Autoriders International Ltd. (AUTOINT.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

-554.5%

-₹1,069.38

vs ₹235.30 price

Levered DCF

-₹1,717.80

After debt service

Piotroski score

—

Altman Z-score

—

Rating

C-

Overall 1 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021
P/E	17.22×	2.04×	0.28×	0.15×	0.34×	-0.49×
P/B	2.66×	0.35×	0.08×	0.04×	0.06×	0.07×
P/S	1.55×	0.2×	0.03×	0.01×	0.03×	0.05×
EV / EBITDA	6.44×	1.7×	1.24×	1.6×	2.19×	3.5×
Gross margin	43.0%	45.4%	43.7%	41.7%	43.9%	42.0%
Operating margin	14.1%	15.6%	16.3%	17.6%	12.8%	-7.9%
Net margin	9.0%	9.6%	11.3%	9.6%	8.8%	-10.0%
Current ratio	1.25×	1.33×	1.11×	0.89×	0.93×	1.25×
Debt / equity	0.57×	0.65×	0.89×	1.37×	1.27×	1.13×
Interest coverage	4.43×	4.73×	5.03×	6.26×	3.2×	-1.34×
Dividend yield	0.0%	0.0%	0.8%	0.0%	0.0%	0.0%
Payout ratio	0.6%	0.0%	0.2%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021
Return on equity	15.4%	16.9%	29.1%	29.3%	18.0%	-15.0%
Return on invested capital	10.9%	11.7%	17.9%	13.5%	10.4%	-4.1%
Return on assets	8.6%	9.0%	13.3%	10.1%	6.7%	-5.6%
Free cash flow yield	-1.4%	-43.7%	189.3%	-783.6%	-768.4%	97.5%
Earnings yield	5.8%	48.9%	357.5%	686.2%	298.4%	-203.6%
Enterprise value	₹1.9B	₹430.3M	₹298.5M	₹315.4M	₹214.5M	₹149.9M
Net debt / EBITDA	1.12×	1.02×	1.13×	1.55×	2.09×	3.27×
Cash conversion cycle (days)	35	36	30	-59	-60	42