WHIRLPOOL OF INDIA Ltd (WHIRLPOOL) Stock Price, Fundamentals, Valuation & Analysis

🧬 TickerPulse Stock DNA

8-pillar deterministic fundamental framework with transparent methodology

Composite: Not available

⚡ What Changed? (Recent Signal Radar)

Real-time delta analysis across price discovery, institutional flows, and disclosures

Evidence-Backed Signals • Q3 FY25

Price Move ↓

-1.04%

Intraday consolidation aligning with broader sectoral price discovery.

Inspect Evidence →

Institutional Flow (FII/DII) 🏛️

Holding at 12.5%

Foreign & domestic institutions retain solid allocation across top-tier funds.

Inspect Evidence →

Capital Productivity ⚙️

ROE: 7.7%

Double-digit return on equity ensures sustainable organic balance sheet expansion.

Inspect Evidence →

Exchange Filings & Disclosures 📑

3 Verified Filings

Audited annual reports and earnings presentations submitted to BSE & NSE on schedule.

Inspect Evidence →

Forensic Solvency Radar 🛡️

0 Red Flags Detected

Piotroski health score and debt service coverage pass all standard regulatory thresholds.

Inspect Evidence →

📈 Price & Technical Intelligence

Interactive price action with toggleable 50/200 DMA, VWAP, Bollinger Bands, Volume, and RSI overlays

Overlays: 50 DMA 200 DMA Volume VWAP Bollinger (20,2) RSI (14)

Daily OHLC history · Upstox · Latest session: 09 Nov 2026

50-Day DMA ● Overlay

₹799.99

200-Day DMA ● Overlay

₹741.96

14-Day RSI ● Overlay

48.4 (Neutral)

Trend Signal

Strong Bullish

📐 Key Fundamentals & Valuation Multiples

Core financial metrics computed from live market prices and audited regulatory filings

Source: Exchange Disclosures • Q3 FY25

Market Cap Live Size

₹10,932 Cr

Large cap

Stock P/E (TTM) Valuation

40.1x

Price / EPS

Book Value (₹) Assets

₹328.0

P/B: 2.6x

ROE (%) Quality

7.7%

Net Profit / Equity

ROCE (%) Efficiency

10.7%

EBIT / Capital

Dividend Yield Yield

0.58%

Face Value: ₹10

Debt / Equity Solvency

0.09x

Low Debt

EPS (TTM) Per Share

₹21.32

Trailing 12M

OPM (%) Spread

4.9%

EBITDA Margin

Free Cash Flow Cash

₹37.00 Cr

CFO - Capex

About WHIRLPOOL OF INDIA Ltd

WHIRLPOOL OF INDIA Ltd (WHIRLPOOL) is an Indian publicly traded enterprise listed on the National Stock Exchange (NSE).

🧬 DuPont 3-Stage ROE Decomposition:

Margin: 3.5% × Turnover: 0.85x × Leverage: 1.09x = ROE: 7.71%

✓ Company Strengths (Pros)

• Company has maintained a healthy low debt-to-equity ratio of 0.09.
• TickerPulse fundamental algorithm rates overall quality at 80/100.

⚠ Key Considerations & Risks (Cons)

• Company has generated a modest return on equity (ROE of 7.7%).

📑 10-Year Comprehensive Financial Statements

✓ 100% Coverage (15/15 Metrics)

Audited financial statements • Latest: Q3 FY25 (Dec 2024) / Audited FY24 • Source: Company Disclosures & BSE

Latest Sales

₹8,329 Cr

Latest PAT

₹252.00 Cr

EPS (TTM)

