EN DE

Windlas Biotech Limited (WINDLAS) Fair Value & Analysis

Healthcare · IN · Market cap ₹17.8B

WB Windlas Biotech Limited WINDLAS · NSE
Price₹933.40
Fair Value₹593.40
Upside-36.4%
Quality52/100
Watch Windlas Biotech Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 7.4% net margin
Low debt · generates free cash flow
0.73% dividend yield
Mixed vs. peers (6/14)
Narrow moat 41/100
Evidence: High Range ₹337.24 – ₹745.80 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 4 days ago

Share price +10.6% over the past month.

A solid business, but screening 36% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹745.80). The favourable scenario is already priced in.
  • Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹337.24 to ₹745.80) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹1,137 ₹197.48 Fair Value ₹593.40 Aug 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹197.48 – ₹1,137 · fair‑value band ₹337.24 – ₹745.80 · the ₹933.40 price screens above the ₹593.40 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Windlas Biotech Limited (WINDLAS) currently trades at ₹933.40, while our model-based Fair Value estimate is ₹593.40, implying the stock looks roughly 36.4% overvalued today. The Quality Score stands at 52/100 (solid 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: high).

Over the trailing twelve months, Windlas Biotech Limited generated revenue of ₹9.0B at a net margin of 7.4%. Revenue grew 17.7% year over year. It earns a return on equity of 12.2%. Net debt stands at ₹334M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹337.24 (bear case) to ₹745.80 (bull case); at ₹933.40, 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 15% below its 52-week high and 34% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -49% fair-value upside, at -36%, WINDLAS 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
Growth DCF ₹234.77 ₹482.72 ₹910.01 80
Residual Income ₹256.56 ₹300.31 ₹630.04 76
Rev-Margin DCF ₹309.61 ₹614.08 ₹1,051 74
All 26 models by family
DCF Models
FCF DCF ₹243.06 ₹434.24 ₹937.22 38
Owner Earnings ₹212.70 ₹451.36 ₹925.87 31
5Y Revenue Exit ₹309.61 ₹623.65 ₹1,105 39
5Y EBITDA Exit ₹434.31 ₹903.61 ₹1,574 41
5Y P/E Exit ₹433.23 ₹913.09 ₹1,516 38
10Y Revenue Exit ₹275.31 ₹585.81 ₹1,083 36
10Y EBITDA Exit ₹374.17 ₹806.23 ₹1,573 37
10Y P/E Exit ₹373.42 ₹804.32 ₹1,519 35
Earnings-Based
Graham-Dodd ₹218.98 ₹1,375 ₹1,920 54
Lynch FV ₹396.30 ₹566.14 ₹735.98 50
PEG = 1.0 ₹396.30 ₹566.14 ₹735.98 46
EPV ₹247.68 ₹288.82 ₹324.81 59
Dividend Discount
Gordon GGM ₹54.09 ₹112.46 ₹178.40 70
DDM Multi-Stage ₹54.09 ₹94.83 ₹118.03 61
Multiples
P/E Multiple ₹531.36 ₹708.48 ₹885.60 63
P/S Multiple ₹410.60 ₹547.46 ₹684.33 58
P/B Multiple ₹410.60 ₹547.46 ₹684.33 55
EV/EBIT ₹458.08 ₹610.48 ₹762.88 53
EV/EBITDA ₹533.82 ₹711.47 ₹889.12 54
EV/Revenue ₹327.19 ₹467.04 ₹606.89 43
Asset-Based
NCAV (Graham) ₹140.73 ₹188.58 ₹281.47 50
Growth DCF
Growth DCF ₹234.77 ₹482.72 ₹910.01 80
Rev-Margin DCF ₹309.61 ₹614.08 ₹1,051 74
Economic Profit
Residual Income ₹256.56 ₹300.31 ₹630.04 76
ROIC Compounder ₹247.68 ₹299.65 ₹394.17 72
Growth Earnings
Growth-Adj P/E ₹577.23 ₹824.62 ₹1,072 68

Widest divergence: Growth Earnings (₹824.62) versus Dividend Discount (₹94.83). Highest evidence: Growth DCF (80).

