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
+11985.9%
₹1,692.03
vs ₹14.00 price
Levered DCF
-₹2,579.07
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
0.51
Distress zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-1×-2.87×19,702.5×156.69×-198.73×-162.96×-173.36×-20.52×
P/B-0.22×13.61×446.69×-18.58×-17.17×-17.62×-5.09×-1.13×
P/S0.17×0.7×4,710.89×61.56×0×0×0×0×
EV / EBITDA12.08×-45.12×12,173.26×226.25×-222.91×-181.74×-178.73×-94.31×
Gross margin34.5%71.8%93.9%97.8%0.0%0.0%0.0%0.0%
Operating margin-2.0%12.6%7.0%28.8%0.0%0.0%0.0%0.0%
Net margin-16.9%-24.5%26.6%39.3%0.0%0.0%0.0%0.0%
Current ratio0.78×0.74×15.76×0.25×0.98×10.2×3.63×0.05×
Debt / equity-0.7×17.75×0×-1.14×-2.21×-2.21×-1.36×-0.97×
Interest coverage-0.25×11.97×2.87×2.01×-500.65×-1,534.13×-1,933.85×-0.67×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity21.8%-474.5%2.5%-11.9%8.7%10.9%3.0%5.5%
Return on invested capital-3.1%11.3%0.5%64.3%-7.1%-9.0%-10.1%72.2%
Return on assets-10.7%-8.8%2.4%35.4%-6.8%-8.1%-6.3%-102.6%
Free cash flow yield-11.9%-17.5%-0.1%-5.5%-0.1%14.0%-7.4%0.7%
Earnings yield-100.4%-34.9%0.0%0.6%-0.5%-0.6%-0.6%-4.9%
Enterprise value₹12.2B₹19.9B₹59.5B₹127.2M₹135M₹134.9M₹151.7M₹71.4M
Net debt / EBITDA8×-21.79×-13.41×12.67×-24.77×-20.09×-37.34×-43.36×
Cash conversion cycle (days)-67-127-563-8,6120000