7NR Retail Ltd. (7NR.BO) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-293.5%

-₹13.48

vs ₹6.97 price

Levered DCF

-₹29.49

After debt service

Piotroski score

—

Altman Z-score

—

Rating

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	65.38×	32.75×	-12.88×	64.25×	10.58×	-14.47×	67.32×	36.67×
P/B	0.33×	0.38×	0.5×	0.52×	0.72×	0.77×	0.73×	0.73×
P/S	0.77×	0.51×	1.24×	0.32×	0.32×	2.81×	0.66×	0.59×
EV / EBITDA	41.51×	28.55×	-25.82×	28.5×	9.16×	-18.16×	13.98×	16.72×
Gross margin	13.5%	4.0%	-6.9%	2.3%	6.3%	2.3%	11.6%	9.0%
Operating margin	-7.4%	3.0%	-13.9%	-0.6%	2.4%	-26.9%	1.0%	1.8%
Net margin	1.2%	1.5%	-9.6%	0.5%	3.2%	-19.4%	0.9%	1.6%
Current ratio	5.96×	5.77×	4.49×	2.84×	2×	31.97×	3.07×	2.75×
Debt / equity	0.16×	0.17×	0.18×	0.07×	0.13×	0.01×	0×	0.03×
Interest coverage	-6.56×	2.1×	-12.11×	-5.76×	19.96×	-3,710.5×	90.85×	74.78×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.7%	0.5%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	47.5%	16.3%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	0.5%	1.1%	-3.9%	0.8%	7.1%	-5.3%	1.0%	2.0%
Return on invested capital	-2.8%	1.5%	-4.6%	-0.6%	4.4%	-5.2%	0.6%	1.7%
Return on assets	0.4%	0.8%	-2.6%	0.5%	3.7%	-3.7%	0.7%	1.5%
Free cash flow yield	-18.6%	27.9%	-20.0%	-123.5%	-41.9%	-33.3%	25.9%	-1.0%
Earnings yield	1.5%	3.0%	-7.8%	1.6%	9.9%	-6.9%	1.4%	2.8%
Enterprise value	₹139.7M	₹153M	₹194.9M	₹170.4M	₹89.6M	₹70.6M	₹46.8M	₹68.2M
Net debt / EBITDA	12.5×	8.14×	-6.8×	2.74×	1.22×	1.8×	-9.19×	-2.3×
Cash conversion cycle (days)	881	400	869	27	89	1,372	189	74