Aurionpro Solutions Limited (AURIONPRO.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

+243.3%

₹1,943.73

vs ₹566.25 price

Levered DCF

₹1,021.44

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

3.68

Safe zone

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	18.62×	47.19×	40.95×	7.22×	10.53×	-2.56×	2.97×	5.59×
P/B	2.24×	5.93×	5.77×	1.41×	1.87×	0.93×	0.17×	0.64×
P/S	2.76×	7.6×	6.05×	1.07×	1.47×	0.84×	0.21×	0.61×
EV / EBITDA	13.49×	35.3×	26.12×	5.13×	6.66×	10.21×	2.37×	3.45×
Gross margin	24.9%	25.3%	28.5%	28.7%	63.4%	30.6%	66.4%	65.2%
Operating margin	17.3%	18.8%	28.3%	20.0%	19.3%	-14.1%	11.2%	17.2%
Net margin	14.8%	15.9%	15.9%	14.8%	14.0%	-32.6%	7.0%	10.9%
Current ratio	2.37×	2.95×	2.2×	1.95×	2.11×	1.89×	1.63×	1.45×
Debt / equity	0.03×	0.02×	0.09×	0.18×	0.15×	0.37×	0.28×	0.23×
Interest coverage	24.05×	33.18×	19.21×	12.23×	12.45×	-3.33×	2.79×	7.56×
Dividend yield	0.7%	0.2%	0.1%	0.8%	0.0%	0.0%	6.3%	1.8%
Payout ratio	13.2%	10.1%	4.3%	5.9%	0.0%	0.0%	18.6%	10.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	12.0%	12.4%	15.2%	19.6%	17.8%	-36.2%	5.9%	11.4%
Return on invested capital	11.0%	11.6%	20.0%	17.8%	16.2%	-11.0%	5.9%	10.8%
Return on assets	9.0%	9.5%	10.1%	11.5%	11.0%	-19.8%	3.3%	6.2%
Free cash flow yield	-2.8%	0.7%	2.4%	-0.7%	6.6%	12.6%	-34.6%	-30.1%
Earnings yield	5.4%	2.1%	2.6%	13.9%	9.5%	-39.0%	33.7%	17.9%
Enterprise value	₹38.3B	₹86.8B	₹52B	₹7.7B	₹7.7B	₹4.1B	₹2.3B	₹4B
Net debt / EBITDA	-0.25×	-0.97×	-0.85×	0.43×	0.18×	2.51×	1.39×	0.72×
Cash conversion cycle (days)	144	-26	111	142	95	179	130	11