Edvenswa Enterprises Limited (EDVENSWA.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

-1415.8%

-₹315.67

vs ₹23.99 price

Levered DCF

-₹871.94

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

5.01

Safe zone

Rating

C-

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	7.03×	9.47×	13.08×	7.03×	1.78×	-72.14×	-44.26×	-26.84×
P/B	0.41×	0.83×	1.83×	0.93×	0.36×	2.63×	2.11×	0.95×
P/S	0.44×	0.89×	1.14×	0.79×	0.18×	4.58×	220.76×	125.27×
EV / EBITDA	6.67×	5.5×	6.91×	2.55×	2.73×	-61.08×	198.25×	93.82×
Gross margin	11.1%	49.1%	22.0%	18.4%	100.0%	1.2%	0.0%	0.0%
Operating margin	3.9%	12.5%	12.8%	11.8%	7.3%	-7.5%	-608.9%	-606.0%
Net margin	6.2%	9.4%	8.8%	11.2%	9.9%	-6.5%	-497.8%	-472.7%
Current ratio	13.45×	5.85×	6.06×	8.22×	4.86×	9.58×	12.01×	13.53×
Debt / equity	0.01×	0.01×	0.03×	0.01×	0.07×	0×	0×	0×
Interest coverage	12.69×	60.68×	39.86×	114.71×	3,342.07×	-8,308.51×	0×	0×
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	5.9%	8.8%	14.0%	13.3%	19.9%	-3.8%	-4.8%	-3.6%
Return on invested capital	3.6%	8.6%	12.7%	12.4%	13.1%	-4.3%	-5.8%	-4.6%
Return on assets	5.4%	7.8%	11.5%	11.6%	15.2%	-3.5%	-4.5%	-3.4%
Free cash flow yield	-32.7%	-39.4%	-8.0%	-1.4%	-256.1%	-1.4%	-2.1%	-2.9%
Earnings yield	14.2%	10.6%	7.6%	14.2%	56.0%	-1.4%	-2.3%	-3.8%
Enterprise value	₹469M	₹871.7M	₹842.3M	₹172.3M	₹67.6M	₹47.7M	₹39.7M	₹18.7M
Net debt / EBITDA	-1.64×	-1.23×	-1.01×	-3.44×	0.03×	0.02×	-0.27×	-0.24×
Cash conversion cycle (days)	30	73	116	67	-44,801	307	17,605	21,126