Last Update 28 Nov 25
Fair value Decreased 5.96%500238: Takeover Talks And Service Agreement Will Drive Future Performance
Analysts have revised their fair value estimate for Whirlpool of India downward from ₹1,507.27 to ₹1,417.40. This change reflects updates to discount rates, projected revenue growth, and anticipated profitability.
What's in the News
- Advent International is in advanced talks to acquire a 31% controlling stake in Whirlpool of India, with the US parent aiming to retain 20% in the company. The potential deal is expected to close by the end of the calendar year and would trigger an open offer for an additional 26% in accordance with takeover regulations. (Key Developments)
- A Services Agreement has been signed between Whirlpool of India and Whirlpool Asia LLP for the provision of engineering, technical, advisory, and support services from the Pune Global Technology and Engineering Centre. This agreement will take effect upon a reduction of indirect ownership below 50%. The agreement is set to run until March 2029, with payment terms secured for several years. (Key Developments)
- A Board Meeting is scheduled for November 4, 2025, to consider and approve the unaudited standalone and consolidated financial results for the quarter and half-year ending September 30, 2025. (Key Developments)
- A Special/Extraordinary Shareholders Meeting will take place on November 28, 2025, via postal ballot in India. (Key Developments)
Valuation Changes
- Fair Value Estimate has decreased from ₹1,507.27 to ₹1,417.40, reflecting a downward revision in the company's valuation.
- Discount Rate has risen slightly from 14.93% to 15.16%.
- Revenue Growth Projection has dropped from 12.03% to 11.37%.
- Net Profit Margin has improved marginally from 6.48% to 6.60%.
- Future P/E Ratio has fallen sharply from 40.30x to 15.24x.
Key Takeaways
- Successful cost takeout and productivity programs are improving margins, while product innovation and premiumization drive higher revenue and earnings growth.
- Gained market share and demand generation through brand investments and retail execution, bolstering future revenue and profit increases.
- Reduced support from Whirlpool Corporation and high costs could pressure net margins, with market conditions and fee changes affecting revenue and profitability.
Catalysts
About Whirlpool of India- Manufactures and markets home appliances in India and internationally.
- The company has implemented a successful cost takeout program, dubbed the productivity for growth program, which has already led to a gross margin improvement of 220 basis points. This initiative is likely to further improve margins moving forward.
- Whirlpool of India has gained significant market share in key segments like refrigerators and washers, driving triple-digit basis point increases in market share. This broad-based market share growth is expected to contribute to higher revenue growth in the future.
- Investments in brand ambassadors and retail execution at the outlet level have directly driven demand generation and market share gains, which should support continued revenue and profit growth.
- New product launches, such as the Direct-Cool Glassdoor range and dynamics detergent dispenser in semi-automatic washing machines, demonstrate innovation and a focus on premiumization, which can lead to higher margins and revenue streams.
- Effective management of working capital and reduced inventory levels, highlighted by substantial improvements in net working capital positions, should help in generating healthy cash flows and improving overall operational efficiency, thereby positively impacting earnings.
Whirlpool of India Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming Whirlpool of India's revenue will grow by 12.0% annually over the next 3 years.
- Analysts assume that profit margins will increase from 4.6% today to 6.5% in 3 years time.
- Analysts expect earnings to reach ₹7.2 billion (and earnings per share of ₹50.2) by about September 2028, up from ₹3.6 billion today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting ₹10.0 billion in earnings, and the most bearish expecting ₹5.5 billion.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 40.3x on those 2028 earnings, down from 47.2x today. This future PE is lower than the current PE for the IN Consumer Durables industry at 41.1x.
- Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 14.93%, as per the Simply Wall St company report.
Whirlpool of India Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- The anticipated sell-down of Whirlpool of India shares by Whirlpool Corporation may reduce parent company support, which could impact revenue and earnings if strategic alignment and branding suffer.
- Increased employee costs, particularly in retail, without a corresponding proportional rise in revenue and margin improvements, can put pressure on net margins and profitability.
- Dependency on market conditions such as seasonal demand, commodity prices, and currency fluctuations could adversely affect revenue growth and gross margins.
- High staff costs, compared to industry peers, may indicate inefficiency, impacting the overall net margins and earnings if not addressed judiciously.
- Changes in royalty or licensing fees from Whirlpool Corporation could impact financials, increasing operational expenses and reducing net profitability.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of ₹1507.273 for Whirlpool of India based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of ₹2100.0, and the most bearish reporting a price target of just ₹1100.0.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be ₹110.4 billion, earnings will come to ₹7.2 billion, and it would be trading on a PE ratio of 40.3x, assuming you use a discount rate of 14.9%.
- Given the current share price of ₹1343.0, the analyst price target of ₹1507.27 is 10.9% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
Have other thoughts on Whirlpool of India?
Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.
Create NarrativeHow well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.



