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
-9.0%
₹33.23
vs ₹36.50 price
Levered DCF
₹28.53
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
—
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E-22.01×-16.7×-64.56×15.59×4.35×-5.83×10.14×171.74×
P/B-7.99×-12.14×-83.93×113.94×-22.26×-1.53×-1.57×-2.02×
P/S0.66×0.66×0.72×0.36×0.55×0.37×0.22×0.38×
EV / EBITDA35.59×46.45×16.58×5.95×4.02×13.54×6.6×9.28×
Gross margin50.5%50.6%75.3%75.0%69.3%64.8%67.1%66.6%
Operating margin-3.7%-3.9%1.5%4.5%14.4%-3.6%4.8%4.1%
Net margin-3.0%-3.9%-1.1%2.3%12.7%-6.4%2.2%0.2%
Current ratio0.67×0.53×0.65×0.73×0.66×0.5×0.48×0.42×
Debt / equity-3.46×-5.63×-34.86×87.39×-13.68×-2.41×-3.22×-2.96×
Interest coverage-1.51×-1.5×0.63×1.93×4.56×-0.62×0.87×0.67×
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
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity36.3%72.8%130.5%732.3%-511.8%26.2%-15.4%-1.2%
Return on invested capital-14.6%-12.8%-19.1%10.6%42.2%-9.5%14.2%-41.0%
Return on assets-5.3%-6.1%-1.9%4.0%18.6%-6.5%2.8%0.3%
Free cash flow yield-0.6%6.1%-0.4%13.4%9.0%41.5%34.2%17.2%
Earnings yield-4.5%-6.0%-1.6%6.4%23.0%-17.2%9.8%0.6%
Enterprise value₹299.7M₹301.4M₹361.2M₹199.5M₹246.8M₹156.5M₹161.6M₹195.7M
Net debt / EBITDA6.39×11.14×3.96×1.82×1.2×7.25×4.31×5.32×
Cash conversion cycle (days)-13-16-11-48-47-30-3-13