Cords Cable Industries Limited (CORDSCABLE.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

-146.1%

-₹132.90

vs ₹288.05 price

Levered DCF

₹397.70

After debt service

Piotroski score

5 / 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 ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	8.17×	14.19×	23.33×	11.23×	10.2×	11.72×	2.97×	11.83×
P/B	0.84×	1.14×	1.39×	0.51×	0.43×	0.35×	0.22×	0.65×
P/S	0.18×	0.26×	0.37×	0.15×	0.15×	0.16×	0.08×	0.21×
EV / EBITDA	4.41×	5.47×	7.3×	4.36×	4.03×	3.78×	3.02×	4.8×
Gross margin	12.6%	13.4%	19.3%	20.0%	16.8%	20.2%	17.8%	15.8%
Operating margin	5.1%	5.2%	14.3%	6.1%	7.1%	18.9%	8.4%	8.0%
Net margin	2.2%	1.8%	1.6%	1.4%	1.5%	1.3%	2.5%	1.8%
Current ratio	1.51×	1.53×	1.59×	1.6×	1.53×	1.68×	1.4×	1.43×
Debt / equity	0.55×	0.59×	0.5×	0.52×	0.61×	0.59×	0.6×	0.65×
Interest coverage	1.88×	1.62×	3.64×	1.37×	1.32×	2.69×	1.38×	1.41×
Dividend yield	0.8%	0.6%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	6.3%	8.8%	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	10.2%	8.0%	6.0%	4.5%	4.2%	3.0%	7.5%	5.5%
Return on invested capital	11.3%	10.2%	25.3%	9.6%	9.1%	18.1%	14.9%	9.3%
Return on assets	4.2%	3.5%	2.8%	2.1%	2.0%	1.5%	3.4%	2.4%
Free cash flow yield	5.1%	-13.4%	10.4%	36.0%	30.9%	28.0%	103.1%	9.0%
Earnings yield	12.2%	7.0%	4.3%	8.9%	9.8%	8.5%	33.7%	8.5%
Enterprise value	₹2.8B	₹2.9B	₹3.2B	₹1.6B	₹1.5B	₹1.4B	₹1.2B	₹1.7B
Net debt / EBITDA	1.75×	1.56×	1.93×	2.21×	2.33×	2.36×	2.2×	2.4×
Cash conversion cycle (days)	72	78	78	88	110	138	84	-12