Quantisight AI

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
-1150.1%
-₹30,822.72
vs ₹2,935.10 price
Levered DCF
-₹21,867.46
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
10.53
Safe zone
Rating
A-
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E11.86×74.36×287.01×248.2×69.28×70.7×11.78×41.62×
P/B3.27×6.27×4.59×7.28×7.5×8.21×1.65×12.96×
P/S1.44×4.12×1.49×3.68×4.31×4.34×0.86×1.69×
EV / EBITDA7.78×19.26×13.68×55.74×33.2×36.72×7.83×22.82×
Gross margin28.7%43.3%18.8%19.2%32.9%25.8%26.2%21.6%
Operating margin19.7%14.8%6.8%5.1%14.4%12.5%12.3%7.8%
Net margin12.2%5.5%0.5%1.5%6.2%6.1%7.3%4.1%
Current ratio2.15×1.59×1.18×1.4×1.38×1.29×1.72×1.1×
Debt / equity0.59×1×2.71×2.47×1.5×0.93×0.44×1.48×
Interest coverage8.31×1.73×0.8×1.23×2.68×3.61×4.32×3.22×
Dividend yield0.0%0.0%0.0%0.0%0.3%0.3%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%20.1%24.6%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity27.6%8.4%1.6%2.9%10.8%11.6%14.0%31.1%
Return on invested capital19.5%7.6%3.3%1.6%6.7%7.9%11.4%16.5%
Return on assets14.8%2.9%0.3%0.7%3.3%4.2%6.5%5.8%
Free cash flow yield-13.5%0.6%9.1%-14.6%-9.3%-5.9%-35.5%6.3%
Earnings yield8.4%1.3%0.3%0.4%1.4%1.4%8.5%2.4%
Enterprise value₹1.8B₹1.2B₹524.8M₹690.6M₹620.7M₹570.6M₹114M₹241M
Net debt / EBITDA1.12×1.48×5.04×13.97×5.52×3.42×1.32×2×
Cash conversion cycle (days)16234027627634128626284