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
-3.7%
₹76.29
vs ₹79.20 price
Levered DCF
-₹230.51
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
1.41
Distress zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E21.27×17.32×17.41×5.84×5.42×11.56×2.15×10.53×
P/B0.85×2.63×1.98×1.08×1.27×1.93×0.26×0.77×
P/S0.83×0.63×0.91×0.25×0.19×0.3×0.07×0.15×
EV / EBITDA12.3×10.45×9.22×4.91×5.34×8.22×4.07×5.68×
Gross margin9.7%9.0%10.5%3.1%3.7%-8.0%9.5%7.2%
Operating margin7.4%6.0%5.1%7.2%4.8%4.2%6.5%5.2%
Net margin3.9%3.6%5.2%4.3%3.5%2.6%3.2%1.5%
Current ratio1.52×1.53×1.69×1.55×1.55×1.36×1.28×1.28×
Debt / equity0.21×0.33×0.31×0.6×0.66×0.68×0.97×1.06×
Interest coverage3.94×5.47×1.88×5.04×5.11×4.54×2.35×1.26×
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 equity4.0%15.2%11.3%18.5%23.4%16.7%12.1%7.3%
Return on invested capital4.4%13.5%5.9%13.9%16.3%9.2%8.8%8.5%
Return on assets2.2%6.3%5.6%8.2%10.6%6.4%3.8%1.9%
Free cash flow yield-60.4%3.0%2.7%8.8%-15.1%5.5%-2.7%29.9%
Earnings yield4.7%5.8%5.7%17.1%18.5%8.6%46.5%9.5%
Enterprise value₹898.9M₹839.3M₹551.9M₹358.9M₹334.8M₹346.7M₹136.5M₹178.4M
Net debt / EBITDA2.39×1.16×1.26×1.76×1.82×2.11×3.2×3.28×
Cash conversion cycle (days)2168816794474610687