EN DE

Wanbury Limited (524212) Fair Value & Analysis

Healthcare · IN · Market cap ₹851M

WL Wanbury Limited 524212 · BSE
Price₹250.55
Fair Value₹226.69
Upside-9.5%
Quality46/100
Watch Wanbury Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 15.9% net margin
High debt
Narrow moat 41/100
Evidence: Medium Range ₹158.68 – ₹294.69 Share as image

Fair value as of: Aug 18, 2026

From 14 valuation models · updated today

Share price −24.5% over the past month.

Below-average quality, currently priced close to our fair value.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (₹158.68 to ₹294.69) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹344.25 ₹34.24 Fair Value ₹226.69 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 18, 2026.

How to read this chart

60‑month range ₹34.24 – ₹344.25 · fair‑value band ₹158.68 – ₹294.69 · the ₹250.55 price screens above the ₹226.69 fair value. Dashed = 300-day average. As of Aug 18, 2026.

Full chart & analysis →

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

Analysis

Wanbury Limited (524212) currently trades at ₹250.55, while our model-based Fair Value estimate is ₹226.69, implying the stock looks roughly 9.5% fairly valued today. The Quality Score stands at 46/100 (below-average quality), in the Healthcare 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: medium).

Over the trailing twelve months, Wanbury Limited generated revenue of ₹3.4B at a net margin of 15.9%. Revenue declined 28.6% year over year. The stock trades on a trailing P/E of 1.6 (as of Aug 18, 2026). Fundamentals as of Aug 18, 2026

Our scenario range runs from ₹158.68 (bear case) to ₹294.69 (bull case); at ₹250.55, the current price sits within 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 30% below its 52-week high and 55% above its 52-week low. For context, the median of 10 Healthcare peers we cover trades at -38% fair-value upside, at -10%, 524212 screens cheaper 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
ROIC Compounder ₹128.09 ₹164.68 ₹202.55 72
Growth-Adj P/E ₹158.68 ₹226.69 ₹294.69 68
P/E Multiple ₹201.38 ₹268.50 ₹335.63 63
All 14 models by family
Earnings-Based
Graham-Dodd ₹82.99 ₹226.02 ₹296.32 54
Lynch FV ₹44.60 ₹63.71 ₹82.82 50
PEG = 1.0 ₹44.60 ₹63.71 ₹82.82 46
EPV ₹119.80 ₹144.63 ₹165.32 59
Multiples
P/E Multiple ₹201.38 ₹268.50 ₹335.63 63
P/S Multiple ₹155.61 ₹207.48 ₹259.35 58
P/B Multiple ₹79.97 ₹106.62 ₹133.28 55
EV/EBIT ₹260.15 ₹367.63 ₹475.11 53
EV/EBITDA ₹259.12 ₹366.26 ₹473.40 54
EV/Revenue ₹167.85 ₹266.47 ₹365.10 43
Asset-Based
NCAV (Graham) ₹11.85 ₹15.88 ₹23.69 50
Economic Profit
Residual Income ₹86.54 ₹139.39 ₹2,071 61
ROIC Compounder ₹128.09 ₹164.68 ₹202.55 72
Growth Earnings
Growth-Adj P/E ₹158.68 ₹226.69 ₹294.69 68

Widest divergence: Multiples (₹266.47) versus Asset-Based (₹15.88). Highest evidence: ROIC Compounder (72).

Notify me when 524212 reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹3.4B
Revenue growth (YoY) -28.6%
Net margin 15.9%
P/E ratio 1.6 as of Aug 18, 2026
Operating margin 0.7%
EPS (TTM) ₹22.24
More key figures
EPS growth (YoY) -78.7%

Figures from reported company fundamentals · as of Aug 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 44 · Market factors (momentum, volatility) 42

Profitability 77
Margins and returns on capital today
Quality Growth 29
Are margins and returns improving?
Cashflow 17
Earnings quality: real cash, not paper profit
Fin. Strength 11
Balance sheet, leverage, solvency risk
Investment 69
Disciplined investing over empire-building
Low Volatility 44
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 36
Distance to the 52-week high (market factor)
Net Issuance 81
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

