Advance Lifestyles Limited (ADVLIFE.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

-325.3%

-₹65.33

vs ₹29.00 price

Levered DCF

-₹65.55

After debt service

Piotroski score

3 / 9

Weak

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	3.5×	13.03×	135×	38.37×	11.32×	-61.94×	-5.43×	-2.04×
P/B	0.49×	0.67×	1.08×	0.78×	0.34×	0.8×	0.79×	0.69×
P/S	0×	0×	0×	8.89×	0×	0×	0×	0×
EV / EBITDA	7.87×	-228.26×	-266.16×	-156.23×	-186.49×	-176.84×	-15.11×	-381×
Gross margin	0.0%	0.0%	0.0%	0.1%	0.0%	0.0%	0.0%	0.0%
Operating margin	0.0%	0.0%	0.0%	-16.1%	0.0%	0.0%	0.0%	0.0%
Net margin	0.0%	0.0%	0.0%	23.2%	0.0%	0.0%	0.0%	0.0%
Current ratio	7.28×	4.37×	2.67×	2.67×	0.09×	1.47×	1.48×	1.45×
Debt / equity	1.28×	1.53×	1.53×	1.43×	1.41×	1.47×	1.44×	1.16×
Interest coverage	-0.19×	0×	-0.03×	-0.16×	-4,700.76×	-3,486.81×	0×	0×
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	13.9%	5.1%	0.8%	2.0%	3.1%	-1.3%	-14.5%	-33.8%
Return on invested capital	-0.7%	-0.1%	-0.1%	-0.6%	0.3%	-0.2%	-0.2%	-0.1%
Return on assets	5.9%	1.9%	0.3%	0.8%	1.2%	-0.5%	-5.6%	-14.3%
Free cash flow yield	-440.1%	-7.8%	-2.8%	0.1%	3.1%	-1.3%	-14.3%	3.2%
Earnings yield	28.6%	7.7%	0.7%	2.6%	8.9%	-1.6%	-18.4%	-49.1%
Enterprise value	₹565M	₹612.8M	₹688.3M	₹579.6M	₹542.5M	₹678.4M	₹675.2M	₹640.8M
Net debt / EBITDA	5.68×	-159.07×	-155.65×	-100.85×	-149.89×	-114.52×	-9.76×	-238.86×
Cash conversion cycle (days)	0	0	0	-4,347	0	0	0	0