Auro Laboratories Limited (AUROLAB.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

-300.6%

-₹481.33

vs ₹239.90 price

Levered DCF

-₹536.94

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

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	47.87×	82×	13.9×	13.94×	22×	7.04×	4.83×	8.6×
P/B	3.65×	3.59×	2.58×	1×	1.98×	1.77×	0.91×	2.17×
P/S	5.5×	7.95×	2.06×	0.65×	1.24×	0.95×	0.46×	0.83×
EV / EBITDA	19.47×	49.08×	12.52×	8.81×	12.43×	3.57×	2.8×	5.46×
Gross margin	80.3%	52.5%	47.3%	29.7%	33.4%	43.6%	40.4%	35.1%
Operating margin	23.4%	11.9%	40.9%	6.4%	7.2%	19.3%	14.4%	14.9%
Net margin	11.5%	9.5%	14.8%	4.7%	5.6%	13.6%	9.5%	9.7%
Current ratio	1.08×	0.99×	1.29×	1.97×	1.87×	3.05×	2.93×	2.88×
Debt / equity	1.37×	1.05×	0.63×	0.19×	0.44×	0.11×	0.15×	0.46×
Interest coverage	1.69×	2.13×	29.28×	4.08×	4.37×	22.26×	10.68×	9.4×
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	7.6%	4.3%	18.6%	7.1%	9.0%	25.1%	18.9%	25.3%
Return on invested capital	4.7%	2.5%	23.3%	5.6%	5.6%	20.9%	16.9%	18.2%
Return on assets	2.9%	1.9%	9.1%	4.4%	5.2%	17.1%	12.5%	13.1%
Free cash flow yield	-7.7%	-11.7%	-15.5%	-2.3%	-17.9%	24.6%	44.0%	13.9%
Earnings yield	2.1%	1.2%	7.2%	7.2%	4.6%	14.2%	20.7%	11.6%
Enterprise value	₹2.3B	₹2B	₹1.3B	₹386.8M	₹710.8M	₹428.8M	₹203.2M	₹425.7M
Net debt / EBITDA	5.22×	11.09×	2.37×	1.05×	1.5×	-0.64×	0.1×	0.61×
Cash conversion cycle (days)	642	76	120	89	92	11	40	50