Search companies

Find a company by ticker or name

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
-201.4%
-₹747.09
vs ₹736.50 price
Levered DCF
-₹7,078.84
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
0.35
Distress zone
Rating
B+
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E9.71×10.31×14.05×11.34×17.85×17.92×9.88×15.89×
P/B1.76×1.74×2.43×1.93×2.74×3.13×1.73×2.65×
P/S2.5×2.29×3.02×2.6×4.28×4.07×1.84×2.75×
EV / EBITDA36.57×39.79×43.01×42.28×50.04×43.11×41.31×44.27×
Gross margin38.2%35.4%36.3%37.3%41.4%39.9%33.5%32.1%
Operating margin31.8%28.0%27.4%30.4%32.4%30.8%25.7%27.4%
Net margin25.7%22.3%21.5%22.9%24.0%22.7%18.6%17.3%
Current ratio0.02×0.02×87.34×0×0.49×0.18×93×2.24×
Debt / equity6.36×6.88×7.29×7.85×7.89×7.24×8.59×9.33×
Interest coverage0.52×0.43×0.43×0.49×0.55×0.51×0.39×0.4×
Dividend yield1.6%1.5%0.5%0.6%0.6%0.3%0.9%0.7%
Payout ratio15.9%15.5%7.1%6.4%9.9%5.8%8.5%10.8%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity18.2%16.9%17.3%17.0%15.4%17.5%17.5%16.7%
Return on invested capital2.5%2.1%1.6%6.9%4.7%12.6%92.6%12.4%
Return on assets2.4%2.1%2.0%1.9%1.7%2.1%1.8%1.6%
Free cash flow yield9.8%10.4%-24.5%-57.5%-46.6%-10.4%-49.7%-49.6%
Earnings yield10.3%9.7%7.1%8.8%5.6%5.6%10.1%6.3%
Enterprise value₹482.8B₹433.9B₹417.3B₹353.7B₹322.7B₹270.4B₹218B₹209.2B
Net debt / EBITDA28.58×31.69×32.14×33.86×37.01×30.08×34.27×34.28×
Cash conversion cycle (days)-0-1-167657-1106-1