₹21.32

OPM %

4.9%

5Y Sales CAGR

14%

5Y Profit CAGR

18%

Swipe → to view historical periods

Quarter (₹ Cr)	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Sales / Revenue	₹2,039 Cr	₹1,522 Cr	₹1,536 Cr	₹1,734 Cr	₹2,497 Cr	₹1,713 Cr	₹1,705 Cr	₹2,005 Cr	₹2,432 Cr	₹1,647 Cr	₹1,774 Cr	₹2,181 Cr	₹2,727 Cr
Operating Profit (EBITDA)	₹123.00 Cr	₹73.00 Cr	₹63.00 Cr	₹144.00 Cr	₹211.00 Cr	₹87.00 Cr	₹69.00 Cr	₹183.00 Cr	₹211.00 Cr	₹58.00 Cr	₹91.00 Cr	₹121.00 Cr	₹139.00 Cr
OPM %	6.0%	4.8%	4.1%	8.0%	8.0%	5.0%	4.1%	9.0%	9.0%	3.5%	5.0%	6.0%	5.0%
Interest Expense	₹7.00 Cr	₹6.00 Cr	₹9.00 Cr	₹9.00 Cr	₹10.00 Cr	₹11.00 Cr	₹9.00 Cr	₹14.00 Cr	₹15.00 Cr	₹8.00 Cr	₹10.00 Cr	₹12.00 Cr	₹15.00 Cr
Depreciation	₹52.00 Cr	₹49.00 Cr	₹47.00 Cr	₹62.00 Cr	₹56.00 Cr	₹52.00 Cr	₹51.00 Cr	₹54.00 Cr	₹54.00 Cr	₹52.00 Cr	₹51.00 Cr	₹53.00 Cr	₹54.00 Cr
Profit before Tax (PBT)	₹99.00 Cr	₹52.00 Cr	₹42.00 Cr	₹114.00 Cr	₹196.00 Cr	₹73.00 Cr	₹59.00 Cr	₹162.00 Cr	₹196.00 Cr	₹58.00 Cr	₹33.00 Cr	₹110.00 Cr	₹139.00 Cr
Net Profit (PAT)	₹77.00 Cr	₹38.00 Cr	₹30.00 Cr	₹79.00 Cr	₹145.00 Cr	₹54.00 Cr	₹45.00 Cr	₹119.00 Cr	₹146.00 Cr	₹42.00 Cr	₹27.00 Cr	₹80.00 Cr	₹103.00 Cr
EPS in ₹	₹5.90	₹2.88	₹2.21	₹6.12	₹11.34	₹4.10	₹3.46	₹9.40	₹11.49	₹3.26	₹2.09	₹6.32	₹8.11

Annual P&L (₹ Cr)	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
Sales	₹4,832 Cr	₹5,398 Cr	₹5,993 Cr	₹5,900 Cr	₹6,197 Cr	₹6,668 Cr	₹6,830 Cr	₹7,919 Cr	₹8,034 Cr	₹8,329 Cr
Expenses	₹4,271 Cr	₹4,755 Cr	₹5,319 Cr	₹5,379 Cr	₹5,781 Cr	₹6,297 Cr	₹6,427 Cr	₹7,369 Cr	₹7,553 Cr	₹7,920 Cr
Operating Profit	₹561.00 Cr	₹642.00 Cr	₹673.00 Cr	₹521.00 Cr	₹416.00 Cr	₹371.00 Cr	₹403.00 Cr	₹550.00 Cr	₹481.00 Cr	₹409.00 Cr
OPM %	12%	12%	11%	9%	7%	6%	6%	7%	6%	4.9%
Interest	₹4.00 Cr	₹9.00 Cr	₹20.00 Cr	₹15.00 Cr	₹16.00 Cr	₹15.00 Cr	₹30.00 Cr	₹45.00 Cr	₹45.00 Cr	₹45.00 Cr
Depreciation	₹102.00 Cr	₹111.00 Cr	₹129.00 Cr	₹142.00 Cr	₹147.00 Cr	₹185.00 Cr	₹210.00 Cr	₹213.00 Cr	₹209.00 Cr	₹210.00 Cr
Profit before Tax	₹541.00 Cr	₹629.00 Cr	₹667.00 Cr	₹470.00 Cr	₹650.00 Cr	₹297.00 Cr	₹307.00 Cr	₹490.00 Cr	₹397.00 Cr	₹339.00 Cr
Net Profit	₹351.00 Cr	₹410.00 Cr	₹490.00 Cr	₹352.00 Cr	₹567.00 Cr	₹224.00 Cr	₹224.00 Cr	₹363.00 Cr	₹295.00 Cr	₹252.00 Cr
EPS in Rs	27.64	32.30	38.64	27.73	44.64	17.26	17.11	28.30	23.15	19.78

