Coastal Roadways Limited (COARO.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

+338.1%

₹87.40

vs ₹19.95 price

Levered DCF

₹99.80

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

B+

Overall 3 / 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	7.23×	8.29×	5.06×	1.69×	7.1×	11.67×	25.21×	-7.56×
P/B	0.45×	0.51×	0.89×	0.46×	0.66×	0.53×	0.86×	0.75×
P/S	0.27×	0.29×	0.48×	0.21×	0.22×	0.2×	0.24×	0.16×
EV / EBITDA	2.69×	2.69×	4.56×	0.54×	2.81×	2.3×	3.86×	11.72×
Gross margin	6.4%	5.8%	7.3%	3.8%	4.3%	2.0%	1.5%	0.0%
Operating margin	4.7%	4.0%	5.6%	1.8%	2.4%	-0.4%	-0.8%	-2.1%
Net margin	3.8%	3.6%	5.9%	12.7%	3.1%	1.7%	0.9%	-2.1%
Current ratio	7.87×	7.77×	8.1×	6.74×	6.52×	3.17×	2.32×	1.82×
Debt / equity	0×	0.01×	0.02×	0.03×	0.06×	0.07×	0.3×	0.55×
Interest coverage	32.5×	17.68×	17.37×	6.1×	9.44×	-0.54×	-0.69×	-1.75×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	6.2%	6.3%	11.0%	27.0%	9.3%	4.5%	3.4%	-10.0%
Return on invested capital	5.8%	4.7%	8.8%	3.4%	5.4%	-0.5%	-1.4%	-3.0%
Return on assets	5.6%	5.6%	9.7%	22.6%	7.5%	2.8%	1.5%	-3.7%
Free cash flow yield	7.2%	17.6%	-11.1%	2.5%	12.6%	5.8%	23.7%	-12.8%
Earnings yield	13.8%	12.2%	12.3%	59.1%	14.1%	8.4%	4.0%	-13.2%
Enterprise value	₹89.4M	₹95.2M	₹174.8M	₹34.2M	₹89.2M	₹69.4M	₹111.2M	₹145.2M
Net debt / EBITDA	-0.7×	-0.71×	-0.22×	-0.78×	0.03×	0.15×	0.41×	4.9×
Cash conversion cycle (days)	59	55	53	52	49	75	60	73