Prataap Snacks Limited (DIAMONDYD.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

-35.9%

₹683.36

vs ₹1,066.70 price

Levered DCF

₹360.10

After debt service

Piotroski score

6 / 9

Average

Altman Z-score

9.22

Safe zone

Rating

D+

Overall 1 / 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	236.22×	-74.4×	41.99×	86.55×	556.45×	97.58×	24.85×	48.48×
P/B	3.28×	3.69×	3.06×	2.55×	2.59×	2.22×	1.92×	3.85×
P/S	1.34×	1.5×	1.39×	1.05×	1.17×	1.19×	0.84×	1.86×
EV / EBITDA	25.91×	53.72×	15.36×	25.15×	28.9×	19.86×	11.79×	22.88×
Gross margin	28.5%	27.3%	14.0%	24.4%	22.5%	10.1%	23.6%	24.6%
Operating margin	1.0%	-1.4%	4.5%	-0.2%	-0.1%	0.5%	2.3%	3.9%
Net margin	0.6%	-2.0%	3.3%	1.2%	0.2%	1.2%	3.4%	3.8%
Current ratio	1.94×	1.57×	1.7×	1.52×	1.36×	1.77×	2.03×	2.07×
Debt / equity	0.06×	0.11×	0.11×	0.09×	0.13×	0.09×	0.12×	0.03×
Interest coverage	2.6×	-3.38×	13.47×	-0.47×	-0.29×	0.94×	4.34×	57.82×
Dividend yield	0.1%	0.2%	0.1%	0.1%	0.1%	0.2%	0.2%	0.1%
Payout ratio	12.3%	-13.9%	4.5%	5.8%	40.3%	16.6%	6.0%	6.3%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	1.4%	-5.0%	7.3%	3.0%	0.5%	2.3%	7.7%	8.0%
Return on invested capital	1.4%	-2.3%	6.0%	-0.4%	0.3%	0.8%	4.0%	5.1%
Return on assets	1.0%	-3.6%	5.3%	2.2%	0.3%	1.6%	5.1%	5.4%
Free cash flow yield	1.3%	-0.6%	2.3%	-0.2%	0.9%	3.1%	1.4%	-1.3%
Earnings yield	0.4%	-1.3%	2.4%	1.2%	0.2%	1.0%	4.0%	2.1%
Enterprise value	₹23B	₹26.2B	₹22.8B	₹17.7B	₹16.8B	₹14.3B	₹12.1B	₹21.5B
Net debt / EBITDA	0.03×	1.34×	0.35×	0.54×	1.05×	0.63×	0.46×	-0.11×
Cash conversion cycle (days)	12	13	16	16	25	25	24	24