Bizotic Commercial Limited (BIZOTIC.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

-926.8%

-₹685.03

vs ₹82.85 price

Levered DCF

-₹1,112.19

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

4.8

Safe zone

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	42.09×	16.57×	12.5×	35.77×	231.08×	407.14×	0×	0×
P/B	6.52×	1.18×	0.7×	11.4×	111.11×	216.17×	0×	0×
P/S	3.04×	0.64×	0.54×	1.48×	2.58×	8.18×	0×	0×
EV / EBITDA	29.11×	10.62×	15.39×	22.5×	151.47×	203.87×	2.11×	-3.58×
Gross margin	13.6%	11.6%	10.4%	13.6%	9.3%	17.2%	21.4%	15.5%
Operating margin	10.0%	4.9%	7.5%	10.3%	6.1%	12.3%	2.3%	2.1%
Net margin	7.2%	3.4%	4.3%	4.1%	1.2%	2.0%	1.5%	1.5%
Current ratio	2.14×	2.04×	2.69×	1.21×	1×	1.26×	1.15×	0.93×
Debt / equity	0.07×	0.06×	0.04×	0.51×	2.13×	1.33×	2.59×	0.23×
Interest coverage	138.5×	11.8×	9.33×	0×	426.54×	47.54×	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	15.5%	6.3%	5.6%	31.9%	50.8%	53.6%	55.4%	92.5%
Return on invested capital	14.4%	6.1%	7.2%	37.9%	64.7%	29.5%	7.1%	76.9%
Return on assets	8.4%	4.0%	4.0%	5.5%	1.7%	1.8%	1.5%	2.2%
Free cash flow yield	-5.9%	0.8%	-77.0%	-4.6%	-0.1%	-1.5%	0.0%	0.0%
Earnings yield	2.4%	5.3%	8.0%	2.8%	0.5%	0.2%	0.0%	0.0%
Enterprise value	₹7.7B	₹735.9M	₹405.2M	₹987.3M	₹1.4B	₹1.4B	₹6.6M	-₹6.3M
Net debt / EBITDA	0.16×	0.37×	0.73×	0.57×	2.74×	1.21×	2.11×	-3.58×
Cash conversion cycle (days)	129	200	180	49	21	55	-1	-48