Amrapali Industries Ltd. (AMRAPLIN.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

+6.9%

₹36.37

vs ₹34.03 price

Levered DCF

-₹134.00

After debt service

Piotroski score

4 / 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	5.61×	52.4×	78×	83.36×	-239.29×	9.74×	37.71×	-311.72×
P/B	1.54×	2.63×	2.3×	1.97×	3.38×	0.78×	0.62×	0.75×
P/S	0×	0×	0×	0×	0×	0×	0×	0×
EV / EBITDA	10.62×	16.07×	17.26×	17.95×	24.15×	2.49×	9.24×	13.92×
Gross margin	0.1%	0.0%	-0.0%	0.1%	0.0%	0.1%	0.1%	-0.1%
Operating margin	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	-0.1%
Net margin	0.0%	0.0%	0.0%	0.0%	-0.0%	0.0%	0.0%	-0.0%
Current ratio	0.77×	1.12×	1.02×	1.02×	0.95×	0.8×	0.49×	0.57×
Debt / equity	3.82×	1.16×	2.01×	3.1×	2.74×	0.69×	1.88×	1.9×
Interest coverage	1.59×	0.17×	0.37×	0.91×	0.71×	1×	0.78×	-3.08×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	14.9%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	-4625.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	27.4%	5.0%	2.9%	2.4%	-1.4%	7.9%	1.6%	-0.2%
Return on invested capital	7.3%	0.6%	1.6%	3.5%	3.6%	12.0%	3.3%	-1.9%
Return on assets	4.6%	1.4%	0.5%	0.4%	-0.3%	2.1%	0.3%	-0.1%
Free cash flow yield	-97.9%	-7.3%	48.7%	-25.4%	-4.1%	-153.4%	162.6%	133.0%
Earnings yield	17.8%	1.9%	1.2%	1.2%	-0.4%	10.2%	2.7%	-0.3%
Enterprise value	₹2.5B	₹1.2B	₹1.3B	₹1.5B	₹1.7B	₹347.2M	₹672.6M	₹630.8M
Net debt / EBITDA	7.61×	4.82×	7.93×	10.97×	10.1×	0.8×	6.87×	9.39×
Cash conversion cycle (days)	0	0	0	0	0	-1	1	0