Camlin Fine Sciences Limited (CAMLINFINE.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

-105.2%

-₹4.61

vs ₹88.79 price

Levered DCF

-₹79.65

After debt service

Piotroski score

4 / 9

Average

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	FY2020	FY2019
P/E	66.39×	-21.58×	-17.27×	37.38×	31.48×	34.85×	15.6×	1,082.98×
P/B	1.76×	3.33×	1.85×	2.64×	2.48×	2.76×	1.17×	1.69×
P/S	1.06×	1.8×	1×	1.28×	1.32×	1.5×	0.45×	0.71×
EV / EBITDA	25.34×	18.6×	45.22×	15.58×	13.37×	11.9×	8.11×	14.05×
Gross margin	28.2%	46.7%	41.3%	50.0%	45.1%	48.9%	23.7%	17.9%
Operating margin	1.4%	9.0%	4.5%	9.6%	7.6%	13.5%	9.8%	5.1%
Net margin	1.6%	-8.3%	-5.8%	3.1%	4.3%	4.3%	2.9%	0.1%
Current ratio	1.27×	1.4×	1.37×	1.37×	1.5×	1.66×	1.23×	1.46×
Debt / equity	0.69×	0.76×	0.79×	0.98×	0.86×	0.85×	1.34×	1.24×
Interest coverage	0.38×	1.21×	1.03×	3.4×	2.94×	3.3×	3.09×	1.05×
Dividend yield	0.0%	0.0%	1.8%	0.6%	0.0%	0.3%	0.6%	1.0%
Payout ratio	0.0%	0.0%	-30.3%	26.6%	1.2%	10.6%	9.2%	1080.6%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	2.7%	-15.4%	-10.7%	6.4%	8.1%	7.9%	7.5%	0.2%
Return on invested capital	1.4%	9.5%	4.6%	4.9%	4.7%	7.8%	5.2%	0.9%
Return on assets	1.2%	-6.9%	-4.8%	2.5%	3.4%	3.4%	2.5%	0.1%
Free cash flow yield	-1.8%	-0.5%	4.9%	-4.3%	-3.7%	1.9%	-10.2%	-12.5%
Earnings yield	1.5%	-4.6%	-5.8%	2.4%	3.3%	2.9%	6.4%	0.1%
Enterprise value	₹24.2B	₹35.8B	₹22B	₹28.7B	₹24B	₹22.5B	₹9.6B	₹10.3B
Net debt / EBITDA	6.12×	3×	12.36×	3.84×	3.01×	2.51×	4.11×	5.55×
Cash conversion cycle (days)	90	136	141	189	123	181	146	147