Crizac Ltd. (CRIZAC.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

+63.2%

₹236.01

vs ₹144.59 price

Levered DCF

₹350.78

After debt service

Piotroski score

—

Altman Z-score

—

Rating

C+

Overall 2 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022
P/E	14.05×	35.2×	45.31×	47.99×
P/B	5.26×	10.65×	0×	0×
P/S	2.95×	6.34×	8.48×	11.38×
EV / EBITDA	9.26×	21.34×	0×	0×
Gross margin	27.0%	27.3%	29.0%	34.1%
Operating margin	24.5%	20.1%	21.2%	22.2%
Net margin	21.0%	18.0%	18.7%	23.7%
Current ratio	2.11×	1.63×	0×	0×
Debt / equity	0×	0×	0×	0×
Interest coverage	3,876.28×	15,546.64×	12,229×	914.79×
Dividend yield	4.5%	0.0%	0.0%	0.0%
Payout ratio	63.9%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022
Return on equity	37.5%	30.3%	0.0%	0.0%
Return on invested capital	32.3%	25.2%	0.0%	0.0%
Return on assets	25.0%	17.4%	0.0%	0.0%
Free cash flow yield	5.1%	3.5%	0.0%	0.0%
Earnings yield	7.1%	2.8%	2.2%	2.1%
Enterprise value	₹29.1B	₹52.9B	₹0	₹0
Net debt / EBITDA	-0.52×	-0.36×	0×	0×
Cash conversion cycle (days)	-29	-37	0	0