Quantisight AI

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
-601.8%
-₹5,559.79
vs ₹1,107.90 price
Levered DCF
₹2,518.72
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
—
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E9.43×24.3×21.71×367.07×150.04×38.72×27.7×100.03×
P/B0.97×0.51×1.19×1.21×1.23×2.01×2.15×2.25×
P/S0.94×0.97×0.62×0.35×0.4×0.38×0.48×0.65×
EV / EBITDA6.88×13.78×11.11×8.7×8.12×8.16×8.77×11.3×
Gross margin33.0%23.9%22.1%10.3%9.2%8.1%10.6%12.3%
Operating margin16.5%9.2%18.3%6.6%7.1%6.8%8.5%8.7%
Net margin10.0%4.0%2.9%0.1%0.3%1.0%1.7%0.7%
Current ratio0.92×0.81×1.05×1.16×1.22×1.47×1.49×1.07×
Debt / equity0.56×0.66×1.2×1.62×1.2×2.17×2.22×2.23×
Interest coverage2.14×1.28×1.8×1.08×1.28×1.19×1.34×1.31×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity10.3%2.1%5.5%0.3%0.8%5.2%7.8%2.3%
Return on invested capital9.4%2.4%12.5%2.6%1.0%4.2%6.3%3.2%
Return on assets5.2%1.0%1.1%0.1%0.2%0.8%1.3%0.5%
Free cash flow yield8.7%6.8%15.9%11.1%29.0%0.0%5.6%-40.7%
Earnings yield10.6%4.1%4.6%0.3%0.7%2.6%3.6%1.0%
Enterprise value₹32.8B₹23B₹2.1B₹2.3B₹2B₹2.1B₹2.1B₹2B
Net debt / EBITDA2.47×7.78×5.56×4.97×4×4.22×4.49×5.66×
Cash conversion cycle (days)126187191195226237299181