Coastal Corporation Limited (COASTCORP.NS) 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

-10170.8%

-₹3,494.58

vs ₹34.70 price

Levered DCF

-₹3,658.13

After debt service

Piotroski score

5 / 9

Average

Altman Z-score

1.86

Grey zone

Rating

C-

Overall 1 / 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	10.31×	55.73×	73.21×	30.89×	28.19×	16.38×	8.83×	7.94×
P/B	0.97×	0.96×	1.27×	0.85×	1.87×	1.71×	2.1×	2.65×
P/S	0.28×	0.4×	0.8×	0.62×	0.81×	0.67×	0.54×	0.54×
EV / EBITDA	8.05×	15.46×	18.33×	11.6×	18.28×	12.43×	7.35×	5.69×
Gross margin	31.2%	31.0%	22.5%	26.2%	20.5%	16.5%	12.2%	16.3%
Operating margin	4.6%	2.9%	4.0%	3.2%	2.7%	5.0%	6.7%	10.0%
Net margin	2.7%	0.7%	1.1%	2.0%	2.9%	4.1%	6.1%	6.8%
Current ratio	1.13×	1.06×	1.27×	1.29×	1.28×	1.59×	1.54×	1.33×
Debt / equity	1.7×	1.57×	1.28×	0.72×	0.84×	0.79×	0.78×	1.13×
Interest coverage	1.3×	0.83×	1.12×	0.95×	2.1×	5.31×	5.46×	5.46×
Dividend yield	0.5%	0.6%	0.5%	1.1%	0.8%	0.0%	1.0%	0.1%
Payout ratio	5.5%	35.9%	40.1%	34.6%	23.6%	0.0%	9.0%	1.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	9.4%	1.7%	1.7%	2.7%	6.6%	10.5%	23.8%	33.3%
Return on invested capital	4.4%	1.6%	1.6%	1.6%	2.3%	5.1%	11.1%	14.0%
Return on assets	3.2%	0.6%	0.7%	1.5%	3.4%	5.6%	12.1%	13.0%
Free cash flow yield	-70.8%	-28.1%	-44.2%	-45.9%	-16.8%	-11.5%	14.9%	6.6%
Earnings yield	9.7%	1.8%	1.4%	3.2%	3.5%	6.1%	11.3%	12.6%
Enterprise value	₹6.9B	₹6.4B	₹6.5B	₹3.6B	₹5.4B	₹4.2B	₹4B	₹4.2B
Net debt / EBITDA	4.82×	9.42×	8.98×	4.97×	5.38×	3.54×	1.79×	1.62×
Cash conversion cycle (days)	160	204	234	191	125	117	90	109