspun India Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Welspun India Limited (514162) overvalued or undervalued?
As of Aug 15, 2026, our model estimates a fair value of ₹88.89 versus a price of ₹164.10, about −46% (overvalued).
What is the fair value of 514162?
Our model-based fair value for Welspun India Limited is ₹88.89 (as of Aug 15, 2026), built from audited fundamentals. The current price is ₹164.10.
What is the quality score of 514162?
Welspun India Limited has a Quality Score of 56/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Welspun India Limited (514162)?
Welspun India Limited reported trailing-twelve-month revenue of about ₹63.6B (latest available figure, as of Aug 15, 2026).
What is the net profit margin of 514162?
The net profit margin of Welspun India Limited is about 6.1%, meaning it keeps roughly 6.1% of revenue as net income. Based on the latest reported figures.
Does Welspun India Limited pay a dividend?
Welspun India Limited currently shows a dividend yield of about 1.99% relative to its recent price (as of Aug 15, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Welspun India Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.