Anuroop Packaging Limited (ANUROOP.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

+55.1%

₹13.94

vs ₹8.99 price

Levered DCF

-₹4.92

After debt service

Piotroski score

3 / 9

Weak

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	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	4.2×	4.7×	5.17×	7.16×	6.85×	9.15×	5.4×	5.4×
P/B	0.33×	0.58×	0.82×	0.88×	0.83×	1×	1.09×	0.95×
P/S	0.82×	1.04×	0.76×	0.87×	1.06×	0.97×	0.63×	1×
EV / EBITDA	3.87×	4.03×	5.57×	5.92×	10.06×	9.51×	3.71×	5.62×
Gross margin	89.0%	90.4%	64.7%	79.9%	71.1%	77.7%	84.7%	59.5%
Operating margin	28.7%	31.6%	55.0%	54.0%	15.3%	10.5%	69.6%	22.5%
Net margin	19.5%	22.1%	14.6%	12.1%	15.4%	10.6%	11.7%	18.6%
Current ratio	2.25×	1.97×	1.95×	1.39×	1.81×	1.99×	1.68×	2.29×
Debt / equity	0.34×	0.47×	0.57×	0.36×	0.51×	0.38×	0.32×	0.42×
Interest coverage	3.14×	3.68×	12.13×	13.28×	178.48×	45.52×	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	7.8%	12.4%	15.9%	12.2%	12.2%	10.9%	20.1%	17.7%
Return on invested capital	6.2%	8.4%	30.2%	28.6%	6.3%	5.8%	69.6%	10.0%
Return on assets	5.2%	7.9%	9.5%	6.8%	6.5%	5.7%	8.9%	10.2%
Free cash flow yield	7.2%	-6.5%	-25.1%	78.9%	-35.1%	-19.1%	26.9%	-46.1%
Earnings yield	23.8%	21.3%	19.3%	14.0%	14.6%	10.9%	18.6%	18.6%
Enterprise value	₹256.1M	₹338.1M	₹354.6M	₹265.7M	₹250.4M	₹160.8M	₹123.4M	₹121.2M
Net debt / EBITDA	1.93×	1.77×	2.25×	1.7×	3.63×	1.47×	-0.26×	1.39×
Cash conversion cycle (days)	742	541	168	162	245	259	262	163