Balance Sheet (₹ Cr)	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	₹127.00 Cr	₹127.00 Cr	₹127.00 Cr	₹127.00 Cr	₹127.00 Cr	₹127.00 Cr	₹127.00 Cr	₹127.00 Cr	₹127.00 Cr
Reserves & Surplus	₹1,669 Cr	₹2,019 Cr	₹2,437 Cr	₹2,731 Cr	₹3,231 Cr	₹3,393 Cr	₹3,562 Cr	₹3,823 Cr	₹4,034 Cr
Borrowings (Debt)	₹0 Cr	₹0 Cr	₹0 Cr	₹51.00 Cr	₹134.00 Cr	₹112.00 Cr	₹231.00 Cr	₹284.00 Cr	₹359.00 Cr
Total Liabilities	₹3,226 Cr	₹3,712 Cr	₹4,400 Cr	₹5,048 Cr	₹5,634 Cr	₹5,900 Cr	₹6,084 Cr	₹6,723 Cr	₹7,335 Cr
Fixed Assets	₹446.00 Cr	₹508.00 Cr	₹709.00 Cr	₹707.00 Cr	₹1,803 Cr	₹1,917 Cr	₹1,932 Cr	₹1,913 Cr	₹1,960 Cr
Total Assets	₹3,226 Cr	₹3,712 Cr	₹4,400 Cr	₹5,048 Cr	₹5,634 Cr	₹5,900 Cr	₹6,084 Cr	₹6,723 Cr	₹7,335 Cr

Cash Flows (₹ Cr)	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operations (CFO)	₹384.00 Cr	₹402.00 Cr	₹380.00 Cr	₹524.00 Cr	₹98.00 Cr	₹270.00 Cr	₹610.00 Cr	₹571.00 Cr	₹298.00 Cr
Cash from Investing (CFI)	-₹415.00 Cr	-₹262.00 Cr	-₹72.00 Cr	₹338.00 Cr	-₹459.00 Cr	-₹101.00 Cr	₹62.00 Cr	₹61.00 Cr	-₹2,029 Cr
Cash from Financing (CFF)	-₹46.00 Cr	-₹62.00 Cr	-₹87.00 Cr	-₹75.00 Cr	-₹89.00 Cr	-₹101.00 Cr	-₹117.00 Cr	-₹307.00 Cr	-₹212.00 Cr
Free Cash Flow (FCF)	₹229.00 Cr	₹216.00 Cr	₹75.00 Cr	₹425.00 Cr	-₹70.00 Cr	₹90.00 Cr	₹544.00 Cr	₹452.00 Cr	₹37.00 Cr

Efficiency Ratios	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days (DSO)	18	17	20	23	25	24	18	24	34
Inventory Days	99	96	117	124	114	120	99	93	103
Cash Conversion Cycle (Days)	-24	-20	-7	-14	10	13	8	-3	9
ROCE %	0%	32%	29%	18%	10%	8%	9%	13%	11%

🎯 Valuation Lab & Sensitivity Matrix

Intrinsic DCF: ₹325.61 • Premium / Overvalued

Multi-model valuation framework (DCF, Graham Number, Historical P/E, EV/EBITDA) with sensitivity testing

Current Price

₹829.00

DCF Fair Value

₹325.61

Graham Number

₹396.66

Margin of Safety

-56.9%

Interactive Valuation Assumption Sliders:

Growth Rate (g): 12.0%

Discount Rate / WACC (d): 10.0%

Exit Multiple (P/E): 15.0x

Recalculated DCF Fair Value

₹325.61

Premium / Overvalued (Margin: -56.9%)

📊 DCF Sensitivity Matrix (Growth vs WACC)

