Windsor Machines Peer Comparison

NSE: WINDMACHIN | BSE: 522029

₹291.60

₹3.00 (1.04%)

As on 16-Oct-2026IST

Market cap

₹3,022 Cr

Revenue (TTM)

₹606 Cr

P/E Ratio

449.6

P/B Ratio

4.3

Div. Yield

0 %

Edit

	Windsor Machines	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Market cap (₹ Cr)	3,022	29,423	22,666	14,960	14,522
Revenue (₹ Cr)	606	7,937	2,191	1,611	3,059
Net Profit (₹ Cr)	6.73	534.60	321.72	193.81	-6.53
Net Margin (%)	1.10	6.69	14.39	11.64	-0.21
RoE (%)	0.29	16.32	16.79	15.65	0.87
Price to Earnings	449.58	53.87	70.45	66.88	687.32
Price-To-Book	4.27	7.94	11.01	8.68	4.28

Income Statement (₹ Cr)

	Windsor Machines	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Operating Revenue	605.99	7,936.74	2,191.43	1,611.28	3,059.29
Total Income	610.22	7,987.41	2,235.39	1,665.40	3,142.79
Total Expenditure	576.25	6,547.67	1,656.06	1,382.41	2,828.17
EBITDA	29.74	1,389.07	535.37	228.87	231.12
Depreciation	21.37	182.89	53.01	25.98	145.65
EBIT	8.37	1,206.18	482.36	202.89	85.46
Interest	7.51	499.37	82.00	14.85	133.13
Other Income	4.23	50.67	43.96	54.12	83.50
Exceptional Items	7.31	-32.45	0.00	0.00	0.00
Profit before Tax	12.40	725.03	444.32	242.16	35.83
Provision for Tax	5.67	190.43	122.60	48.35	42.36
Profit after Tax	6.73	534.60	321.72	193.81	-6.53

	Windsor Machines	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Shareholder's Funds	493.30	3,620.19	2,001.33	1,670.85	3,407.18
Minority Interest	0.00	11.55	0.00	-12.10	22.06
Non-Current Liabilities	135.02	3,377.71	435.62	82.98	186.06
Current Liabilities	255.13	3,899.60	1,178.38	602.79	721.27
Total Liabilities	933.25	10,845.90	3,615.33	--	4,309.94

	Windsor Machines	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Non-Current Assets	264.97	5,062.29	847.95	507.30	675.20
Current Assets	325.86	5,428.11	2,657.87	1,668.76	3,400.92
Total Assets	933.25	10,845.90	3,615.33	--	4,309.94
Total Debt*	79.80	5,313.78	849.63	--	317.61
Net Current Assets	70.74	1,528.51	1,479.49	1,065.97	2,679.65
Contingent Liabilities	6.82	234.24	463.04	--	9.10

	Windsor Machines	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Cash From Operating Activities	-51.25	932.21	54.39	--	350.34
Cash Flow from Investing Activities	-127.28	-320.68	-302.05	--	-1,004.42
Cash from Financing Activities	112.12	-588.96	287.15	--	1,689.91
Net Cash Inflow / Outflow	-66.41	22.57	39.49	--	1,035.83

	Windsor Machines	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
ROCE (%)	2.04	14.46	21.34	--	8.37
ROE (%)	0.29	16.32	16.79	15.65	0.87
ROA (%)	0.71	5.01	10.04	11.54	-0.20
EBIT Margin (%)	1.38	15.20	22.01	12.59	2.79
Net Margin (%)	1.10	6.69	14.39	11.64	-0.21
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Windsor Machines	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Revenue Growth (%)	51.04	22.88	17.44	55.31	84.88
EBIT Growth (%)	-32.48	15.98	5.61	35.30	-62.75
Net Profit Growth (%)	169.49	18.37	-4.40	49.92	-103.36
EPS Growth (%)	166.55	28.45	-4.40	22.17	-88.00
Book Value Growth (%)	26.51	17.20	18.69	--	143.95

	Windsor Machines	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Price / Earnings	1,319.31	51.48	70.45	63.70	535.81
Price / Book Value	4.27	7.94	11.01	8.68	4.28
Dividend Yield (%)	0.00	0.35	0.00	0.26	0.10
EV/EBITDA	103.16	23.87	43.67	63.78	54.17
Market Cap (₹ Cr)	1,803.17	19,284.87	16,421.65	--	12,440.13

	Windsor Machines	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Debt to Equity	0.11	0.86	0.20	0.01	0.04
Short term debt to equity ratio	0.03	0.21	0.19	--	0.05
Current Ratio	1.28	1.39	2.26	2.77	4.72
Quick Ratio	0.43	1.20	1.27	2.05	4.11
Interest Coverage	2.65	2.45	6.42	17.31	1.27

	Windsor Machines	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Debtors to sales (%)	6.30	12.01	27.34	14.89	14.77
Asset Turnover	0.64	0.74	0.68	0.96	0.95
Receivable days	20.07	39.08	94.66	--	102.78
Inventory Days	114.96	31.64	180.17	--	91.84
Payable days	100.79	65.92	178.73	--	144.55
Cash Conversion Cycle	34.25	4.80	96.10	--	50.08

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