Notify me when WINDLAS reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹9.0B
Revenue growth (YoY) +17.7%
Net margin 7.4%
Return on equity 12.2%
Free cash flow ₹338M FY2026
P/E ratio 29.9
More key figures
Operating margin 7.3%
EPS (TTM) ₹31.17
Dividend yield 0.7%
EPS growth (YoY) -2.6%
Net debt ₹334M FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 54 · Market factors (momentum, volatility) 55

Profitability 49
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 36
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 35
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 48
Price trend over the last 3–12 months (market factor)
52W Momentum 40
Distance to the 52-week high (market factor)
Net Issuance 79
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

Windlas Biotech Limited, a contract development and manufacturing organization, manufactures and trades in pharmaceutical products in India. The company offers contract manufacturing; customized formulations; contract research and manufacturing services; customized formulation; and regulatory services.

Full company description

Windlas Biotech Limited, a contract development and manufacturing organization, manufactures and trades in pharmaceutical products in India. The company offers contract manufacturing; customized formulations; contract research and manufacturing services; customized formulation; and regulatory services. It also manufactures tablets, capsules, oral solids, modified-release formulations, chewable and dispersible tablets, customized generics, and complex generics and multi-drug combinations, as well as injectables, including liquid vials, lyophilized vials, and ampoules. In addition, the company offers generic drugs for respiratory, anti-diabetic, gastroenterology, cardiovascular and multivitamin, neuro anti-psychotic, diabetic care, nutraceuticals, nutritional supplement, urology, pain management, and injectable therapies. It also exports generic medicines, health supplements, and custom-branded formulations. Windlas Biotech Limited was incorporated in 2001 and is headquartered in Dehradun, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Windlas Biotech Limited reported revenue of ₹9.0B in FY2026 versus ₹4.6B in FY2022, a compound +18.2%/yr. Reported net income was ₹665M in FY2026, compounding +14.9%/yr from FY2022.

Growth Quality 81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹9.0B
Latest YoY
+19.0%
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.
+21.0%
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.
+16.2%
Avg. growth/yr (8Y) 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.
+12.5%
Revenue +18.2%/yr
FY22 ₹4.6B
FY23 ₹5.1B
FY24 ₹6.3B
FY25 ₹7.6B
FY26 ₹9.0B
Net income +14.9%/yr
FY22 ₹381M
FY23 ₹426M
FY24 ₹582M
FY25 ₹610M
FY26 ₹665M

WINDLAS screens 36% overvalued. Compare with Jiangsu Hengrui Pharmaceuticals Co →

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). "Windlas Biotech Limited Fair Value". https://www.fairvalue-calculator.com/stock/WINDLAS

Peer Group

Drug Manufacturers - Specialty & Generic · 625 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 52 · Below median
Fair Value upside −36% · Below median
Return on equity (TTM) 12% · Above median
Return on assets 6% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 7% · Below median
Revenue growth 18% · Top 25%
Dividend yield (TTM) 0.7% · Below median

Valuation Multiples vs Drug Manufacturers - Specialty & Generic median · lower = cheaper

P/E (TTM) 29.9× · Pricier than median
P/B 3.06× · Pricier than median
P/S (TTM) 1.97× · Pricier than median
P/FCF 0.6× · Cheaper than median
EV/EBITDA 17.0× · 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 7
FUTURE 89 · sector 20
PAST 49 · sector 24
HEALTH 100 · sector 96
DIVIDEND 15 · sector 32

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 Drug Manufacturers - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.76 ¥25.94 -52%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,944 ₹989.50 -49%
Divi's Laboratories Limited DIVISLAB ₹8,500 ₹1,932 -77%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,915 ₹1,163 -76%
PharmaEssentia Corporation 6446 1,440 TWD 233.93 TWD -84%
Cipla Limited CIPLA ₹1,463 ₹1,001 -32%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,167 ₹703.32 -40%
Lupin Limited LUPIN ₹2,281 ₹2,477 +9%
Mankind Pharma Limited MANKIND ₹2,433 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,200 ₹874.79 -27%

Compare Windlas Biotech 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 Windlas Biotech Limited (WINDLAS) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹593.40 versus a price of ₹933.40, about −36% (overvalued).
What is the fair value of WINDLAS?
Our model-based fair value for Windlas Biotech Limited is ₹593.40 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹933.40.
What is the quality score of WINDLAS?
Windlas Biotech Limited has a Quality Score of 52/100. 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 Windlas Biotech Limited (WINDLAS)?
Windlas Biotech Limited reported trailing-twelve-month revenue of about ₹9.0B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of WINDLAS?
The net profit margin of Windlas Biotech Limited is about 7.4%, meaning it keeps roughly 7.4% of revenue as net income. Based on the latest reported figures.
Does Windlas Biotech Limited pay a dividend?
Windlas Biotech Limited currently shows a dividend yield of about 0.73% relative to its recent price (as of Aug 13, 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 Windlas Biotech 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.