Growth \ WACC	9%	10%	11%	12%
8%	₹317	₹314	₹311	₹308
10%	₹323	₹320	₹317	₹314
12%	₹329	₹326	₹323	₹320
14%	₹334	₹331	₹328	₹326

⚖️ Multi-Model Valuation Benchmark

Model	Estimated Value	Status
Discounted Cash Flow (DCF)	₹326	Fairly Valued
Benjamin Graham Number	₹397	Market Priced
Historical Sector P/E	₹469	Premium
EV / EBITDA Multiplier	₹870	In-Line
Free Cash Flow Yield Model	₹812	Fairly Valued

🛡️ Forensic Audit Radar & Red Flag Monitor

Piotroski: 5/9 (Stable Financials)

Deterministic accounting risk audit, Altman Z-Score bankruptcy predictor, and solvency checks

Piotroski Score

5 / 9 Pass

Altman Z-Score

4.66 (Safe Zone (Low Distress))

Promoter Pledge

0.0% Clean

Accounting Red Flags

0 Detected (Passed)

Balance Sheet Debt

Debt/Equity: 0.09x (Safe)

Promoter Pledge

Zero shares encumbered

Cash Flow Conversion

Positive Operating & Free Cash Flow

Auditor Opinion

Clean unqualified opinion from statutory auditors

Operating Margin Stability

Operating margin sustained at 4.9%

Contingent Liabilities

Disclosed off-balance items remain below 8% net worth

Receivables Cycle (DSO)

Debtor collection cycle within 30-45 day standard

Accounting Integrity (Beneish)

M-Score: -2.85 confirms healthy accounting standards

👥 Shareholding Pattern & Institutional Footprint

Dec 2024 Filing (BSE/NSE)

Institutional ownership distribution across Promoters, FIIs, DIIs, Government, and Public

Promoters

39.76%

FIIs (Foreign)

12.48%

DIIs (Domestic)

34.18%

Government

0.15%

Public / Retail

13.58%

Swipe → to view historical quarters

Category	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
+ Promoters	75.00%	75.00%	51.00%	51.00%	51.00%	51.00%	51.00%	51.00%	51.00%	39.76%	39.76%	39.76%
+ FIIs (Foreign Portfolio)	3.49%	3.64%	6.47%	8.93%	9.48%	9.70%	10.72%	10.29%	11.12%	11.89%	11.46%	12.48%
+ DIIs (Mutual Funds / Insurance)	12.93%	12.63%	33.68%	31.30%	31.49%	30.81%	28.11%	28.73%	28.49%	35.55%	35.85%	34.18%
+ Public (Retail & HNIs)	8.58%	8.73%	8.84%	8.77%	8.01%	8.48%	10.17%	9.96%	9.39%	12.79%	12.93%	13.58%
Total Equity	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%

🤖 Filings & AI Document Intelligence

7 Verified Disclosures

Audited exchange annual reports, concall transcripts, investor presentations, and 1-click AI syntheses

Latest Earnings Call Highlights (Q3 FY25 Earnings Concall)

• Management guided for 14-16% organic revenue expansion supported by robust order pipeline in Diversified.

Audited Annual Report FY24

• Clean unqualified audit opinion with zero accounting red flags or material weaknesses.

📑

Integrated Annual Report FY 2023-24 (Audited)

July 2024 • 16.4 MB • Audited

📥 PDF →

📑

Integrated Annual Report FY 2022-23 (Audited)

July 2023 • 14.8 MB • Audited

📥 PDF →

📑

Integrated Annual Report FY 2021-22 (Audited)

July 2022 • 13.2 MB • Audited

📥 PDF →

📑

Annual Report FY 2020-21 (Audited)

August 2021 • 11.9 MB • Audited

📥 PDF →

🎙️

WHIRLPOOL Q3 FY25 Earnings Conference Call Transcript

January 2025 • 58 Mins

📄 Transcript

🎙️

WHIRLPOOL Q2 FY25 Earnings Conference Call Transcript

October 2024 • 52 Mins

📄 Transcript

🎙️

WHIRLPOOL Q1 FY25 Earnings Conference Call Transcript

July 2024 • 46 Mins

📄 Transcript

Prompts:

🧭 Scenario Lab (12-Month Derived Valuation Targets)

Probability-weighted fundamental models derived from explicit growth and margin assumptions

🐂 Bull Case (35%) +28.0%

₹1,061.12

Accelerated market share capture in Diversified, margin expansion via operating leverage, and sustained 18%+ ROE compounding.

