Duroply Industries Ltd. (DUROPLY.BO) 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

+101.1%

₹201.94

vs ₹100.40 price

Levered DCF

-₹188.64

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

2.16

Grey zone

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	FY2020	FY2019	FY2018
P/E	45.49×	22.11×	240.88×	22.38×	-16.95×	-43.69×	-26.24×	108.95×
P/B	0.88×	1.3×	1.92×	1.32×	1.67×	1.53×	1.47×	1.38×
P/S	0.33×	0.47×	0.75×	0.39×	0.56×	0.59×	0.52×	0.47×
EV / EBITDA	9.62×	12.34×	22.49×	8.87×	27.84×	20.42×	19.4×	14.89×
Gross margin	21.4%	22.8%	16.0%	17.8%	13.3%	11.9%	16.2%	16.5%
Operating margin	3.7%	3.3%	2.4%	4.5%	1.2%	-2.4%	1.7%	3.3%
Net margin	0.7%	2.1%	0.3%	1.7%	-3.3%	-1.4%	-2.0%	0.4%
Current ratio	1.42×	1.31×	1.41×	1.02×	0.81×	0.83×	0.84×	0.88×
Debt / equity	0.48×	0.45×	0.38×	0.52×	0.93×	0.97×	0.8×	0.63×
Interest coverage	1.65×	1.66×	0.96×	1.9×	0.26×	-0.43×	0.46×	1.09×
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	FY2020	FY2019	FY2018
Return on equity	1.9%	5.8%	0.8%	5.9%	-9.9%	-3.5%	-5.6%	1.3%
Return on invested capital	2.6%	5.9%	3.9%	5.7%	1.5%	-1.4%	2.3%	4.0%
Return on assets	1.0%	2.7%	0.4%	2.3%	-3.1%	-1.1%	-1.8%	0.4%
Free cash flow yield	-13.9%	-5.8%	-9.7%	-4.2%	14.1%	-14.4%	-3.3%	5.7%
Earnings yield	2.2%	4.5%	0.4%	4.5%	-5.9%	-2.3%	-3.8%	0.9%
Enterprise value	₹2B	₹2.3B	₹2.9B	₹1.6B	₹1.7B	₹1.7B	₹1.6B	₹1.6B
Net debt / EBITDA	3.29×	3.15×	3.65×	2.52×	9.87×	7.91×	6.72×	4.64×
Cash conversion cycle (days)	103	89	84	59	65	85	60	51