Adroit Infotech Limited (ADROITINFO.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

-2312.3%

-₹283.39

vs ₹12.81 price

Levered DCF

-₹276.33

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

—

Rating

C+

Overall 2 / 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	15.83×	49.48×	11.06×	6.84×	32.92×	-3,184.21×	-0.34×	-32.03×
P/B	0.67×	0.46×	0.94×	1.87×	2.99×	2.55×	1.71×	0.88×
P/S	1.07×	1.08×	1.33×	1.66×	3.25×	2.57×	1.33×	2.09×
EV / EBITDA	7.61×	11.88×	6.18×	7.14×	14.84×	13.19×	-0.53×	-99.18×
Gross margin	44.8%	30.1%	29.0%	44.1%	52.2%	46.8%	40.3%	33.1%
Operating margin	6.5%	-10.8%	12.7%	17.5%	14.7%	-9.2%	4.7%	-6.9%
Net margin	6.8%	2.2%	12.1%	16.9%	9.7%	-0.1%	-389.0%	-6.5%
Current ratio	1.96×	1.61×	2.53×	1.65×	0.63×	1.19×	0.45×	2.8×
Debt / equity	0.34×	0.22×	0.1×	0.17×	0.95×	0.21×	0.91×	0.1×
Interest coverage	1.9×	-4.26×	10.88×	13.27×	6.32×	-3.12×	1.44×	-6.16×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	4.3%	0.9%	8.5%	19.1%	8.9%	-0.1%	-499.9%	-2.7%
Return on invested capital	2.1%	-1.6%	5.7%	13.1%	6.8%	0.9%	3.1%	-2.5%
Return on assets	2.9%	0.7%	6.3%	11.1%	3.5%	-0.0%	-180.0%	-2.0%
Free cash flow yield	8.2%	-63.6%	-1.8%	-20.6%	-2.0%	-12.3%	0.7%	18.6%
Earnings yield	6.3%	2.0%	9.0%	10.2%	3.0%	-0.0%	-292.0%	-3.1%
Enterprise value	₹390M	₹505.2M	₹349.1M	₹406.4M	₹273.3M	₹171.7M	₹163.5M	₹365.1M
Net debt / EBITDA	-2.58×	3.81×	0.32×	0.61×	3.58×	0.99×	-0.19×	-10.13×
Cash conversion cycle (days)	100	299	191	94	76	228	-163	363