Search companies

Find a company by ticker or name

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
-132.9%
-₹1,260.48
vs ₹3,827.30 price
Levered DCF
-₹1,137.41
After debt service
Piotroski score
7 / 9
Strong
Altman Z-score
64.58
Safe zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E58.8×63.8×47.73×19.46×23.83×27.28×53.61×73.16×
P/B12.67×7.73×3.03×2.73×3.28×8.82×13.17×20.72×
P/S15.64×10.06×2.85×2.63×3.31×4.32×6.15×7.14×
EV / EBITDA43.22×42.61×21.46×12.56×15.85×19.81×34.88×41.4×
Gross margin46.3%45.2%36.6%46.3%37.4%35.8%32.4%30.9%
Operating margin33.2%36.9%15.7%18.0%18.4%22.4%16.0%17.6%
Net margin26.6%15.8%6.0%13.5%13.9%15.9%11.5%9.8%
Current ratio3.82×3.91×1.74×2.89×3.32×1.3×1.28×1.18×
Debt / equity0.02×0.01×0.32×0.01×0×0.82×0.53×0.66×
Interest coverage135.98×59.67×18.93×46.02×15.73×13.81×6.9×8.9×
Dividend yield0.1%0.1%0.5%0.7%0.0%0.0%0.0%0.0%
Payout ratio3.4%7.7%25.6%13.1%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity21.5%12.1%6.3%14.0%13.8%32.3%24.6%28.3%
Return on invested capital18.4%20.3%7.3%13.8%14.1%18.5%17.2%20.0%
Return on assets18.0%10.2%3.9%10.9%10.9%13.1%11.8%10.9%
Free cash flow yield-0.1%-0.8%-7.6%-1.9%-2.5%-5.4%0.4%-0.4%
Earnings yield1.7%1.6%2.1%5.1%4.2%3.7%1.9%1.4%
Enterprise value₹207.6B₹98.9B₹22.3B₹15.9B₹17B₹16.1B₹15.3B₹17.6B
Net debt / EBITDA-0.39×-1.02×1.8×-0.21×-0.09×1.65×1.27×1.26×
Cash conversion cycle (days)139122201141161008851