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
+56793.8%
₹114,424.74
vs ₹201.12 price
Levered DCF
-₹1,128.69
After debt service
Piotroski score
—
Altman Z-score
—
Rating
C-
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021
P/E9.68×8.35×15.56×14.38×16.37×
P/B0.75×0.84×0×0×0×
P/S0.04×0.28×1.04×0.89×1.73×
EV / EBITDA6.46×8.29×0×0×0×
Gross margin1.0%6.8%10.9%5.8%7.3%
Operating margin0.7%5.8%11.4%7.5%14.5%
Net margin0.4%3.3%6.7%6.2%10.6%
Current ratio2.06×1.62×0×0×0×
Debt / equity0.6×0.78×0×0×0×
Interest coverage3.75×3.01×4.09×29.66×15.5×
Dividend yield0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021
Return on equity7.7%10.1%0.0%0.0%0.0%
Return on invested capital5.0%7.8%0.0%0.0%0.0%
Return on assets3.3%3.5%0.0%0.0%0.0%
Free cash flow yield52.5%-8.3%0.0%0.0%0.0%
Earnings yield10.3%12.0%6.4%7.0%6.1%
Enterprise value₹10.8B₹16.3B₹0₹0₹0
Net debt / EBITDA0.87×3.69×0×0×0×
Cash conversion cycle (days)252000