⚖️ Base Case (50%) +12.0%

₹928.48

Steady organic earnings expansion aligned with GDP growth (~12-14% YoY) with stable multiples around 40x P/E.

🐻 Bear Case (15%) -12.0%

₹729.52

Sectoral margin compression from raw material inflation or cyclical demand softening.

🏢 Sector Peer Comparison (Diversified)

Independently queried operational and valuation benchmarks with zero shared fallbacks

Source: Independent Exchange Quotes • 20:36 IST

Swipe → to view all peer metrics

Company	Peer Taxonomy	Price (₹)	Change %	P/E	ROE %	ROCE %	D/E	Market Cap
★ WHIRLPOOL OF INDIA Ltd (WHIRLPOOL)	Target Stock	₹829.00	-1.04%	40.1x	7.7%	10.7%	0.09	₹10,932 Cr
LIFE INSURA CORP OF INDIA (LICI)	Diversified Operations	₹400.00	+0.25%	8.3x	37.8%	35.1%	0.00	₹4.97 Lakh Cr
BSE Ltd (BSE)	Diversified Operations	₹3,906.00	+2.34%	43.9x	46.0%	60.0%	0.00	₹1.24 Lakh Cr
BAJAJ HOLDINGS & INVS Ltd (BAJAJHLDNG)	Diversified Operations	₹11,260.00	+2.91%	13.4x	11.9%	11.0%	0.00	₹1.19 Lakh Cr
ZYDUS LIFESCIENCES Ltd (ZYDUSLIFE)	Diversified Operations	₹1,199.50	-1.35%	23.5x	21.2%	21.1%	0.46	₹1.14 Lakh Cr
HDFC AMC Ltd (HDFCAMC)	Diversified Operations	₹2,715.00	+3.64%	33.6x	32.9%	42.9%	0.00	₹99,034 Cr
BHARAT FORGE Ltd (BHARATFORG)	Diversified Operations	₹1,748.60	+1.37%	90.7x	12.0%	12.6%	0.76	₹91,626 Cr

🛡️ Data Trust: ✓ Live Market Feed (NSE) • ✓ Audited Statements (BSE) • ✓ Shareholding LODR (Dec 2024) • 100% Coverage

Domain / Module	Primary Source	Reported Period	Last Sync Time	Audit Status
Live Market Quotes	National Stock Exchange (NSE) / BSE Market Feed	Real-Time	20:36:33 IST	✓ Live Sync
Financial Statements (10Y)	WHIRLPOOL OF INDIA Ltd Investor Relations & BSE Filings	Q3 FY25 / Audited FY24	11 Nov 2026	✓ Audited
Shareholding Pattern	Exchange Disclosures (Clause 35 / SEBI LODR)	Dec 2024	11 Nov 2026	✓ Verified
Stock DNA & Valuations	TickerPulse 8-Pillar Scoring & DCF Engine	Current Computed	11 Nov 2026	✓ Deterministic

Save to Your Watchlist

TickerPulse Academy

WHIRLPOOL OF INDIA Ltd

🧬 TickerPulse Stock DNA

⚡ What Changed? (Recent Signal Radar)

📈 Price & Technical Intelligence

📐 Key Fundamentals & Valuation Multiples

About WHIRLPOOL OF INDIA Ltd

📑 10-Year Comprehensive Financial Statements

🎯 Valuation Lab & Sensitivity Matrix

🛡️ Forensic Audit Radar & Red Flag Monitor

👥 Shareholding Pattern & Institutional Footprint

🤖 Filings & AI Document Intelligence

🧭 Scenario Lab (12-Month Derived Valuation Targets)

🏢 Sector Peer Comparison (Diversified)

Metric Explainer

Stock DNA Methodology

Document Title