Whirlpool (WHR) Financials

$32.71

$-0.32 (-0.97%)

As on 18-Sep-2026 13:43EDT

Market cap

$2,084 Mln

Revenue (TTM)

$14,921 Mln

P/E Ratio

10.5

P/B Ratio

0.5

Div. Yield

8.2 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	14,921.00	15,524.00	16,606.00	19,457.00	19,724.00	21,983.00
Cost of Revenue	12,905.00	13,164.00	14,053.00	16,264.00	16,699.00	17,558.00
Gross Profit	2,016.00	2,360.00	2,553.00	3,193.00	3,025.00	4,425.00
Operating Expenses	1,474.00	1,633.00	1,683.00	1,993.00	1,820.00	2,081.00
Operating Profit (EBIT)	542.00	727.00	870.00	1,200.00	1,205.00	2,344.00
Other Income	--	--	--	--	--	-8.00
Profit before Tax	285.00	482.00	-295.00	565.00	-1,246.00	2,324.00
Provision for Tax	92.00	142.00	10.00	77.00	265.00	518.00
Profit after Tax (Net Income)	187.00	317.00	-323.00	481.00	-1,519.00	1,783.00
Minority Interest	-6.00	-23.00	-18.00	-6.00	-8.00	-23.00
Consolidated Profit	181.00	318.00	-323.00	481.00	-1,519.00	1,783.00

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	3,933.00	2,726.00	2,683.00	2,362.00	2,336.00	4,846.00
Minority Interest	-6.00	--	--	--	170.00	167.00
Non-Current Liabilities	8,400.00	6,773.00	6,045.00	7,827.00	8,687.00	6,762.00
Current Liabilities	5,004.00	6,513.00	7,323.00	6,948.00	5,931.00	8,510.00
Total Liabilities	22,330.00	16,001.00	16,301.00	17,312.00	17,124.00	20,285.00

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	11,570.00	11,077.00	11,062.00	11,105.00	10,730.00	10,590.00
Current Assets	5,756.00	4,924.00	5,239.00	6,207.00	6,394.00	9,695.00
Total Assets	22,335.00	16,001.00	16,301.00	17,312.00	17,124.00	20,285.00
Total Debt*	8,057.00	7,858.00	7,337.00	7,843.00	8,199.00	6,031.00
Net Current Assets	747.00	-1,589.00	-2,084.00	-741.00	463.00	1,185.00

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	481.00	835.00	915.00	1,390.00	2,176.00
Cash Flow from Investing Activities	--	-520.00	-140.00	-553.00	-3,568.00	-660.00
Cash from Financing Activities	--	-620.00	-938.00	-792.00	1,206.00	-1,339.00
Net Cash Inflow / Outflow	--	--	--	--	-972.00	177.00

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	3.20	5.65	-5.83	8.71	-27.77	29.28
Cash EPS ($)	3.04	11.68	0.18	15.83	-19.09	37.39
Adjusted Book Value ($)	58.19	48.59	48.43	42.79	42.71	79.57
Dividend per Share ($)	8.17	--	--	--	--	--
Cash Flow per Share ($)	--	8.57	15.07	16.58	25.41	35.73
Free Cash Flow per Share ($)	--	1.64	6.93	6.63	14.99	27.11

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	3.08	-3.19	4.64	-14.19	17.01
ROE (%)	5.44	11.72	-12.80	20.48	-42.30	40.84
ROA (%)	0.82	1.96	-1.92	2.79	-8.12	8.76
EBIT Margin (%)	4.09	5.30	1.02	4.85	-5.26	11.40
Net Margin (%)	1.25	2.04	-1.95	2.47	-7.70	8.11
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	-3.89	-0.07	-0.15	-0.01	-0.10	0.13
EBIT Growth (%)	9.12	384.12	-81.99	191.03	-141.36	53.24
Net Profit Growth (%)	207.74	198.14	-167.15	131.67	-185.19	65.86
EPS Growth (%)	221.49	1.97	-1.67	1.31	-1.95	0.74
Book Value Growth (%)	45.87	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	10.52	12.77	-19.64	13.97	-5.09	8.02
Price / Book Value	0.55	1.48	2.36	2.85	3.31	2.95
Dividend Yield (%)	8.17	--	--	--	--	--
EV/EBITDA	9.17	9.68	24.66	9.96	-24.87	5.76
Close Price ($)	39.42	72.14	114.48	121.77	141.46	234.66
High Price ($)	111.96	135.44	126.26	160.74	245.44	257.68
Low Price ($)	36.06	65.35	84.18	98.40	124.43	171.33
Market Cap ($ Cr)	2,084.42	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	1.74	2.88	2.73	3.32	3.51	1.24
Short term debt to equity ratio	0.06	0.34	0.70	0.35	0.11	0.06
Current Ratio	1.15	0.76	0.72	0.89	1.08	1.14
Quick Ratio	0.71	0.40	0.44	0.57	0.73	0.82
Interest Coverage	1.90	2.41	0.47	2.69	-5.46	14.33

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	8.29	8.22	7.93	7.86	7.88	14.10
Asset Turnover	0.65	0.96	0.99	1.13	1.05	1.08
Receivable days	--	30.50	31.30	28.95	43.10	51.58
Inventory Days	--	60.24	55.65	48.69	52.56	52.19
Payable days	--	100.36	92.63	78.31	96.12	106.58
Cash Conversion Cycle	--	-9.62	-5.69	-0.67	-0.46	-2.81

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)