Cura Technologies Ltd (CURAA.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

-67.9%

₹22.40

vs ₹69.80 price

Levered DCF

₹9.22

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

—

Rating

D+

Overall 1 / 5

Ratios by fiscal year

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

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2019	FY2018	FY2017
P/E	-77.08×	-12.89×	-20.68×	-336.2×	-309.17×	-41.02×	-1.11×	-0.94×
P/B	17.86×	1.2×	25.08×	-26.48×	-26.48×	-41.65×	2,096.92×	1.11×
P/S	136.6×	0×	0×	0×	0×	2.53×	3.88×	0.41×
EV / EBITDA	-355.54×	-19.49×	-19.8×	0×	0×	-110.57×	-209.85×	-55.17×
Gross margin	-46.0%	0.0%	0.0%	0.0%	0.0%	23.0%	78.0%	49.3%
Operating margin	-110.4%	0.0%	0.0%	0.0%	0.0%	-20.2%	-32.8%	-7.6%
Net margin	-177.8%	0.0%	0.0%	0.0%	0.0%	-6.2%	-349.7%	-44.1%
Current ratio	0.37×	0.17×	0×	0.88×	0.8×	0.8×	0.85×	0.86×
Debt / equity	0.95×	0.63×	0×	-159.47×	-155.26×	-212.11×	11,902.2×	6.27×
Interest coverage	-1.64×	-6,630×	0×	0×	0×	-98.36×	-116.53×	-0.25×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2019	FY2018	FY2017
Return on equity	-23.3%	-9.3%	-121.6%	7.9%	8.6%	101.5%	-188949.5%	-118.4%
Return on invested capital	-7.4%	-5.7%	-121.6%	0.0%	-0.1%	-1.4%	-1.4%	-2.8%
Return on assets	-6.4%	-3.5%	-121.6%	-0.0%	-0.0%	-0.4%	-12.0%	-11.6%
Free cash flow yield	-1.6%	-142.1%	-5.1%	0.0%	0.0%	0.1%	-0.3%	-44.7%
Earnings yield	-1.3%	-7.8%	-4.8%	-0.3%	-0.3%	-2.4%	-90.1%	-106.8%
Enterprise value	₹1.2B	₹129M	₹186.3M	₹80.6M	₹80.6M	₹82.4M	₹78.4M	₹78.1M
Net debt / EBITDA	-12.35×	-6.59×	0.82×	0×	0×	-92.4×	-178.38×	-46.87×
Cash conversion cycle (days)	131	0	0	-57,555	-53,011	-489	-2,353	-289