Wanbury Limited manufactures and sells formulations and active pharmaceutical ingredients (API) in India. The company offers formulations for gynecology, orthopedics, heamatinics, anti-diabetic, nutraceuticals, gastro intestinal, stroke surgery, antibiotics, cough and cold solutions, anti-inflammatory, analgesics, and general practitioner purposes …

Full company description

Wanbury Limited manufactures and sells formulations and active pharmaceutical ingredients (API) in India. The company offers formulations for gynecology, orthopedics, heamatinics, anti-diabetic, nutraceuticals, gastro intestinal, stroke surgery, antibiotics, cough and cold solutions, anti-inflammatory, analgesics, and general practitioner purposes approximately under 70 brands. It also provides API products for anti-diabetic, anti-analgesic, anti-depressant, anti-histaminic, anti-inflammatory, anti-arthritis, anti-thrombotic, anti-epileptic, and anti-hypertensive therapeutic areas. Wanbury Limited also exports its products. The company was formerly known as Pearl Organics Limited and changed its name to Wanbury Limited in 2004. Wanbury Limited was incorporated in 1988 and is headquartered in Navi Mumbai, India.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wanbury Limited reported revenue of ₹6.0B in FY2025 versus ₹3.9B in FY2021, a compound +11.2%/yr. Reported net income was ₹305M in FY2025.

Growth Quality 55/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
₹6.0B
Latest YoY
+4.1%
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.
+5.5%
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.
+10.3%
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.
+2.8%
Revenue +11.2%/yr
FY21 ₹3.9B
FY22 ₹5.1B
FY23 ₹5.0B
FY24 ₹5.8B
FY25 ₹6.0B
Net income
FY21 −₹126M
FY22 ₹815M
FY23 −₹104M
FY24 ₹560M
FY25 ₹305M

Watch 524212: get an alert when its fair value changes →

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). "Wanbury Limited Fair Value". https://www.fairvalue-calculator.com/stock/524212

Peer Group

Health Care · 2250 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Drug Manufacturers - Major” was too small, so the broader sector is used.)

Quality Score 45 · Below median
Fair Value upside +46% · Top 25%
Return on assets 1% · Below median
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 1% · Below median
Revenue growth -29% · Bottom 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 2.70× · Higher than 75% of peers

Valuation Multiples vs Health Care median · lower = cheaper

P/E (TTM) 1.6× · Cheaper than 75% of peers
P/B 1.43× · Cheaper than median
P/S (TTM) 0.25× · Cheaper than 75% of peers
EV/EBITDA 20.6× · Pricier than median

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 Drug Manufacturers - Major stocks, each showing price versus our Fair Value estimate (as of Aug 18, 2026).

Stock Price Fair Value vs Fair Value
AstraZeneca Pharma India Limited 506820 ₹7,754 ₹810.13 -90%
Granules India Limited 532482 ₹861.80 ₹420.24 -51%
FDC Limited 531599 ₹354.40 ₹255.06 -28%
Marksans Pharma Limited 524404 ₹331.65 ₹151.74 -54%
Bliss GVS Pharma Limited 506197 ₹524.05 ₹104.64 -80%
Lincoln Pharmaceuticals Limited 531633 ₹612.85 ₹600.51 -2%
Albert David Limited 524075 ₹808.85 ₹500.79 -38%
Syncom Formulations (India) Limited 524470 ₹15.88 ₹10.20 -36%
Makers Laboratories Limited 506919 ₹153.20 ₹105.20 -31%
Syschem (India) Limited 531173 ₹30.91 ₹7.53 -76%

Compare Wanbury Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare 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 Wanbury Limited (524212) overvalued or undervalued?
As of Aug 18, 2026, our model estimates a fair value of ₹226.69 versus a price of ₹250.55, about −10% (fairly valued).
What is the fair value of 524212?
Our model-based fair value for Wanbury Limited is ₹226.69 (as of Aug 18, 2026), built from audited fundamentals. The current price is ₹250.55.
What is the quality score of 524212?
Wanbury Limited has a Quality Score of 46/100. 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 Wanbury Limited (524212)?
Wanbury Limited reported trailing-twelve-month revenue of about ₹3.4B (latest available figure, as of Aug 18, 2026).
What is the net profit margin of 524212?
The net profit margin of Wanbury Limited is about 15.9%, meaning it keeps roughly 15.9% of revenue as net income. Based on the latest reported figures.

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 Wanbury 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.