Chemcrux Enterprises Limited (CHEMCRUX.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

-100.8%

-₹0.59

vs ₹77.58 price

Levered DCF

-₹11.76

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	26.11×	41.33×	48.04×	30.62×	15.25×	8.01×	3.15×	4.5×
P/B	1.27×	2.17×	5.61×	6.62×	4.14×	1.76×	1.03×	1.76×
P/S	1.21×	2.31×	5.17×	4.62×	2.39×	1.34×	0.58×	0.76×
EV / EBITDA	11.6×	18.94×	29.68×	20.13×	10.35×	5.3×	2.14×	3.07×
Gross margin	41.8%	60.8%	21.7%	25.3%	26.0%	30.1%	30.7%	28.6%
Operating margin	7.9%	8.6%	14.9%	20.7%	20.5%	22.1%	23.9%	23.6%
Net margin	4.6%	5.6%	10.8%	15.1%	15.7%	16.8%	18.5%	16.9%
Current ratio	1.89×	2.31×	3.85×	3.13×	2.1×	4.36×	2.75×	2.22×
Debt / equity	0.45×	0.57×	0.37×	0.22×	0.18×	0.05×	0.06×	0.12×
Interest coverage	2.04×	3.45×	14×	24.1×	115.85×	79.55×	42.63×	46.43×
Dividend yield	1.5%	0.9%	0.7%	0.7%	0.4%	0.7%	6.2%	0.4%
Payout ratio	39.7%	37.8%	35.1%	20.6%	6.6%	5.5%	19.6%	1.6%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	4.9%	5.2%	11.7%	21.6%	27.2%	21.9%	32.8%	39.1%
Return on invested capital	3.9%	3.4%	8.5%	18.3%	22.0%	19.9%	29.1%	35.2%
Return on assets	2.9%	3.1%	7.7%	15.4%	17.7%	18.0%	23.9%	24.1%
Free cash flow yield	6.0%	-0.5%	-1.9%	0.8%	2.0%	3.6%	16.5%	13.1%
Earnings yield	3.8%	2.4%	2.1%	3.3%	6.6%	12.5%	31.7%	22.2%
Enterprise value	₹1.3B	₹2B	₹4.3B	₹4.5B	₹2.2B	₹709.7M	₹335.6M	₹426.9M
Net debt / EBITDA	2.86×	3.85×	1.81×	0.59×	-0.09×	-0.05×	0×	0.05×
Cash conversion cycle (days)	62	136	81	83	70	75	94	70