Ansal Buildwell Limited (ANSALBU.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

+613.5%

₹620.78

vs ₹87.00 price

Levered DCF

₹70.55

After debt service

Piotroski score

4 / 9

Average

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	74.91×	9.86×	7.49×	-18.46×	6.15×	4.66×	33.31×	-4.01×
P/B	0.47×	0.61×	0.89×	0.48×	0.63×	0.32×	0.17×	0.37×
P/S	1.36×	1.61×	2.63×	1.59×	0.37×	0.43×	0.24×	0.78×
EV / EBITDA	8.97×	6.33×	5.78×	13.18×	3.67×	4.35×	5.42×	22.85×
Gross margin	54.4%	70.2%	82.4%	53.9%	19.9%	36.7%	40.8%	47.2%
Operating margin	17.1%	50.6%	46.8%	6.2%	10.3%	18.5%	16.5%	8.0%
Net margin	1.8%	16.3%	35.1%	-8.6%	6.0%	9.2%	0.7%	-19.4%
Current ratio	0.66×	1.27×	1.26×	1.21×	1.15×	1.41×	1.45×	1.54×
Debt / equity	0.38×	0.32×	0.26×	0.3×	0.27×	0.55×	0.66×	0.81×
Interest coverage	1.57×	5.39×	4.75×	0.57×	3.66×	1.65×	1.17×	0.31×
Dividend yield	1.2%	0.9%	0.0%	0.0%	0.5%	0.0%	0.0%	1.1%
Payout ratio	91.4%	9.3%	0.0%	0.0%	3.3%	0.0%	0.0%	-4.3%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	0.6%	6.1%	11.8%	-2.6%	10.2%	6.8%	0.5%	-9.3%
Return on invested capital	0.5%	7.1%	7.8%	-1.2%	7.2%	7.8%	4.6%	2.0%
Return on assets	0.1%	1.5%	2.8%	-0.6%	2.4%	1.9%	0.1%	-2.6%
Free cash flow yield	-4.5%	-12.6%	18.9%	-0.6%	79.2%	75.4%	179.3%	57.4%
Earnings yield	1.3%	10.1%	13.3%	-5.4%	16.3%	21.4%	3.0%	-24.9%
Enterprise value	₹843.1M	₹1.2B	₹1.2B	₹740.4M	₹963.8M	₹736.8M	₹748.3M	₹1.1B
Net debt / EBITDA	2.53×	2.07×	0.69×	3.91×	1.01×	2.51×	4.32×	15.57×
Cash conversion cycle (days)	6,786	9,198	18,133	7,830	797	1,932	2,349	3,834