Alldigi Tech Limited (ALLDIGI.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

+208.5%

₹2,557.31

vs ₹829.00 price

Levered DCF

₹2,933.20

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

B-

Overall 3 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	13.03×	17.8×	17.45×	15.16×	22.31×	13.75×	3.92×	27.99×
P/B	4.27×	5.71×	4.55×	3.22×	3.8×	1.82×	0.77×	2.01×
P/S	1.79×	2.71×	2.38×	1.9×	2.51×	1.75×	0.6×	1.68×
EV / EBITDA	7.12×	9.31×	8.78×	7.2×	8.74×	4.99×	0.97×	9.16×
Gross margin	100.0%	100.0%	100.0%	100.0%	100.0%	30.9%	28.3%	38.7%
Operating margin	17.3%	16.0%	17.9%	15.5%	18.0%	17.2%	19.1%	13.3%
Net margin	13.7%	15.2%	13.6%	12.5%	11.2%	12.7%	15.3%	6.0%
Current ratio	2.61×	2.69×	2.9×	3.3×	4.09×	6.28×	5.13×	8.63×
Debt / equity	0.68×	0.24×	0.18×	0.19×	0.21×	0.08×	0.1×	0×
Interest coverage	11.93×	19.06×	19.02×	16.46×	27.4×	18.01×	22.91×	71.1×
Dividend yield	8.5%	4.6%	4.1%	4.1%	11.5%	0.0%	10.4%	2.1%
Payout ratio	111.2%	82.2%	71.4%	62.4%	256.2%	0.0%	40.8%	58.6%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	32.8%	32.1%	26.1%	21.3%	17.0%	13.2%	19.7%	7.2%
Return on invested capital	20.1%	20.0%	21.1%	16.3%	12.8%	13.1%	17.2%	8.5%
Return on assets	15.8%	19.9%	17.4%	14.6%	12.1%	11.0%	15.5%	6.4%
Free cash flow yield	10.9%	6.6%	6.6%	7.5%	6.3%	12.8%	32.4%	3.1%
Earnings yield	7.7%	5.6%	5.7%	6.6%	4.5%	7.3%	25.5%	3.6%
Enterprise value	₹11.5B	₹14.6B	₹10.8B	₹6.9B	₹7.6B	₹3.5B	₹740.9M	₹3.7B
Net debt / EBITDA	0.51×	-0.12×	-0.3×	-0.48×	-0.44×	-1.8×	-1.34×	-1.77×
Cash conversion cycle (days)	42	76	74	82	82	39	28	46