AB Cotspin India Ltd. (ABCOTS.NS) 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

-748.3%

-₹1,052.37

vs ₹162.32 price

Levered DCF

-₹1,475.75

After debt service

Piotroski score

—

Altman Z-score

—

Rating

D+

Overall 1 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021
P/E	66.58×	48.39×	35.67×	23.4×	5.19×
P/B	5.76×	4.46×	3.49×	1.06×	0.91×
P/S	2.96×	1.67×	0.95×	0.27×	0.25×
EV / EBITDA	24.12×	20.29×	13.17×	13.11×	4.65×
Gross margin	18.8%	20.8%	22.5%	18.4%	24.9%
Operating margin	8.7%	7.2%	6.6%	3.3%	7.9%
Net margin	4.4%	3.4%	2.7%	1.1%	4.9%
Current ratio	1.88×	1.65×	1.45×	1.29×	1.93×
Debt / equity	0.96×	1.5×	1.78×	2.3×	0.8×
Interest coverage	2.42×	2.12×	1.82×	1.61×	6.14×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021
Return on equity	8.7%	9.2%	9.8%	4.5%	17.6%
Return on invested capital	6.3%	5.7%	6.8%	2.9%	11.6%
Return on assets	4.2%	3.5%	3.4%	1.3%	8.3%
Free cash flow yield	-0.8%	-13.5%	-15.4%	-138.5%	-4.6%
Earnings yield	1.5%	2.1%	2.8%	4.3%	19.3%
Enterprise value	₹10.3B	₹6.6B	₹3.6B	₹1.4B	₹657.9M
Net debt / EBITDA	3.41×	5.09×	4.44×	8.96×	2.14×
Cash conversion cycle (days)	182	227	188	142	78